Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 125 141 | 205 175 | 176 578 | 49 333 |
Current Assets | 6 493 350 | 6 206 017 | 7 305 759 | 7 031 340 |
Debtors | 6 301 181 | 5 912 598 | 6 962 212 | 6 834 836 |
Net Assets Liabilities | 5 538 126 | 5 757 800 | 6 076 390 | 5 882 949 |
Other Debtors | 158 599 | 139 354 | 76 201 | 115 271 |
Property Plant Equipment | 8 132 855 | 7 997 078 | 7 772 779 | 6 950 422 |
Total Inventories | 67 028 | 88 244 | 166 969 | 147 171 |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 9 000 | 10 000 | 10 500 |
Audit-related Assurance Services Fees | | 6 625 | 2 000 | 2 100 |
Accumulated Amortisation Impairment Intangible Assets | 35 417 | 60 417 | 75 000 | 80 112 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 253 181 | 8 884 898 | 9 504 239 | 10 766 627 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 92 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 246 574 | | 1 739 874 |
Administration Support Average Number Employees | 25 | 24 | 21 | 30 |
Administrative Expenses | 3 958 467 | 4 006 400 | 3 914 664 | 4 385 636 |
Amortisation Expense Intangible Assets | 25 000 | 25 000 | 14 583 | 5 112 |
Amounts Owed By Related Parties | 2 107 000 | 2 014 043 | 2 371 735 | 2 456 577 |
Amounts Owed To Related Parties | | 679 292 | 799 448 | 901 300 |
Applicable Tax Rate | 20 | 19 | 19 | 19 |
Average Number Employees During Period | 177 | 176 | 176 | 178 |
Balances Amounts Owed By Related Parties | 36 312 | 29 732 | | |
Balances Amounts Owed To Related Parties | 236 666 | 109 776 | | |
Balances With Banks | 123 176 | 202 093 | | |
Bank Borrowings | 1 514 248 | 1 159 527 | 1 461 799 | 1 149 077 |
Capital Commitments | 503 728 | 1 096 441 | 663 853 | 582 800 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | 2 730 021 | 2 600 471 | 2 551 984 | 3 442 611 |
Cash Cash Equivalents | 125 141 | 205 175 | | |
Cash On Hand | 1 965 | 3 082 | | |
Commitments For Acquisition Property Plant Equipment | 503 728 | 1 096 441 | 663 853 | 582 800 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 9 102 653 | 9 447 811 | | |
Cost Sales | 15 027 448 | 16 819 703 | 17 309 464 | 16 984 800 |
Creditors | 2 451 518 | 2 266 281 | 1 879 237 | 1 796 132 |
Current Tax For Period | 184 000 | 72 391 | 95 000 | 2 340 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -34 508 | -1 271 | -6 861 | -54 263 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -9 891 | | -12 991 | 13 089 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -38 716 | -11 420 | -35 000 | -89 192 |
Deferred Tax Liabilities | 215 219 | 203 799 | 168 799 | 76 002 |
Depreciation Expense Property Plant Equipment | 2 005 025 | 1 964 659 | 1 779 804 | 1 781 135 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -1 332 942 | | -840 229 |
Disposals Property Plant Equipment | | -1 750 634 | | -1 299 843 |
Distribution Average Number Employees | 132 | 131 | 132 | 139 |
Finance Lease Liabilities Present Value Total | 1 947 540 | 1 825 938 | 1 790 590 | 1 526 816 |
Finance Lease Payments Owing Minimum Gross | 4 399 058 | 4 092 219 | 3 648 110 | 3 269 641 |
Fixed Assets | 8 172 438 | 8 011 661 | 7 772 779 | 7 037 310 |
Further Item Debtors Component Total Debtors | | 49 429 | 194 429 | 57 693 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 65 100 | 35 704 | 674 902 | 707 305 |
Government Grant Income | | | | 10 789 |
Gross Profit Loss | 4 724 892 | 4 412 418 | 4 394 626 | 4 191 568 |
Impairment Loss Reversal | | | | 321 482 |
Income From Related Parties | 350 221 | 326 787 | | |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | 321 482 |
Increase Decrease In Existing Provisions | | -11 420 | | -92 797 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised Directly In Equity | 66 000 | 64 730 | 57 869 | |
Increase From Amortisation Charge For Year Intangible Assets | | 25 000 | | 5 112 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 964 659 | | 1 781 135 |
Intangible Assets | 39 583 | 14 583 | | 86 888 |
Intangible Assets Gross Cost | 75 000 | 75 000 | 75 000 | 167 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 165 586 | 125 373 | 101 372 | 97 014 |
Interest Payable Similar Charges Finance Costs | 165 586 | 125 373 | 101 372 | 97 014 |
Minimum Operating Lease Payments Recognised As Expense | 35 168 | 29 396 | 121 905 | 224 871 |
Net Current Assets Liabilities | 32 425 | 216 219 | 351 647 | 717 773 |
Nominal Value Allotted Share Capital | 150 000 | 150 000 | 150 000 | 150 000 |
Number Shares Issued Fully Paid | 150 000 | 150 000 | 150 000 | 150 000 |
Operating Profit Loss | 766 425 | 406 018 | | |
Other Creditors | 9 074 | 5 430 | 9 551 | 87 550 |
Other Departments Average Number Employees | 20 | 21 | 23 | 9 |
Other Inventories | 67 028 | 88 244 | 166 969 | 147 171 |
Other Operating Income Format1 | | | | 10 789 |
Other Payables Accrued Expenses | 387 347 | 413 030 | 643 985 | 549 782 |
Par Value Share | | 1 | | 1 |
Payments To Related Parties | 547 012 | 514 918 | | |
Pension Costs Defined Contribution Plan | 51 123 | 59 254 | 74 962 | 103 419 |
Prepayments | 489 605 | 392 307 | 595 894 | 524 951 |
Profit Loss | 499 954 | 219 674 | 318 590 | -193 441 |
Profit Loss On Ordinary Activities Before Tax | 600 839 | 280 645 | 378 590 | -280 293 |
Property Plant Equipment Gross Cost | 16 386 036 | 16 881 976 | 17 277 018 | 17 717 049 |
Provisions | 215 219 | 203 799 | 168 799 | 76 002 |
Provisions For Liabilities Balance Sheet Subtotal | 215 219 | 203 799 | 168 799 | 76 002 |
Revenue From Rendering Services | 17 762 322 | 18 597 066 | 18 680 218 | 18 291 108 |
Revenue From Sale Goods | 1 990 018 | 2 635 055 | 3 023 872 | 2 885 260 |
Social Security Costs | 390 510 | 445 827 | 485 244 | 521 479 |
Staff Costs Employee Benefits Expense | 5 717 825 | 5 947 221 | 6 436 918 | 6 954 750 |
Taxation Social Security Payable | 258 580 | 313 405 | 352 180 | 352 864 |
Tax Expense Credit Applicable Tax Rate | 120 168 | 53 323 | 71 932 | -53 256 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 1 767 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 011 | 8 919 | 7 920 | 7 578 |
Tax Increase Decrease From Other Short-term Timing Differences | 20 769 | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 1 569 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 100 885 | 60 971 | 60 000 | -86 852 |
Total Assets Less Current Liabilities | 8 204 863 | 8 227 880 | 8 124 426 | 7 755 083 |
Total Borrowings | 2 451 518 | 2 266 281 | 1 879 237 | 1 796 132 |
Total Deferred Tax Expense Credit | -83 115 | -11 420 | | |
Total Operating Lease Payments | 44 435 | 57 516 | 124 775 | 188 145 |
Trade Creditors Trade Payables | 2 213 249 | 1 575 709 | 1 944 252 | 1 782 391 |
Trade Debtors Trade Receivables | 3 545 977 | 3 317 465 | 3 723 953 | 3 680 344 |
Turnover Revenue | 19 752 340 | 21 232 121 | 21 704 090 | 21 176 368 |
Unpaid Contributions To Pension Schemes | 16 887 | 17 467 | 15 819 | 27 298 |
Wages Salaries | 5 276 192 | 5 442 140 | 5 876 712 | 6 329 852 |
Director Remuneration | 106 615 | 107 623 | 109 113 | 94 891 |