Profit & Loss |
Date of Accounts |
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 | 2 611 015 | 3 027 393 | 3 236 107 | 4 414 396 | 3 604 721 | 2 821 568 |
Current Assets | 4 580 589 | 5 329 568 | 5 739 200 | 6 110 861 | 5 989 723 | 6 065 473 |
Debtors | 851 950 | 945 061 | 1 056 396 | 732 525 | 1 381 556 | 2 323 853 |
Net Assets Liabilities | 5 201 169 | 5 856 376 | 6 278 245 | 6 756 234 | 6 245 255 | 6 440 997 |
Other Debtors | 41 226 | | 81 631 | | | 800 000 |
Property Plant Equipment | 1 653 406 | 1 641 572 | 1 630 941 | 1 593 172 | 1 550 522 | 1 532 096 |
Total Inventories | 1 117 624 | 1 357 114 | 1 446 697 | 963 940 | 1 003 446 | 920 052 |
|
Other Financial Data |
Audit Fees Expenses | 19 000 | 20 000 | 20 000 | 22 000 | 16 000 | 17 000 |
Fees For Non-audit Services | | | | | 7 000 | 8 500 |
Other Assurance Services Fees | | | | | 6 000 | 7 500 |
Other Non-audit Services Entity Subsidiaries Fees | 29 400 | 3 720 | 4 400 | 5 000 | | |
Other Taxation Advisory Services Entity Subsidiaries Fees | 3 000 | 3 000 | 7 266 | 4 500 | | |
Taxation Compliance Services Fees | | | | | 1 000 | 1 000 |
Accrued Liabilities Deferred Income | 51 285 | 43 856 | 54 977 | 60 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 029 546 | 1 074 028 | 1 143 205 | 1 233 748 | 1 342 186 | 1 345 115 |
Additional Provisions Increase From New Provisions Recognised | | 6 742 | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 92 132 | 98 810 | 73 376 | | 71 414 |
Administration Support Average Number Employees | 21 | 23 | 24 | 24 | 22 | 22 |
Administrative Expenses | 1 512 548 | 1 607 260 | 1 527 073 | 1 524 135 | 1 692 889 | 1 942 466 |
Amounts Owed By Group Undertakings | | 500 | 500 | 305 | | |
Amounts Owed By Related Parties | | | | | 218 | 118 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 58 | 61 | 61 | 57 | 49 | 51 |
Balances With Banks | | | | | 3 604 721 | 2 821 568 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 168 600 | 1 147 300 | 1 126 000 | 1 104 700 | | |
Cash Cash Equivalents Cash Flow Value | 2 611 015 | 3 027 393 | 3 236 107 | 4 414 396 | | |
Comprehensive Income Expense | 1 084 784 | 1 291 327 | 1 057 989 | 796 049 | | |
Corporation Tax Payable | 271 086 | 301 483 | 235 143 | 183 338 | | |
Cost Sales | 4 482 790 | 4 717 526 | 4 910 151 | 4 680 713 | 3 958 310 | 3 383 655 |
Creditors | 1 011 202 | 1 086 398 | 1 064 495 | 921 400 | 1 281 801 | 1 140 816 |
Current Tax For Period | 271 086 | 301 483 | 235 143 | 183 338 | 196 826 | -118 496 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -29 702 | 6 742 | -965 | -1 002 | -13 210 | 2 567 |
Deferred Tax Liabilities | 21 624 | 28 366 | 27 401 | 26 399 | 13 189 | 15 757 |
Depreciation Expense Property Plant Equipment | 103 908 | 103 966 | 109 439 | 111 145 | 108 438 | 89 840 |
Depreciation Rate Used For Property Plant Equipment | | 2 | 2 | 2 | | |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | 124 500 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 59 484 | 40 262 | 20 602 | | -86 911 |
Disposals Property Plant Equipment | | 59 484 | 40 264 | 20 602 | | -86 911 |
Dividends Paid | 1 718 060 | 636 120 | 636 120 | 318 060 | -1 272 240 | -636 120 |
Dividends Paid Classified As Financing Activities | 1 718 060 | 636 120 | 636 120 | 318 060 | | |
Dividends Paid On Shares | 1 718 060 | 636 120 | 636 120 | 318 060 | | |
Dividends Paid On Shares Interim | | | | | 1 272 240 | 636 120 |
Financial Assets | 3 358 106 | 3 907 254 | 4 141 278 | 5 079 718 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 29 337 | 29 337 | 59 337 | 62 648 | 110 791 | 50 183 |
Gain Loss In Cash Flows From Change In Accrued Items | -35 325 | -7 429 | 11 121 | 5 023 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 116 135 | 52 228 | 33 316 | -96 313 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 10 675 | -93 111 | -111 335 | 323 871 | | |
Gain Loss In Cash Flows From Change In Inventories | 650 579 | -239 490 | -89 583 | 482 757 | | |
Gain Loss On Disposals Property Plant Equipment | 8 736 | 13 000 | 10 041 | 4 650 | | 13 000 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 542 | -3 222 | -1 150 | -2 474 | -454 | -1 620 |
Government Grant Income | | | | | 12 689 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | 279 839 | 706 900 |
Gross Profit Loss | 2 831 757 | 3 189 860 | 2 721 689 | 2 458 525 | 2 618 895 | 2 623 848 |
Income Expense Recognised Directly In Equity | -1 718 060 | -636 120 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | 227 752 | 271 086 | 220 111 | 197 213 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 569 467 | 416 378 | 208 714 | 1 178 289 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -81 372 | -37 930 | | |
Increase Decrease In Existing Provisions | | | -965 | -1 002 | | 2 567 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 103 966 | 109 439 | 111 145 | | 89 840 |
Interest Income On Cash Cash Equivalents | 3 665 | 7 853 | 12 270 | 4 708 | | |
Interest Paid Classified As Operating Activities | | | | 900 | | |
Interest Payable Similar Charges Finance Costs | | | | 900 | | |
Interest Received Classified As Operating Activities | 3 665 | 8 061 | 12 571 | 4 766 | | |
Net Cash Flows From Used In Financing Activities | -1 718 060 | -636 120 | -636 120 | -318 060 | | |
Net Cash Flows From Used In Investing Activities | 1 351 875 | -79 132 | -88 767 | -68 726 | | |
Net Cash Flows From Used In Operating Activities | 1 935 652 | 1 131 630 | 933 601 | 1 565 075 | | |
Net Cash Generated From Operations | 2 159 739 | 1 394 655 | 1 141 141 | 1 758 422 | | |
Net Current Assets Liabilities | 3 569 387 | 4 243 170 | 4 674 705 | 5 189 461 | 4 707 922 | 4 924 657 |
Net Deferred Tax Liability Asset | 21 624 | 28 366 | 27 401 | 26 399 | | |
Number Shares Issued Fully Paid | 3 420 000 | 3 420 000 | 3 420 000 | 3 420 000 | | |
Operating Profit Loss | 1 322 503 | 1 591 491 | 1 198 224 | 936 589 | 940 975 | 683 277 |
Other Creditors | 17 990 | 20 712 | 24 454 | 12 557 | 2 143 | 13 420 |
Other Employee Expense | | | | | 2 922 | 6 573 |
Other Finance Costs | | | | 900 | | |
Other Finance Income | | | | | 3 902 | 32 656 |
Other Interest Income | | 34 | 301 | 58 | | |
Other Interest Receivable Similar Income Finance Income | 3 665 | 8 061 | 12 571 | 4 766 | 3 902 | 32 656 |
Other Inventories | | | | | 1 003 446 | 920 052 |
Other Operating Income Format1 | 3 294 | 8 891 | 3 608 | 2 199 | 14 969 | 1 895 |
Other Payables Accrued Expenses | | | | | 544 005 | 490 220 |
Other Remaining Operating Income | 3 294 | 8 891 | 3 608 | 2 199 | 2 280 | 1 895 |
Other Taxation Social Security Payable | 277 419 | 304 619 | 289 175 | 247 364 | | |
Par Value Share | | 1 | 1 | 1 | | |
Pension Costs Defined Contribution Plan | 147 708 | 95 530 | 126 910 | 151 991 | 141 389 | 151 938 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 147 708 | 95 530 | 126 910 | 151 991 | | |
Prepayments | | | | | 63 797 | 308 710 |
Prepayments Accrued Income | 63 633 | 64 700 | 69 094 | 66 898 | | |
Proceeds From Sales Property Plant Equipment | 1 409 001 | 13 000 | 10 043 | 4 650 | | |
Production Average Number Employees | 37 | 38 | 37 | 33 | 27 | 29 |
Profit Loss | 1 084 784 | 1 291 327 | 1 057 989 | 796 049 | 761 261 | 831 862 |
Profit Loss On Ordinary Activities Before Tax | 1 326 168 | 1 599 552 | 1 210 795 | 940 455 | 944 877 | 715 933 |
Property Plant Equipment Gross Cost | 2 682 952 | 2 715 600 | 2 774 146 | 2 826 920 | 2 892 708 | 2 877 211 |
Provisions | 21 624 | 28 366 | 27 401 | 26 399 | 13 189 | 15 756 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 13 189 | 15 756 |
Purchase Property Plant Equipment | 57 126 | 92 132 | 98 810 | 73 376 | | |
Raw Materials | 970 667 | 844 351 | 1 250 005 | 830 716 | | |
Research Development Tax Credit | | | 81 372 | 37 930 | | |
Revenue From Rendering Services | 172 813 | | | | | |
Revenue From Sale Goods | 7 141 734 | 7 907 386 | 7 631 840 | 7 139 238 | 6 577 205 | 6 007 503 |
Social Security Costs | 148 162 | 171 596 | 166 845 | 169 589 | 146 359 | 176 107 |
Staff Costs Employee Benefits Expense | 1 816 702 | 2 076 203 | 2 062 172 | 1 983 068 | 1 784 174 | 2 014 343 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 21 624 | 28 366 | 27 401 | 26 399 | | |
Taxation Social Security Payable | | | | | 246 842 | 215 515 |
Tax Expense Credit Applicable Tax Rate | 251 972 | 303 915 | 230 051 | 178 687 | 179 527 | 136 027 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -259 429 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 282 | -2 819 | 4 575 | 4 612 | 16 820 | 7 030 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 832 | 387 | 517 | 39 | 479 | -2 124 |
Tax Increase Decrease From Other Short-term Timing Differences | | 6 742 | -965 | -1 002 | -13 210 | 2 567 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 241 384 | 308 225 | 152 806 | 144 406 | 183 616 | -115 929 |
Total Assets Less Current Liabilities | 5 222 793 | 5 884 742 | 6 305 646 | 6 782 633 | 6 258 444 | 6 456 753 |
Total Current Tax Expense Credit | | 301 483 | 153 771 | 145 408 | | |
Trade Creditors Trade Payables | 393 422 | 415 728 | 460 746 | 418 141 | 291 985 | 280 728 |
Trade Debtors Trade Receivables | 747 091 | 879 861 | 905 171 | 665 322 | 1 037 702 | 508 125 |
Turnover Revenue | 7 314 547 | 7 907 386 | 7 631 840 | 7 139 238 | 6 577 205 | 6 007 503 |
Wages Salaries | 1 520 832 | 1 809 077 | 1 768 417 | 1 661 488 | 1 493 504 | 1 679 725 |
Work In Progress | 146 957 | 512 763 | 196 692 | 133 224 | | |
Company Contributions To Money Purchase Plans Directors | 109 757 | 50 884 | 66 295 | 78 416 | 85 473 | 72 945 |
Director Remuneration | 338 742 | 441 566 | 308 885 | 353 031 | 251 922 | 281 936 |
Director Remuneration Benefits Excluding Payments To Third Parties | 448 499 | 492 450 | 375 180 | 431 447 | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | 3 | 3 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 3 | 3 | | |