Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 359 001 | 262 305 | 1 033 478 | 1 614 696 | 2 362 282 | 1 623 365 |
Current Assets | 4 413 035 | 6 078 990 | 7 412 247 | 5 504 975 | 3 893 305 | 4 038 922 |
Debtors | 3 645 983 | 5 289 630 | 6 072 380 | 3 651 346 | 1 255 151 | 1 274 702 |
Net Assets Liabilities | 4 224 898 | 5 624 808 | 7 067 252 | 5 092 107 | 21 304 | 112 523 |
Other Debtors | 20 011 | 20 674 | 1 150 | | | 49 271 |
Property Plant Equipment | 721 406 | 677 811 | 643 784 | 567 008 | 742 481 | 598 890 |
Total Inventories | 408 051 | 527 055 | 306 389 | 238 933 | 275 872 | 1 140 855 |
|
Other Financial Data |
Audit Fees Expenses | 33 905 | 6 800 | 15 900 | 12 883 | 10 850 | 10 000 |
Other Assurance Services Fees | | | | | | 32 270 |
Accumulated Amortisation Impairment Intangible Assets | 10 000 | | 10 000 | 10 000 | 10 000 | 10 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 258 305 | 439 420 | 605 781 | 749 110 | 863 381 | 916 712 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 93 490 |
Administration Support Average Number Employees | | | | | 6 | 5 |
Administrative Expenses | 2 283 541 | 2 609 555 | 2 959 286 | 2 878 898 | 1 211 055 | 1 907 432 |
Amounts Owed To Related Parties | | | | | 2 020 700 | 1 976 276 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 63 | 69 | 77 | 76 | 51 | 59 |
Balances With Banks | | | | | 2 362 268 | 1 623 361 |
Bank Borrowings | | | | | 1 250 000 | 833 333 |
Cash Cash Equivalents | | | | | 2 362 282 | 1 623 365 |
Cash Cash Equivalents Cash Flow Value | 359 001 | | 1 033 478 | 1 614 696 | 2 362 282 | |
Cash On Hand | | | | | 14 | 4 |
Cost Sales | 3 890 541 | 4 713 614 | 5 264 525 | 4 190 870 | 3 560 427 | 5 119 399 |
Creditors | 827 742 | 1 045 941 | 901 500 | 900 877 | 1 250 000 | 833 333 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 39 095 | -11 579 |
Deferred Tax Liabilities | 81 802 | 86 052 | 87 279 | 78 999 | 118 094 | 106 515 |
Depreciation Amortisation Expense | 136 142 | 181 115 | 166 361 | 143 330 | 114 271 | 162 218 |
Depreciation Expense Property Plant Equipment | 136 142 | 181 115 | 166 361 | 143 329 | 114 271 | 162 218 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -125 327 |
Disposals Property Plant Equipment | | | | | | -183 750 |
Dividends Paid | | | | 3 100 000 | 2 500 000 | |
Dividends Paid Classified As Financing Activities | | | | -3 100 000 | -2 500 000 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 1 544 111 | 478 740 | 1 442 877 | -2 580 178 | -1 346 176 | -166 667 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 293 533 | 253 984 | 42 979 | 14 779 | 101 955 | 554 284 |
Gain Loss From Changes In Provisions | | | | | -1 545 073 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 41 720 | 218 199 | -144 441 | -623 | 324 811 | -89 054 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 150 015 | -1 164 907 | 660 127 | -159 145 | 801 969 | 19 552 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 36 939 | 864 983 |
Gain Loss On Disposals Property Plant Equipment | -1 834 | | 1 083 | | | 19 271 |
Government Grant Income | | | | | 281 023 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | 176 510 | 394 359 |
Gross Profit Loss | 3 547 685 | 4 051 098 | 4 401 610 | 4 034 534 | 2 313 736 | 2 008 356 |
Impairment Loss Reversal | | | | | | 16 440 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | 16 440 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -357 173 | -96 696 | 771 173 | 581 218 | 747 586 | -738 917 |
Increase Decrease In Existing Provisions | | | | | | -11 579 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 181 115 | | 143 329 | 114 271 | 162 218 |
Intangible Assets Gross Cost | 10 000 | | 10 000 | 10 000 | 10 000 | 10 000 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 27 226 | 21 566 |
Interest Income On Bank Deposits | | | | | 179 | 282 |
Interest Paid Classified As Financing Activities | | | | | -27 226 | -21 566 |
Interest Paid Classified As Operating Activities | | | | | -27 226 | 21 566 |
Interest Payable Similar Charges Finance Costs | | | | | 27 226 | 21 566 |
Interest Received Classified As Investing Activities | | | | | 179 | 282 |
Interest Received Classified As Operating Activities | | | | | 179 | 282 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | 183 | |
Minimum Operating Lease Payments Recognised As Expense | | | | | 257 773 | 260 728 |
Net Cash Flows From Used In Financing Activities | 1 544 111 | 478 740 | 1 442 877 | 519 822 | -96 176 | -188 233 |
Net Cash Flows From Used In Investing Activities | 531 265 | 137 519 | 129 904 | 62 086 | 289 565 | -15 514 |
Net Cash Flows From Used In Operating Activities | -1 718 203 | -519 563 | -2 343 954 | -1 163 126 | -940 975 | -535 170 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | -121 640 | 260 311 |
Net Current Assets Liabilities | 3 585 293 | 5 033 049 | 6 510 747 | 4 604 098 | 646 917 | 453 481 |
Nominal Value Allotted Share Capital | | | | | 975 | 975 |
Number Shares Issued Fully Paid | | 2 268 750 | | 2 268 750 | 24 400 | 97 500 |
Other Creditors | 26 | 93 940 | 77 465 | 83 187 | 141 187 | 300 186 |
Other Departments Average Number Employees | | | | | 6 | 6 |
Other Employee Expense | | | | | 1 119 | 2 378 |
Other Interest Receivable Similar Income Finance Income | 2 230 | | 1 347 | 4 467 | 179 | 282 |
Other Inventories | | | | | 275 872 | 1 140 855 |
Other Operating Income Format1 | 2 785 | | | | 281 023 | |
Other Payables Accrued Expenses | | | | | 306 899 | 226 929 |
Par Value Share | | 1 | | 1 | 1 | 0 |
Pension Costs Defined Contribution Plan | | | | | 23 990 | 38 634 |
Prepayments | | | | | 96 183 | 106 944 |
Proceeds From Sales Property Plant Equipment | | | -1 083 | | | 77 694 |
Production Average Number Employees | | | | | 30 | 38 |
Profit Loss | 1 158 163 | 1 399 910 | 1 442 444 | 1 124 855 | -302 053 | 91 219 |
Profit Loss On Ordinary Activities Before Tax | 1 227 223 | 1 404 160 | 1 443 671 | 1 116 575 | -262 958 | 79 640 |
Property Plant Equipment Gross Cost | 979 711 | 1 117 231 | 1 249 565 | 1 316 118 | 1 605 862 | 1 515 602 |
Provisions | 81 802 | 86 052 | 87 279 | 78 999 | 118 094 | 106 515 |
Provisions For Liabilities Balance Sheet Subtotal | 81 802 | 86 052 | 87 279 | 78 999 | 118 094 | 106 515 |
Purchase Property Plant Equipment | -533 495 | -137 520 | -132 334 | -66 553 | -289 744 | -93 490 |
Redundancy Costs | | | | | 74 542 | 4 080 |
Revenue From Sale Goods | | | | | 5 874 163 | 7 127 755 |
Selling Average Number Employees | | | | | 9 | 10 |
Social Security Costs | 147 529 | 175 080 | 190 918 | 188 843 | 86 602 | 165 399 |
Staff Costs Employee Benefits Expense | 2 063 565 | 2 191 029 | 2 316 439 | 2 178 775 | 1 515 325 | 1 944 108 |
Taxation Social Security Payable | | | | | 353 274 | 49 350 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 206 | | 712 | 2 651 |
Tax Expense Credit Applicable Tax Rate | 245 445 | 266 790 | 274 297 | 212 149 | -49 962 | 15 132 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -205 733 | -23 020 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -24 813 | -1 097 | -1 227 | 8 280 | -37 672 | 4 790 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 776 | 275 | 1 229 | 1 617 | 294 079 | 447 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | 39 095 | -11 579 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 69 060 | 4 250 | 1 227 | -8 280 | 39 095 | -11 579 |
Total Assets Less Current Liabilities | 4 306 700 | 5 710 860 | 7 154 531 | 5 171 106 | 1 389 398 | 1 052 371 |
Total Borrowings | | | | | 1 250 000 | 833 333 |
Trade Creditors Trade Payables | 252 585 | 419 068 | 304 169 | 275 738 | 424 328 | 774 662 |
Trade Debtors Trade Receivables | 1 304 129 | 2 077 727 | 1 430 640 | 1 597 087 | 982 457 | 724 128 |
Turnover Revenue | 7 438 226 | 8 764 712 | 9 666 135 | 8 225 404 | 5 874 163 | 7 127 755 |
Unpaid Contributions To Pension Schemes | | | | | 5 945 | 8 038 |
Wages Salaries | 1 916 036 | 2 011 605 | 2 098 314 | 1 948 820 | 1 404 733 | 1 733 617 |
Director Remuneration | 54 200 | 68 000 | 82 500 | 16 303 | 41 927 | 46 667 |
Amount Specific Advance Or Credit Directors | 5 511 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 27 724 | 5 511 | | | | |
Dividend Recommended By Directors | | | | 3 100 000 | 2 500 000 | |
Accrued Liabilities Deferred Income | 329 231 | 227 705 | 279 192 | 263 011 | 306 899 | |
Additional Provisions Increase From New Provisions Recognised | | 4 250 | | | 39 095 | |
Amounts Owed By Group Undertakings | 2 252 786 | 2 731 526 | 4 174 404 | 1 594 226 | | |
Amounts Recoverable On Contracts | | 281 902 | 327 260 | 318 725 | 176 510 | |
Comprehensive Income Expense | 1 158 163 | 1 399 910 | 1 442 444 | 1 124 855 | -302 053 | |
Fixed Assets | 721 407 | 677 811 | 643 784 | 567 008 | 742 481 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -1 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 81 511 | 65 402 | 223 655 | 31 007 | 28 596 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 | | | | -183 | |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 834 | | 1 083 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -163 499 | 119 004 | -220 666 | -67 456 | 36 939 | |
Investments Fixed Assets | 1 | | | | | |
Investments In Group Undertakings | 1 | -1 | | | | |
Merchandise | 367 624 | 527 055 | 306 389 | 238 933 | 275 872 | |
Net Assets Liabilities Subsidiaries | 629 553 | | | | | |
Net Cash Generated From Operations | -1 718 203 | -519 563 | -2 343 954 | -1 163 126 | -968 201 | |
Net Interest Received Paid Classified As Investing Activities | -2 230 | | -1 347 | -4 467 | -179 | |
Operating Profit Loss | 1 266 929 | 1 441 543 | 1 442 324 | 1 155 636 | 1 383 704 | |
Other Deferred Tax Expense Credit | 69 060 | 4 250 | 1 227 | -8 280 | 39 095 | |
Other Taxation Social Security Payable | 245 900 | 41 991 | 52 006 | 58 490 | 33 085 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 4 344 | 27 207 | 41 112 | 23 990 | |
Percentage Class Share Held In Subsidiary | | 100 | | | | |
Prepayments Accrued Income | 69 057 | 177 801 | 138 926 | 141 308 | 96 184 | |
Profit Loss Subsidiaries | -601 559 | | | | | |
Restructuring Costs | 41 936 | 37 383 | | 43 528 | 74 542 | |
Tax Decrease From Utilisation Tax Losses | 49 009 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 137 520 | | 66 553 | 289 744 | |
Total Operating Lease Payments | 3 363 | 12 687 | 17 695 | 6 650 | 1 539 | |
Work In Progress | 40 427 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -8 280 | | |
Amounts Owed To Group Undertakings | | | | 2 268 750 | 2 020 700 | |
Bank Borrowings Overdrafts | | | | | 1 250 000 | |
Dividend Per Share Final | | | | 42 | 34 | |
Dividends Paid On Shares Final | | | | 3 100 000 | 2 500 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 27 226 | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | -1 545 073 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 250 000 | |
Proceeds From Issuing Shares | | | | 2 268 750 | | |