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 | 503 484 | 4 028 | 222 | 2 529 737 | 4 152 541 | 5 229 669 | 5 324 854 |
Current Assets | 4 014 401 | 3 616 806 | 5 228 992 | 5 487 848 | 7 510 152 | 9 284 250 | 11 678 590 |
Debtors | 3 510 917 | 3 591 853 | 5 196 455 | 2 926 684 | 3 320 016 | 4 023 075 | 6 314 827 |
Net Assets Liabilities | 1 567 404 | 1 747 984 | 2 253 248 | 3 048 513 | 4 570 513 | 6 704 376 | 9 207 274 |
Other Debtors | 70 567 | 208 666 | 230 359 | 33 224 | 38 890 | 39 255 | 39 255 |
Property Plant Equipment | 2 511 532 | 3 809 305 | 3 160 403 | 3 478 157 | 3 164 455 | 3 034 983 | 9 188 943 |
Total Inventories | | 20 925 | 32 315 | 31 427 | 37 595 | 31 506 | 38 909 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 300 | 8 500 | 9 900 | 9 000 | 16 000 | 16 800 |
Amount Specific Advance Or Credit Directors | 54 950 | 83 332 | 83 332 | 166 909 | 166 909 | 165 759 | 165 759 |
Amount Specific Advance Or Credit Made In Period Directors | 220 804 | 28 382 | | 253 569 | | 850 | |
Amount Specific Advance Or Credit Repaid In Period Directors | 206 687 | | | 169 992 | | 2 000 | |
Director Remuneration | 144 871 | 193 773 | 193 592 | 138 041 | 130 991 | 168 443 | 187 528 |
Dividend Recommended By Directors | | 196 610 | 169 992 | 169 992 | 179 992 | 204 000 | 325 000 |
Accrued Liabilities | 340 711 | 317 232 | 452 282 | 218 055 | 501 814 | 486 354 | 376 816 |
Accumulated Amortisation Impairment Intangible Assets | | | 13 323 | 91 163 | 165 634 | 239 494 | 313 649 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 605 040 | 5 094 033 | 6 094 598 | 6 173 815 | 5 966 954 | 6 852 126 | 7 945 645 |
Additional Provisions Increase From New Provisions Recognised | | 16 708 | -6 513 | 121 537 | 11 859 | 66 012 | 274 155 |
Administrative Expenses | 2 550 237 | 2 718 626 | 3 446 312 | 3 560 146 | 4 173 371 | 4 735 077 | 6 658 075 |
Amortisation Expense Intangible Assets | | | 13 323 | 77 840 | 74 471 | 73 860 | 74 155 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 174 | 173 | 188 | 224 | 207 | 223 | 298 |
Bank Borrowings | | | 29 283 | 31 271 | 31 271 | 8 697 | |
Bank Borrowings Overdrafts | | 754 | 73 362 | 42 091 | 10 820 | 8 697 | |
Bank Overdrafts | | 754 | 875 353 | | | | |
Capital Commitments | | 40 848 | | | | | |
Cash Cash Equivalents Cash Flow Value | 503 484 | 3 274 | -875 131 | 2 529 737 | 4 152 541 | 5 229 669 | |
Comprehensive Income Expense | 719 945 | 377 191 | 675 256 | 965 257 | 1 701 992 | 2 337 863 | 2 827 898 |
Corporation Tax Payable | 248 179 | 68 630 | 183 457 | 43 297 | 354 379 | 285 007 | |
Cost Sales | 14 131 188 | 14 869 533 | 14 581 992 | 16 071 412 | 15 196 806 | 18 272 676 | 23 408 749 |
Creditors | 1 337 493 | 2 138 442 | 1 160 158 | 1 974 428 | 1 752 934 | 1 248 824 | 5 825 169 |
Current Tax For Period | 247 801 | 68 630 | 183 457 | 79 645 | 374 786 | 396 219 | -99 649 |
Depreciation Amortisation Expense | 804 414 | 867 118 | 1 027 013 | 1 048 160 | 1 028 444 | 959 033 | 1 543 279 |
Depreciation Expense Property Plant Equipment | 163 787 | 113 199 | 44 208 | 22 284 | 41 906 | 158 795 | 335 460 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 378 125 | 13 125 | 891 084 | 1 160 834 | | 375 387 |
Disposals Intangible Assets | | | 11 135 | | | | |
Disposals Property Plant Equipment | | 392 361 | 17 500 | 891 084 | 1 182 269 | | 440 387 |
Distribution Costs | 110 149 | 125 441 | 141 324 | 133 357 | 114 973 | 634 382 | 1 499 540 |
Dividend Per Share Interim | | 1 099 | | | 3 600 | 4 080 | 6 500 |
Dividends Paid | 182 687 | 196 610 | 169 992 | 169 992 | 179 992 | 204 000 | 325 000 |
Dividends Paid Classified As Financing Activities | -182 687 | -196 610 | -169 992 | -169 992 | -179 992 | -204 000 | -325 000 |
Dividends Paid On Shares Interim | 182 687 | 196 610 | 169 992 | 169 992 | 179 992 | 204 000 | 325 000 |
Finance Lease Liabilities Present Value Total | 1 337 493 | 2 138 442 | 1 086 796 | 1 932 337 | 1 005 961 | 948 575 | 1 901 534 |
Fixed Assets | 2 511 532 | 3 850 153 | 3 487 262 | 3 733 539 | 3 358 446 | 3 168 614 | 9 259 359 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 315 000 | 315 000 | 315 000 | 353 744 | 366 638 | 810 315 | 1 288 942 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 390 069 | -164 537 | 275 011 | 460 653 | -68 625 | 41 336 | 400 072 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -666 593 | -52 554 | -1 659 602 | 2 353 348 | -393 332 | -704 209 | -2 037 752 |
Gain Loss On Disposal Assets Income Statement Subtotal | 11 100 | 46 364 | -15 348 | 28 637 | 60 565 | | 8 000 |
Gain Loss On Disposals Property Plant Equipment | 11 100 | 46 364 | -15 348 | 28 637 | 60 565 | | 8 000 |
Gross Profit Loss | 3 667 159 | 3 312 909 | 4 527 717 | 4 939 781 | 5 871 900 | 8 036 079 | 10 591 245 |
Income Taxes Paid Refund Classified As Operating Activities | -164 017 | -248 179 | -68 630 | -219 805 | -24 532 | -465 591 | -339 358 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 299 516 | -500 210 | -878 405 | 3 404 868 | 1 622 804 | 1 077 128 | 95 185 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -378 | | | | | | |
Increase Decrease In Property Plant Equipment | | 2 168 917 | 349 154 | 1 212 608 | 541 705 | 554 106 | 6 951 303 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 20 925 | 11 390 | -888 | 6 168 | -6 089 | 7 403 |
Increase From Amortisation Charge For Year Intangible Assets | | | 13 323 | 77 840 | 74 471 | 73 860 | 74 155 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 867 118 | 1 013 690 | 970 301 | 953 973 | 885 172 | 1 468 906 |
Intangible Assets | | 40 848 | 326 859 | 255 382 | 193 991 | 133 631 | 70 416 |
Intangible Assets Gross Cost | | 40 848 | 340 182 | 346 545 | 359 625 | 373 125 | 384 065 |
Interest Expense On Bank Loans Similar Borrowings | | | 21 935 | 4 385 | | | |
Interest Expense On Bank Overdrafts | | 950 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 165 321 | 101 862 | 100 760 | 158 041 | 97 747 | 106 530 | 210 126 |
Interest Paid Classified As Operating Activities | | -950 | -21 935 | -4 385 | | | |
Interest Payable Similar Charges Finance Costs | 165 321 | 102 812 | 122 695 | 162 426 | 97 747 | 106 530 | 210 126 |
Issue Equity Instruments | | -1 | | | | | |
Key Management Personnel Compensation Total | 144 871 | 193 773 | 187 200 | 131 900 | 129 050 | 150 946 | 174 455 |
Merchandise | | 20 925 | 32 315 | 31 427 | 37 595 | 31 506 | 38 909 |
Net Cash Flows From Used In Financing Activities | 962 059 | 1 306 841 | 731 530 | 1 216 933 | 309 097 | 1 267 352 | 1 718 554 |
Net Cash Flows From Used In Investing Activities | -5 850 | -9 542 | 576 825 | 159 245 | 69 455 | 288 768 | 739 503 |
Net Cash Flows From Used In Operating Activities | -1 255 725 | -797 089 | -429 950 | -4 781 046 | -2 001 356 | -2 633 248 | -2 553 242 |
Net Cash Generated From Operations | -1 585 063 | -1 148 080 | -621 275 | -5 163 277 | -2 123 635 | -3 205 369 | -3 102 726 |
Net Current Assets Liabilities | 451 659 | 111 275 | -5 367 | 1 479 428 | 3 166 886 | 5 052 483 | 6 315 136 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 1 068 273 | 565 342 | 974 895 | 1 328 865 | 2 186 384 | 2 906 623 | 3 212 530 |
Other Creditors | 8 793 | 7 212 | 19 461 | 437 516 | 80 533 | 51 872 | 254 825 |
Other Deferred Tax Expense Credit | -64 794 | 16 709 | -6 513 | 121 537 | 11 859 | 66 011 | 274 155 |
Other Operating Income Format1 | 61 500 | 96 500 | 34 814 | 82 587 | 602 828 | 240 003 | 778 900 |
Other Taxation Social Security Payable | 139 157 | 134 841 | 156 851 | 328 219 | 161 901 | 184 984 | 254 066 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -765 255 | -1 081 848 | -616 538 | -963 364 | -97 834 | -1 031 108 | -1 384 857 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 45 413 | 54 814 | 76 882 | 127 872 | 282 221 | 144 066 | 147 841 |
Proceeds From Issuing Shares | | 1 | | | | | |
Proceeds From Sales Property Plant Equipment | -11 100 | -60 599 | -162 | 337 053 | -82 000 | | -8 000 |
Profit Loss | 719 945 | 377 191 | 675 256 | 965 257 | 1 701 992 | 2 337 863 | 2 827 898 |
Profit Loss On Ordinary Activities Before Tax | 902 952 | 462 530 | 852 200 | 1 166 439 | 2 088 637 | 2 800 093 | 3 002 404 |
Property Plant Equipment Gross Cost | 7 116 572 | 8 903 338 | 9 255 001 | 9 651 972 | 9 131 409 | 9 887 109 | 17 134 588 |
Provisions | 58 294 | 75 002 | 68 489 | 190 026 | 201 885 | 267 897 | 542 052 |
Provisions For Liabilities Balance Sheet Subtotal | 58 294 | 75 002 | 68 489 | 190 026 | 201 885 | 267 897 | 542 052 |
Purchase Intangible Assets | | -40 848 | -207 824 | -35 647 | -13 080 | -13 500 | -10 940 |
Purchase Property Plant Equipment | -5 250 | -10 209 | -369 163 | 213 455 | -138 375 | -275 268 | -736 563 |
Social Security Costs | 531 247 | 536 876 | 595 541 | 665 475 | 631 163 | 714 537 | 889 425 |
Staff Costs Employee Benefits Expense | 6 153 344 | 5 875 104 | 6 618 760 | 7 618 543 | 7 686 174 | 8 379 114 | 9 799 415 |
Tax Expense Credit Applicable Tax Rate | 180 590 | 87 881 | 161 918 | 221 623 | 396 841 | 532 018 | 570 457 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 63 040 | -15 660 | 5 683 | -92 822 | -31 070 | -57 519 | -1 615 080 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 497 | 5 174 | 10 609 | -6 171 | 21 066 | 6 941 | 1 093 014 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 183 007 | 85 339 | 176 944 | 201 182 | 386 645 | 462 230 | 174 506 |
Total Additions Including From Business Combinations Intangible Assets | | 40 848 | 310 469 | 6 363 | 13 080 | 13 500 | 10 940 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 179 127 | 369 163 | 1 288 055 | 661 706 | 755 700 | 7 687 866 |
Total Assets Less Current Liabilities | 2 963 191 | 3 961 428 | 3 481 895 | 5 212 967 | 6 525 332 | 8 221 097 | 15 574 495 |
Total Borrowings | | 754 | 904 636 | 31 271 | | | |
Total Operating Lease Payments | 311 202 | 454 770 | 537 152 | 764 776 | 1 028 994 | 1 207 445 | 1 663 985 |
Trade Creditors Trade Payables | 1 436 936 | 1 529 133 | 1 328 116 | 1 255 910 | 1 517 108 | 1 851 951 | 2 419 378 |
Trade Debtors Trade Receivables | 3 330 400 | 3 244 855 | 4 882 764 | 2 377 759 | 2 624 114 | 3 184 583 | 4 984 276 |
Turnover Revenue | 17 798 347 | 18 182 442 | 19 109 709 | 21 011 193 | 21 068 706 | 26 308 755 | 33 999 994 |
Wages Salaries | 5 576 684 | 5 283 414 | 5 946 337 | 6 825 196 | 6 772 790 | 7 520 511 | 8 762 149 |
Cash Receipts From Government Grants | | | | | -562 503 | -3 503 | |
Corporation Tax Recoverable | | | | | | | 254 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 288 | 500 | 52 | 16 |
Repayments Borrowings Classified As Financing Activities | | | | | -31 271 | -33 394 | -8 697 |