Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 44 542 | 33 863 | 36 283 | 124 519 | 69 613 | 104 807 | 331 985 |
Current Assets | 2 986 934 | 2 820 558 | 3 027 794 | 2 778 576 | 2 290 716 | 2 691 318 | 2 977 229 |
Debtors | 2 426 539 | 2 192 196 | 2 427 170 | 2 161 549 | 1 797 380 | 2 021 964 | 2 019 342 |
Net Assets Liabilities | 287 267 | 311 973 | 326 355 | 283 135 | 314 847 | 561 805 | 815 759 |
Other Debtors | 83 185 | 31 453 | 33 636 | 42 609 | 174 718 | 16 038 | |
Property Plant Equipment | 263 088 | 227 453 | 171 691 | 151 029 | 113 167 | 98 815 | |
Total Inventories | 515 853 | 594 499 | 564 341 | 492 508 | 423 723 | 564 547 | 625 902 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | 2 769 | 2 990 | 3 304 | 10 165 | | | |
Director Remuneration | 16 200 | 18 122 | 18 271 | 25 421 | | | |
Accrued Liabilities | 95 310 | 179 501 | 163 400 | 126 915 | 72 446 | 93 315 | 80 905 |
Accrued Liabilities Deferred Income | 100 000 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | 660 041 | 787 186 | 884 410 | 982 307 | 1 081 186 | 1 160 147 | 1 214 231 |
Accumulated Depreciation Impairment Property Plant Equipment | 700 659 | 767 551 | 835 802 | 880 677 | 307 934 | 335 452 | 362 111 |
Additional Provisions Increase From New Provisions Recognised | | | | -1 742 | -6 784 | -7 538 | 12 087 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -12 532 | -1 204 | | | | |
Administrative Expenses | 3 117 006 | 3 338 247 | 3 184 621 | | | | |
Amortisation Expense Intangible Assets | 63 355 | 127 145 | 97 224 | 194 571 | | | |
Amounts Owed By Group Undertakings | | | | 132 796 | 209 084 | 297 986 | 502 781 |
Amounts Owed To Group Undertakings | 100 | | | | | | |
Applicable Tax Rate | | 19 | 19 | | | | |
Average Number Employees During Period | 70 | 84 | 75 | 86 | 77 | 65 | 58 |
Bank Borrowings | | | | 70 800 | 250 548 | 134 148 | 100 985 |
Bank Borrowings Overdrafts | 813 210 | 519 896 | 342 200 | 263 352 | 399 419 | 257 958 | 116 610 |
Bank Overdrafts | 813 210 | 519 896 | 342 200 | | 455 391 | 165 787 | 398 351 |
Cash Cash Equivalents Cash Flow Value | -768 668 | -486 033 | -305 917 | | | | |
Comprehensive Income Expense | 11 739 | 24 706 | 286 353 | 198 018 | 286 246 | 461 667 | 628 408 |
Corporation Tax Payable | 28 717 | 19 575 | 82 377 | 63 589 | 78 228 | 79 836 | 82 549 |
Cost Sales | 8 510 848 | 9 712 826 | 10 285 639 | | | | |
Creditors | 411 474 | 92 936 | 114 941 | 1 000 281 | 1 054 841 | 707 958 | 2 994 759 |
Current Tax For Period | 28 717 | 19 758 | 82 377 | 74 535 | | | |
Depreciation Amortisation Expense | 122 109 | 202 157 | 165 470 | | | | |
Depreciation Expense Property Plant Equipment | 58 754 | 75 012 | 68 251 | 65 660 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 120 | | 11 807 | 603 957 | | |
Disposals Intangible Assets | | | 5 820 | | | | |
Disposals Property Plant Equipment | | 9 745 | | 19 315 | 611 980 | | |
Distribution Costs | 155 948 | 230 654 | 202 427 | | | | |
Dividends Paid | 221 256 | | 271 971 | 241 238 | 254 534 | 136 372 | 374 454 |
Dividends Paid Classified As Financing Activities | -221 256 | | -271 971 | | | | |
Dividends Paid On Shares Final | 221 256 | | 271 971 | 241 238 | | | |
Finance Lease Liabilities Present Value Total | 38 351 | 14 724 | 14 585 | 11 929 | 6 507 | 5 422 | |
Fixed Assets | 873 867 | 711 087 | 555 210 | 1 320 555 | 1 183 814 | 1 090 501 | 1 045 218 |
Further Item Interest Expense Component Total Interest Expense | 3 623 | 1 555 | 11 263 | 26 013 | | | |
Further Operating Expense Item Component Total Operating Expenses | 269 583 | 305 137 | 238 015 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 276 646 | 287 958 | 52 663 | 205 018 | 204 730 | 241 119 | 104 790 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 031 726 | 206 893 | 139 416 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -585 981 | 239 615 | -235 221 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -730 | 4 383 | 3 036 | | | | |
Gain Loss On Disposals Property Plant Equipment | -730 | 4 383 | 3 036 | -956 | | | |
Gross Profit Loss | 3 116 915 | 3 341 459 | 3 612 402 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -31 613 | -28 900 | -22 158 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -409 362 | 282 635 | 180 116 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 227 640 | 78 646 | -30 163 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 127 145 | 97 224 | | | 78 961 | 54 084 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 012 | 68 251 | 56 682 | 31 214 | 27 518 | 6 123 |
Intangible Assets | 610 579 | 483 434 | 383 319 | 285 422 | 186 543 | 107 582 | 53 498 |
Intangible Assets Gross Cost | 1 270 620 | 1 270 620 | 1 267 729 | 1 267 729 | 1 267 729 | 1 267 729 | |
Interest Paid Classified As Operating Activities | -16 768 | -4 983 | -12 949 | | | | |
Interest Payable Similar Charges Finance Costs | 16 768 | 4 983 | 12 949 | 26 213 | | | |
Investments Fixed Assets | 200 | 200 | 200 | 884 104 | 884 104 | 884 104 | 884 104 |
Investments In Group Undertakings | 200 | 200 | 200 | 884 104 | 884 104 | 884 104 | 884 104 |
Merchandise | 515 853 | 594 499 | 564 341 | 492 508 | 423 723 | 564 547 | 625 902 |
Net Assets Liabilities Subsidiaries | | | | | -51 769 | -10 450 | 349 916 |
Net Cash Flows From Used In Financing Activities | 189 203 | 251 039 | 258 065 | | | | |
Net Cash Flows From Used In Investing Activities | 769 834 | 34 993 | 6 552 | | | | |
Net Cash Flows From Used In Operating Activities | -549 675 | -568 667 | -444 733 | | | | |
Net Cash Generated From Operations | -598 056 | -602 550 | -479 840 | | | | |
Net Current Assets Liabilities | -137 094 | -280 678 | -89 618 | -14 585 | 201 644 | 187 494 | -17 530 |
Net Interest Received Paid Classified As Investing Activities | -5 | -1 | -10 | | | | |
Number Shares Issued Fully Paid | | 1 200 | 1 200 | 1 200 | 1 200 | 1 200 | 1 200 |
Operating Profit Loss | 64 713 | 36 914 | 383 048 | | | | |
Other Creditors | 354 933 | 1 000 192 | 1 218 558 | 225 000 | 150 000 | 150 000 | 37 682 |
Other Deferred Tax Expense Credit | 9 057 | -12 532 | -1 204 | 2 850 | | | |
Other Interest Receivable Similar Income Finance Income | 5 | 1 | 10 | | | | |
Other Operating Income Format1 | 220 752 | 264 356 | 157 694 | | | | |
Other Taxation Social Security Payable | 43 807 | 39 946 | 40 997 | 38 048 | 29 489 | 25 720 | 29 071 |
Par Value Share | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 61 286 | -23 631 | -23 070 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 42 336 | 45 208 | 44 157 | 50 752 | | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 80 | 80 | 80 | 100 |
Prepayments Accrued Income | 318 095 | 298 736 | 196 936 | 195 212 | 170 491 | 167 747 | 118 071 |
Proceeds From Borrowings Classified As Financing Activities | 21 749 | 100 | | | | | |
Proceeds From Sales Intangible Assets | | | -5 820 | | | | |
Proceeds From Sales Property Plant Equipment | -2 215 | -6 008 | -3 036 | | | | |
Profit Loss | 11 739 | 24 706 | 286 353 | 198 018 | 286 246 | 461 667 | 67 928 |
Profit Loss On Ordinary Activities Before Tax | 47 950 | 31 932 | 370 109 | | | | |
Profit Loss Subsidiaries | | | | | -3 369 | 12 681 | 45 134 |
Property Plant Equipment Gross Cost | 963 747 | 995 004 | 1 007 493 | 1 031 706 | 421 101 | 434 267 | 469 727 |
Provisions | 38 032 | 25 500 | 24 296 | 22 554 | 15 770 | 8 232 | 20 319 |
Provisions For Liabilities Balance Sheet Subtotal | 38 032 | 25 500 | 24 296 | 22 554 | 15 770 | 8 232 | 20 319 |
Purchase Intangible Assets | -609 381 | | -2 929 | | | | |
Purchase Property Plant Equipment | -162 573 | -41 002 | -12 489 | | | | |
Social Security Costs | 132 479 | 146 760 | 139 558 | 143 773 | | | |
Staff Costs Employee Benefits Expense | 1 766 705 | 1 952 346 | 1 877 737 | 2 059 418 | | | |
Tax Expense Credit Applicable Tax Rate | | 6 067 | 70 321 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 13 420 | 10 176 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 271 | 1 880 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 36 211 | 7 226 | 83 756 | 77 385 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | 2 929 | 966 741 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 41 002 | 12 489 | 43 528 | 1 375 | 13 166 | 35 460 |
Total Assets Less Current Liabilities | 736 773 | 430 409 | 465 592 | 1 305 970 | 1 385 458 | 1 277 995 | 1 027 688 |
Total Borrowings | 832 141 | 1 121 684 | 1 518 612 | 709 901 | 705 939 | 299 935 | 398 351 |
Total Current Tax Expense Credit | 27 154 | 19 758 | 84 960 | 74 535 | | | |
Trade Creditors Trade Payables | 1 609 075 | 1 213 984 | 1 096 493 | 1 417 396 | 628 571 | 1 425 032 | 1 679 803 |
Trade Debtors Trade Receivables | 2 025 259 | 1 856 735 | 2 191 573 | 1 782 205 | 1 243 087 | 1 540 193 | 1 398 490 |
Turnover Revenue | 11 627 763 | 13 054 285 | 13 898 041 | | | | |
Wages Salaries | 1 591 890 | 1 760 378 | 1 694 022 | 1 864 893 | | | |
Dividends Paid On Shares | | | 271 971 | 306 238 | | | |
Dividends Paid On Shares Interim | | | | 65 000 | | | |
Total Operating Lease Payments | | | | 16 702 | | | |