Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 384 198 | 2 180 344 | 4 399 106 | 6 016 353 |
Current Assets | 6 127 131 | 7 519 652 | 9 147 318 | 12 121 336 |
Debtors | 2 392 721 | 3 900 343 | 2 075 071 | 3 199 127 |
Net Assets Liabilities | 5 240 711 | 5 552 797 | 5 835 326 | 7 456 739 |
Other Debtors | 527 509 | 1 254 654 | 343 369 | 343 369 |
Property Plant Equipment | 2 463 365 | 2 845 752 | 2 608 545 | 2 639 941 |
Total Inventories | 1 350 212 | 1 438 965 | 2 673 141 | 2 905 856 |
|
Other Financial Data |
Other Non-audit Services Fees | 4 200 | 4 200 | 4 400 | 5 060 |
Amount Specific Advance Or Credit Directors | 21 950 | 5 001 | 22 169 | 7 407 |
Amount Specific Advance Or Credit Made In Period Directors | 91 950 | 66 051 | 56 215 | 29 576 |
Amount Specific Advance Or Credit Repaid In Period Directors | 70 000 | 83 000 | 83 385 | |
Company Contributions To Money Purchase Plans Directors | 9 649 | 9 649 | 9 649 | 9 902 |
Director Remuneration | 188 313 | 198 313 | 188 313 | 193 787 |
Dividend Recommended By Directors | | 366 000 | 166 770 | 200 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 62 607 | 88 783 | 114 216 | 124 756 |
Accumulated Amortisation Impairment Intangible Assets | 196 000 | 196 000 | 196 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 281 500 | 2 418 306 | 2 526 507 | 2 661 462 |
Additional Provisions Increase From New Provisions Recognised | | 1 000 | | 12 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -2 000 | |
Administrative Expenses | 2 270 905 | 2 015 113 | 2 427 974 | 2 693 372 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 112 | 107 | 123 | 125 |
Bank Borrowings | 541 147 | 148 017 | 163 000 | 166 000 |
Bank Borrowings Overdrafts | 367 147 | 1 006 539 | 822 352 | 652 330 |
Cash Cash Equivalents Cash Flow Value | 2 384 198 | 2 180 344 | 4 399 106 | |
Cash Receipts From Government Grants | -937 | -937 | -937 | -937 |
Comprehensive Income Expense | 582 537 | 678 086 | 449 299 | 1 821 413 |
Corporation Tax Payable | | | 128 190 | 142 206 |
Cost Sales | 11 123 916 | 12 385 345 | 14 786 234 | 16 507 674 |
Creditors | 568 142 | 1 133 663 | 900 102 | 825 077 |
Current Tax For Period | | | 128 190 | 14 016 |
Deferred Tax Liabilities | 85 000 | 86 000 | 84 000 | 96 000 |
Depreciation Amortisation Expense | 136 487 | 136 805 | 123 351 | 134 955 |
Depreciation Expense Property Plant Equipment | 93 499 | 95 107 | 89 996 | 112 478 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 15 150 | |
Disposals Property Plant Equipment | | | 252 499 | |
Dividend Per Share Interim | | 5 | 2 | 3 |
Dividends Paid | 290 000 | 366 000 | 166 770 | 200 000 |
Dividends Paid Classified As Financing Activities | -290 000 | -366 000 | -166 770 | -200 000 |
Dividends Paid On Shares Interim | 290 000 | 366 000 | 166 770 | 200 000 |
Finance Lease Liabilities Present Value Total | 121 372 | 96 947 | 48 438 | 25 485 |
Fixed Assets | 2 463 365 | 2 845 752 | 2 608 545 | 2 639 941 |
Further Operating Expense Item Component Total Operating Expenses | 6 000 | 6 000 | 6 750 | 7 464 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -138 | -6 135 | 2 928 | 17 154 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 305 940 | 927 603 | 1 232 283 | 1 475 136 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 39 660 | -1 524 571 | 1 820 271 | -1 056 848 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 87 651 | |
Gain Loss On Disposals Property Plant Equipment | | | 87 651 | |
Government Grants Payable | 79 623 | 78 686 | 77 750 | 76 813 |
Gross Profit Loss | 2 995 668 | 2 566 621 | 2 991 129 | 4 519 989 |
Income Taxes Paid Refund Classified As Operating Activities | -103 713 | 65 834 | 38 280 | 50 653 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 661 360 | -203 854 | 2 218 762 | 1 617 247 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 103 713 | -65 834 | | -190 842 |
Increase Decrease In Property Plant Equipment | | 30 000 | | 149 850 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -172 919 | 88 753 | 1 234 176 | 232 715 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 136 806 | 123 351 | 134 955 |
Intangible Assets Gross Cost | 196 000 | 196 000 | 196 000 | |
Interest Expense On Loan Capital | 17 525 | 20 447 | 20 919 | 17 799 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 869 | 10 353 | 5 969 | 13 030 |
Interest Paid Classified As Operating Activities | -17 525 | -20 447 | -20 919 | -17 799 |
Interest Payable Similar Charges Finance Costs | 28 394 | 30 800 | 26 888 | 30 829 |
Net Cash Flows From Used In Financing Activities | 385 637 | -156 106 | 411 375 | 533 272 |
Net Cash Flows From Used In Investing Activities | 200 665 | 489 180 | -201 512 | 16 450 |
Net Cash Flows From Used In Operating Activities | -1 247 662 | -129 220 | -2 428 625 | -2 166 969 |
Net Cash Generated From Operations | -1 379 769 | -94 186 | -2 417 233 | -2 147 145 |
Net Current Assets Liabilities | 3 430 488 | 3 926 708 | 4 210 883 | 5 737 875 |
Net Interest Received Paid Classified As Investing Activities | -2 944 | -13 | -5 | -51 |
Number Shares Issued Fully Paid | | 75 000 | 75 000 | 75 000 |
Operating Profit Loss | 725 700 | 644 039 | 564 092 | 1 827 554 |
Other Creditors | 58 341 | 32 329 | 4 365 | 1 915 074 |
Other Deferred Tax Expense Credit | 14 000 | 1 000 | -2 000 | 12 000 |
Other Interest Receivable Similar Income Finance Income | 2 944 | 13 | 5 | 51 |
Other Operating Income Format1 | 937 | 92 531 | 937 | 937 |
Other Taxation Social Security Payable | 62 793 | 77 827 | 67 472 | 76 992 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 82 023 | -98 008 | -96 947 | -76 869 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 103 357 | 104 862 | 110 820 | 120 791 |
Prepayments | 1 802 | 1 143 | 484 | 100 |
Proceeds From Borrowings Classified As Financing Activities | | -820 000 | | |
Proceeds From Sales Property Plant Equipment | | | -325 000 | |
Profit Loss | 582 537 | 678 086 | 449 299 | 1 821 413 |
Profit Loss On Ordinary Activities Before Tax | 700 250 | 613 252 | 537 209 | 1 796 776 |
Property Plant Equipment Gross Cost | 4 744 865 | 5 264 058 | 5 135 052 | 5 301 403 |
Provisions | 85 000 | 86 000 | 84 000 | 96 000 |
Provisions For Liabilities Balance Sheet Subtotal | 85 000 | 86 000 | 84 000 | 96 000 |
Purchase Property Plant Equipment | -203 609 | -489 193 | -123 493 | -16 501 |
Raw Materials | 232 214 | 161 117 | 362 147 | 311 337 |
Repayments Borrowings Classified As Financing Activities | -170 650 | -206 590 | -169 203 | -167 022 |
Social Security Costs | 289 306 | 268 819 | 309 941 | 367 533 |
Staff Costs Employee Benefits Expense | 3 514 037 | 3 361 880 | 3 949 741 | 4 319 341 |
Tax Expense Credit Applicable Tax Rate | 133 048 | 116 518 | 102 070 | 341 387 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 851 | 8 868 | 6 513 | -2 731 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 122 | 6 123 | 5 832 | 5 549 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 117 713 | -64 834 | 87 910 | -24 637 |
Total Additions Including From Business Combinations Property Plant Equipment | | 519 193 | 123 493 | 166 351 |
Total Assets Less Current Liabilities | 5 893 853 | 6 772 460 | 6 819 428 | 8 377 816 |
Total Borrowings | 754 540 | 1 299 941 | 1 033 790 | 939 749 |
Total Current Tax Expense Credit | 103 713 | -65 834 | 89 910 | -36 637 |
Total Operating Lease Payments | 70 091 | 85 777 | 88 280 | 7 691 |
Trade Creditors Trade Payables | 2 025 992 | 2 968 214 | 4 024 777 | 3 797 751 |
Trade Debtors Trade Receivables | 1 841 460 | 2 639 545 | 1 731 218 | 2 788 450 |
Turnover Revenue | 14 119 584 | 14 951 966 | 17 777 363 | 21 027 663 |
Wages Salaries | 3 121 374 | 2 988 199 | 3 528 980 | 3 831 017 |
Work In Progress | 1 117 998 | 1 277 848 | 2 310 994 | 2 594 519 |