Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 559 627 | 663 481 | 596 611 | 1 115 446 | 437 628 | 406 329 |
Current Assets | 2 778 446 | 2 992 740 | 2 124 146 | 3 075 988 | 3 283 903 | 4 481 891 |
Debtors | 2 217 811 | 2 327 253 | 1 521 480 | 1 959 119 | 2 843 019 | 4 072 948 |
Net Assets Liabilities | 442 236 | 580 421 | 441 459 | 617 890 | 742 806 | 1 288 232 |
Other Debtors | 19 517 | 19 773 | 20 758 | 27 319 | 27 673 | 22 725 |
Property Plant Equipment | 59 139 | 46 376 | 53 708 | 38 962 | 47 027 | 54 980 |
Total Inventories | 1 008 | 2 006 | 6 055 | 1 423 | 3 256 | |
|
Other Financial Data |
Audit Fees Expenses | 2 750 | 3 432 | 3 950 | | 7 300 | 6 570 |
Accrued Liabilities Deferred Income | | | | 347 420 | 442 000 | 580 341 |
Accumulated Depreciation Impairment Property Plant Equipment | 48 805 | 67 125 | 62 215 | 102 069 | 120 610 | 142 303 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 26 606 | 29 646 |
Administrative Expenses | 1 692 277 | 1 505 711 | 1 556 042 | 1 475 017 | 1 595 779 | 2 093 336 |
Average Number Employees During Period | 662 | 701 | 745 | 690 | 854 | 1 206 |
Bank Borrowings | 131 944 | 58 795 | | 150 000 | | |
Bank Borrowings Overdrafts | 48 580 | 58 795 | | 18 750 | 118 115 | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -118 115 | |
Bank Overdrafts | | | | | 118 115 | |
Cash Cash Equivalents | | | | 1 277 193 | 319 513 | |
Cash Cash Equivalents Cash Flow Value | 559 627 | | | 1 115 446 | 319 513 | 406 329 |
Corporation Tax Payable | 111 640 | 128 262 | 81 734 | 172 016 | 185 823 | 307 242 |
Corporation Tax Recoverable | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Cost Sales | 12 578 902 | 12 754 813 | 13 597 595 | 16 904 121 | 18 646 261 | 25 448 441 |
Creditors | 48 580 | 2 450 272 | 1 725 785 | 2 358 622 | 2 576 580 | 3 235 079 |
Current Tax For Period | 111 640 | 128 262 | 81 734 | 171 480 | 185 823 | 307 242 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 866 | 4 356 | 2 016 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 18 541 | 21 693 |
Dividend Income From Group Undertakings | | | | | 75 988 | |
Dividends Paid | 352 154 | 357 792 | 458 432 | | 735 585 | 739 442 |
Dividends Paid Classified As Financing Activities | -352 154 | -357 792 | -458 432 | -478 464 | -735 585 | -739 442 |
Dividends Paid On Shares Interim | 352 154 | 357 792 | 458 432 | | 735 585 | 739 442 |
Dividends Received Classified As Investing Activities | | | | | -75 988 | |
Fixed Assets | 59 139 | 46 476 | 53 808 | 39 062 | 47 127 | 55 080 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 83 334 | -1 218 265 | 329 | | 150 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 865 | -3 049 | 2 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 57 798 | 57 798 | 57 798 | | 35 538 | 202 634 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 384 168 | -583 264 | 599 530 | | -88 346 | -655 195 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -237 826 | -109 442 | 805 673 | | 883 900 | 1 229 929 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 1 833 | -642 |
Government Grant Income | | | | 278 649 | 53 257 | |
Gross Profit Loss | 2 229 631 | 2 133 232 | 1 950 534 | 2 084 417 | 2 504 484 | |
Income Taxes Paid Refund Classified As Operating Activities | -88 625 | -111 640 | -128 262 | -71 447 | -155 576 | -185 823 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -193 877 | 103 854 | -66 870 | | 795 933 | -86 816 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 18 320 | 8 847 | | 18 541 | 21 693 |
Investments Fixed Assets | | 100 | 100 | 100 | 100 | 100 |
Investments In Subsidiaries | | | | 100 | 100 | 100 |
Net Assets Liabilities Subsidiaries | | -100 | 484 | | | 100 |
Net Cash Generated From Operations | -705 147 | 47 863 | -1 817 949 | -1 917 436 | -195 846 | -1 041 727 |
Net Current Assets Liabilities | 443 123 | 542 468 | 398 361 | | 707 323 | 1 246 812 |
Net Finance Income Costs | | | | | 75 988 | |
Other Creditors | 6 455 | 132 836 | 270 467 | 445 377 | 611 956 | 515 746 |
Other Interest Receivable Similar Income Finance Income | | | | | 75 988 | |
Other Operating Income Format1 | | | 9 648 | | 65 987 | 103 956 |
Other Taxation Social Security Payable | 1 217 315 | 686 681 | 1 150 864 | | 1 186 007 | 1 768 929 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 90 283 | 74 951 | 118 027 | 276 545 | 430 966 | 469 960 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | |
Prepayments Accrued Income | 42 201 | 39 797 | 40 108 | 15 004 | 63 568 | 57 592 |
Profit Loss | 419 291 | 495 977 | 319 470 | 653 913 | 860 501 | 1 284 868 |
Profit Loss On Ordinary Activities Before Tax | 533 122 | 621 316 | 403 391 | 891 290 | 1 050 680 | 1 594 126 |
Property Plant Equipment Gross Cost | 107 944 | 113 501 | 115 923 | 141 031 | 167 637 | 197 283 |
Purchase Property Plant Equipment | -29 633 | -5 557 | -19 987 | | -26 606 | -29 646 |
Raw Materials Consumables | | | | 1 423 | 3 256 | |
Social Security Costs | 588 921 | 545 715 | 693 373 | 986 682 | 1 222 580 | |
Staff Costs Employee Benefits Expense | 9 787 474 | 9 715 047 | 11 495 475 | 16 996 497 | 19 541 764 | 26 591 021 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 7 288 | 11 644 | 13 660 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 14 435 | |
Tax Expense Credit Applicable Tax Rate | 106 624 | 124 263 | 76 644 | | 199 629 | 302 884 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 096 | 2 553 | -1 393 | 1 914 | -3 049 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 112 | 6 467 | 6 594 | 220 | 3 678 | 7 556 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 113 831 | 125 339 | 83 921 | 169 614 | 190 179 | 309 258 |
Total Assets Less Current Liabilities | 502 262 | 588 944 | 452 169 | | 754 450 | 1 301 892 |
Total Borrowings | 644 478 | 1 277 389 | | 18 750 | 118 115 | |
Trade Creditors Trade Payables | 31 946 | 41 296 | 30 217 | 17 685 | 32 679 | 62 821 |
Trade Debtors Trade Receivables | 2 131 093 | 2 242 683 | 1 410 184 | 1 855 366 | 2 746 778 | 3 987 631 |
Turnover Revenue | 14 808 533 | 14 888 045 | 15 548 129 | 18 988 538 | 21 150 745 | |
Wages Salaries | 9 108 270 | 9 094 381 | 10 684 075 | 15 733 270 | 17 888 218 | 24 378 287 |
Director Remuneration | 40 715 | 40 403 | 42 597 | | 35 376 | 71 435 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 274 209 | 316 415 |
Amount Specific Advance Or Credit Directors | 5 000 | 5 000 | 5 000 | | | |
Company Contributions To Money Purchase Plans Directors | 38 400 | 38 400 | 38 400 | | | |
Dividend Recommended By Directors | | 357 792 | 458 432 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 | | | |
Accrued Liabilities | 372 069 | 183 708 | 192 503 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -2 923 | 2 187 | | | |
Amounts Owed By Group Undertakings | | | 25 430 | | | |
Amounts Owed To Group Undertakings | | 100 | | | | |
Applicable Tax Rate | 20 | 20 | 19 | | | |
Comprehensive Income Expense | 419 291 | 495 977 | 319 470 | | | |
Depreciation Amortisation Expense | 19 155 | 18 320 | 8 847 | | | |
Depreciation Expense Property Plant Equipment | 19 155 | 18 320 | 8 847 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 13 757 | | | |
Disposals Property Plant Equipment | | | 17 565 | | | |
Dividend Per Share Interim | | 649 | 832 | | | |
Further Item Bank Borrowings Overdrafts Component Total Bank Borrowings Overdrafts | 512 534 | 329 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -3 808 | | | |
Gain Loss On Disposals Property Plant Equipment | | | -3 808 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -2 296 | 998 | 4 049 | | | |
Interest Expense On Bank Loans Similar Borrowings | 4 232 | 6 205 | 749 | | | |
Interest Paid Classified As Operating Activities | -4 232 | -6 205 | -749 | | | |
Interest Payable Similar Charges Finance Costs | 4 232 | 6 205 | 749 | | | |
Investments In Group Undertakings | | 100 | 100 | | | |
Merchandise | 1 008 | 2 006 | 6 055 | | | |
Net Cash Flows From Used In Financing Activities | 776 534 | -275 119 | 1 735 821 | | | |
Net Cash Flows From Used In Investing Activities | 29 633 | 5 557 | 19 987 | | | |
Net Cash Flows From Used In Operating Activities | -612 290 | 165 708 | -1 688 938 | | | |
Number Shares Issued Fully Paid | | 551 | 551 | | | |
Operating Profit Loss | 537 354 | 627 521 | 404 140 | | | |
Other Deferred Tax Expense Credit | 2 191 | -2 923 | 2 187 | | | |
Other Remaining Borrowings | 512 534 | 1 218 594 | | | | |
Par Value Share | | 1 | 1 | | | |
Proceeds From Borrowings Classified As Financing Activities | | -58 000 | | | | |
Profit Loss Subsidiaries | | | -584 | | | |
Provisions | 11 446 | 8 523 | 10 710 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 11 446 | 8 523 | 10 710 | | | |
Repayments Borrowings Classified As Financing Activities | -341 046 | -131 149 | -58 795 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 5 557 | 19 987 | | | |
Total Operating Lease Payments | 88 674 | 64 824 | 72 013 | | | |