Profit & Loss |
Date of Accounts |
2014-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 1 000 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 813 576 | 418 550 | 288 198 | 242 782 | 985 885 | 462 345 | 952 991 |
Current Assets | | 2 744 866 | 2 660 155 | 4 071 131 | 4 721 213 | 6 569 904 | 4 880 874 | 5 626 211 |
Debtors | | 1 299 127 | 1 245 143 | 2 623 020 | 3 137 166 | 3 981 915 | 2 881 712 | 3 093 826 |
Net Assets Liabilities | | 2 281 919 | 2 290 685 | 2 922 025 | 3 564 608 | 4 688 848 | 4 253 650 | 4 858 086 |
Other Debtors | | | | | 2 335 033 | 1 606 977 | 1 068 765 | 778 655 |
Property Plant Equipment | | 442 707 | 555 536 | 525 607 | 1 683 160 | 1 648 834 | 1 684 092 | 2 237 756 |
Total Inventories | | 632 163 | 996 462 | 1 159 913 | 1 341 265 | 1 602 104 | 1 536 817 | |
Cash Bank In Hand | 1 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 000 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 000 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 6 000 | 6 000 | 6 750 | 7 000 |
Accrued Liabilities Deferred Income | | | | | 96 503 | 87 138 | 71 184 | 73 274 |
Accumulated Amortisation Impairment Intangible Assets | | 105 000 | 140 000 | 175 000 | 210 000 | 245 000 | 280 000 | 315 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 139 039 | 220 828 | 305 224 | 398 863 | 620 225 | 875 690 | 1 156 187 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 220 913 | 342 007 | 856 161 |
Administrative Expenses | | | | | 1 332 597 | 1 452 145 | 1 685 939 | 1 754 530 |
Amortisation Expense Intangible Assets | | | | | 35 000 | 35 000 | 35 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | 35 000 | 35 000 | 35 000 | 35 000 |
Average Number Employees During Period | | | | | 58 | 72 | 66 | 55 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 1 479 499 |
Cash Cash Equivalents Cash Flow Value | | | | 288 198 | 242 782 | 985 885 | 462 345 | 952 991 |
Comprehensive Income Expense | | | | | 642 583 | 1 124 240 | -435 198 | 604 436 |
Corporation Tax Payable | | | | | | 176 600 | 83 332 | |
Corporation Tax Recoverable | | | | | 53 756 | | | |
Cost Sales | | | | | 8 482 620 | 8 375 543 | 9 161 745 | 8 355 097 |
Creditors | | 1 062 154 | 1 029 506 | 1 749 848 | 612 248 | 432 237 | 244 907 | 559 678 |
Current Tax For Period | | | | | | 176 600 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 176 065 | 1 882 | -43 692 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 176 065 | 1 882 | -43 692 | 229 780 |
Depreciation Expense Property Plant Equipment | | | | | 105 793 | 246 410 | 271 631 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 105 793 | 246 410 | 271 631 | 286 403 |
Finance Lease Liabilities Present Value Total | | | | | 612 248 | 432 237 | 244 907 | 559 678 |
Finance Lease Payments Owing Minimum Gross | | | | | 785 227 | 612 248 | 432 237 | 1 003 441 |
Finished Goods Goods For Resale | | | | | | | 293 740 | 172 122 |
Fixed Assets | | 687 707 | 765 536 | 700 607 | 1 823 160 | 1 753 834 | 1 754 092 | 2 272 756 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 1 368 | 3 779 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | -200 000 | | -145 845 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -43 692 | 229 780 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 971 469 | 1 999 083 | 1 478 139 | 1 203 887 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 1 959 | 2 125 | 1 299 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -257 987 | -649 622 | 936 603 | 58 087 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 386 511 | 898 505 | -1 100 203 | 212 114 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 181 352 | 260 839 | -65 287 | 42 577 |
Gain Loss On Disposals Property Plant Equipment | | | | | -3 541 | -8 829 | -1 697 | |
Government Grant Income | | | | | 13 038 | 187 278 | 10 045 | |
Gross Profit Loss | | | | | 2 208 657 | 2 518 306 | 1 336 419 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -65 275 | 118 061 | -63 484 | -83 332 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -743 103 | 523 540 | -490 646 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -151 587 | -64 305 | -29 784 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 35 000 | 35 000 | | 35 000 | 35 000 | 35 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 81 789 | 84 396 | | 246 410 | 271 631 | 286 403 |
Intangible Assets | | 245 000 | 210 000 | 175 000 | 140 000 | 105 000 | 70 000 | 35 000 |
Intangible Assets Gross Cost | | 350 000 | 350 000 | 350 000 | 350 000 | 350 000 | 350 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 455 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 22 571 | 28 201 | 21 169 | |
Interest Paid Classified As Operating Activities | | | | | | -29 569 | -24 948 | -16 327 |
Interest Payable Similar Charges Finance Costs | | | | | 23 026 | 29 569 | 24 948 | 16 327 |
Interest Received Classified As Investing Activities | | | | | -989 | -78 | -1 | |
Net Cash Flows From Used In Operating Activities | | | | | -435 255 | -1 136 917 | | |
Net Cash Generated From Operations | | | | | -523 556 | -1 048 425 | -53 488 | -859 428 |
Net Current Assets Liabilities | | 1 682 712 | 1 630 649 | 2 321 283 | 2 629 626 | 3 645 063 | 2 978 585 | 3 608 908 |
Net Finance Income Costs | | | | | 989 | 78 | 1 | |
Net Interest Paid Received Classified As Operating Activities | | | | | -23 026 | -29 569 | | |
Operating Profit Loss | | | | | 689 098 | 1 267 908 | -483 727 | |
Other Creditors | | | | | 133 227 | 63 435 | 135 603 | 55 881 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 25 048 | 16 166 | 5 906 |
Other Disposals Property Plant Equipment | | | | | | 33 877 | 51 284 | 22 000 |
Other Interest Income | | | | | 989 | 78 | 1 | |
Other Interest Receivable Similar Income Finance Income | | | | | 989 | 78 | 1 | |
Other Operating Income Format1 | | | | | 13 038 | 201 747 | 11 638 | |
Other Taxation Social Security Payable | | | | | 175 914 | 440 839 | 163 603 | 45 212 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -229 819 | -172 979 | -180 011 | -210 796 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 29 237 | 31 695 | 36 560 | 29 889 |
Prepayments Accrued Income | | | | | 17 988 | 151 960 | 7 728 | 10 185 |
Proceeds From Sales Property Plant Equipment | | | | | -1 300 | | -33 421 | -15 834 |
Profit Loss | | | | | 642 583 | 1 124 240 | -435 198 | 604 436 |
Profit Loss On Ordinary Activities Before Tax | | | | | 667 061 | 1 238 417 | -508 674 | 834 216 |
Property Plant Equipment Gross Cost | | 581 746 | 776 364 | 830 831 | 2 082 023 | 2 269 059 | 2 559 782 | 3 393 943 |
Provisions For Liabilities Balance Sheet Subtotal | | 88 500 | 105 500 | 99 865 | | | | |
Purchase Property Plant Equipment | | | | | -253 141 | -220 913 | -342 007 | -74 161 |
Raw Materials Consumables | | | | | 1 341 265 | 1 602 104 | 815 578 | |
Research Development Expense Recognised In Profit Or Loss | | | | | 157 162 | 25 210 | 27 764 | |
Social Security Costs | | | | | 151 752 | 209 908 | 193 340 | |
Staff Costs Employee Benefits Expense | | | | | 1 782 901 | 2 128 002 | 2 248 024 | 2 073 917 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 275 930 | 277 812 | 234 120 | 463 900 |
Tax Decrease From Utilisation Tax Losses | | | | | | 64 792 | | |
Tax Expense Credit Applicable Tax Rate | | | | | 126 742 | 235 299 | -96 648 | 158 501 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -170 098 | -2 983 | 14 339 | -155 637 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 43 272 | 9 076 | 39 187 | 490 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 84 | | 43 122 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 24 478 | 114 177 | -73 476 | 229 780 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 194 618 | 54 467 | | | | |
Total Assets Less Current Liabilities | | 2 370 419 | 2 396 185 | 3 021 890 | 4 452 786 | 5 398 897 | 4 732 677 | 5 881 664 |
Total Current Tax Expense Credit | | | | | -151 587 | 112 295 | -29 784 | |
Total Operating Lease Payments | | | | | | | 241 169 | |
Trade Creditors Trade Payables | | | | | 1 512 964 | 1 976 818 | 1 261 237 | 1 399 173 |
Trade Debtors Trade Receivables | | | | | 730 389 | 2 222 978 | 1 805 219 | 2 304 986 |
Turnover Revenue | | | | | 10 691 277 | 10 893 849 | 10 673 465 | |
Wages Salaries | | | | | 1 601 912 | 1 886 399 | 2 018 123 | 1 849 971 |
Work In Progress | | | | | | | 427 499 | |
Director Remuneration | | | | | 218 884 | 180 505 | 218 954 | 177 931 |
Number Shares Allotted | 1 000 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | | | | | | | |