Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 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 | 288 215 | 399 567 | 328 024 | 323 770 | 348 620 | 178 593 | 190 455 | 93 519 | 298 131 |
Current Assets | 2 336 986 | 2 351 584 | 2 537 080 | 2 691 612 | 2 872 665 | 2 801 013 | 2 135 146 | 2 519 447 | 2 921 133 |
Debtors | 1 412 006 | 1 376 001 | 1 525 925 | 1 509 501 | 1 644 743 | 1 608 632 | 1 107 963 | 1 384 390 | 1 592 723 |
Net Assets Liabilities | 607 551 | 796 858 | 982 674 | 1 041 961 | 1 051 398 | 1 054 570 | 835 544 | 804 983 | 858 922 |
Other Debtors | 70 137 | 104 748 | 183 078 | 144 394 | 211 641 | 184 379 | 156 168 | 197 269 | 196 267 |
Property Plant Equipment | 444 028 | 419 050 | 428 708 | 446 719 | 789 290 | 692 749 | 639 758 | 716 567 | 627 668 |
Total Inventories | 636 765 | 576 016 | 683 131 | 858 341 | 879 302 | 1 013 788 | 836 728 | 1 041 538 | |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | | | | |
Accrued Liabilities Deferred Income | 522 651 | 467 081 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | 14 103 | | 14 103 | 14 103 | 14 103 | | 14 103 | 14 103 | |
Accumulated Depreciation Impairment Property Plant Equipment | 463 011 | 562 005 | 639 119 | 736 494 | 851 592 | 1 011 864 | 1 010 721 | 1 190 764 | 1 304 036 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 94 932 | | | | | | | |
Administrative Expenses | 1 643 812 | 1 519 634 | | | | | | | |
Amounts Owed By Related Parties | | | | | 129 556 | 198 556 | | | |
Amounts Owed To Group Undertakings | 60 000 | 559 211 | 499 211 | 432 286 | 354 286 | 280 286 | 8 000 | 19 785 | 27 546 |
Average Number Employees During Period | 112 | 112 | | | 129 | 132 | 120 | 120 | 119 |
Bank Borrowings Overdrafts | 559 162 | | | 11 991 | | | 208 333 | 158 333 | 108 333 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -11 991 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | -438 761 | | -796 758 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 328 024 | 311 779 | 348 620 | 178 593 | 190 455 | 93 519 | 298 131 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | 75 | | | | | |
Comprehensive Income Expense | 136 697 | 167 980 | 185 816 | 69 287 | | | | | |
Corporation Tax Payable | 39 931 | 45 124 | 42 272 | 9 542 | | 27 865 | | | 37 548 |
Cost Inventories Recognised As Expense Gross | 3 339 230 | 3 261 099 | | | | | | | |
Cost Sales | 5 824 973 | 5 521 411 | | | | | | | |
Creditors | 559 162 | 1 924 710 | 1 925 663 | 2 036 888 | 188 147 | 170 695 | 316 414 | 203 800 | 108 333 |
Current Tax For Period | 39 931 | 45 124 | 42 273 | 9 542 | | 27 865 | | | 37 548 |
Debt Securities Held | 1 224 718 | 1 132 243 | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 613 | 3 877 | 8 385 | 2 106 | -6 725 | 51 773 | -8 686 | -87 | 17 805 |
Depreciation Expense Property Plant Equipment | 119 298 | 111 260 | | | | | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | 100 975 | 119 135 | 174 775 | 152 439 | 180 043 | 151 228 |
Dividends Paid | | | | 10 000 | | 8 000 | 18 000 | 21 000 | 18 000 |
Dividends Paid Classified As Financing Activities | | | | -10 000 | | -8 000 | -18 000 | -21 000 | -18 000 |
Finished Goods Goods For Resale | 142 814 | 109 645 | | | | | | | |
Fixed Assets | | | 428 708 | 446 794 | 789 365 | 692 824 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -250 000 | 41 667 | 50 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | 3 877 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 960 000 | 960 000 | 960 000 | 960 000 | 960 000 | 1 286 148 |
Gain Loss On Disposals Property Plant Equipment | -11 429 | -134 | | 1 119 | -2 292 | -2 444 | -324 | | |
Government Grant Income | | | | | | | 395 857 | 82 681 | |
Gross Profit Loss | 1 831 841 | 1 750 077 | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -79 721 | -39 931 | -45 125 | -40 561 | -9 182 | | -27 865 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -100 045 | -111 352 | | 16 244 | -36 841 | 170 027 | -11 862 | 96 936 | -204 612 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 711 | -360 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 111 260 | | 100 975 | 119 135 | 174 775 | | 180 043 | 151 228 |
Intangible Assets Gross Cost | 14 103 | | 14 103 | 14 103 | 14 103 | | 14 103 | 14 103 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 11 681 | 271 | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 151 780 | 166 922 | | | | | | | |
Interest Payable Similar Charges Finance Costs | 11 681 | 271 | | | 494 | 6 252 | 11 088 | 12 000 | 10 616 |
Interest Received Classified As Investing Activities | | | | | | | -30 | | -260 |
Investments Fixed Assets | | | | 75 | 75 | 75 | | | |
Investments In Group Undertakings Participating Interests | | | | | 75 | 75 | | | |
Net Cash Flows From Used In Financing Activities | 195 501 | 559 162 | | 10 000 | -242 826 | 10 992 | -169 386 | 125 281 | 130 614 |
Net Cash Flows From Used In Investing Activities | 79 997 | 86 417 | | 117 942 | 463 998 | 80 678 | 99 742 | 256 852 | 61 263 |
Net Cash Flows From Used In Operating Activities | -375 543 | -756 931 | | -111 698 | -258 013 | 78 357 | 57 782 | -285 197 | -396 489 |
Net Cash Generated From Operations | -466 945 | -797 133 | | | -267 689 | 72 105 | | | |
Net Current Assets Liabilities | 767 874 | 426 874 | 611 417 | 654 724 | 503 012 | 637 046 | 608 119 | 388 048 | 453 224 |
Net Finance Income Costs | | | | | | | 30 | | 260 |
Net Interest Paid Received Classified As Operating Activities | -11 681 | -271 | | | -494 | -6 252 | -11 088 | -12 000 | -10 616 |
Operating Profit Loss | 188 029 | 238 579 | | | | | | | |
Other Creditors | 25 829 | 85 540 | 527 933 | 618 293 | 188 147 | 170 695 | 108 081 | 45 467 | 641 675 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 12 266 | | 3 600 | 4 037 | 14 503 | | | 37 956 |
Other Disposals Property Plant Equipment | | 20 915 | | 18 332 | 17 650 | 33 995 | | | 42 150 |
Other Operating Income Format1 | | 8 136 | | | | | | | |
Other Remaining Borrowings | 559 162 | | | | | | | | |
Other Taxation Social Security Payable | 40 215 | 31 058 | 38 485 | 42 135 | 49 987 | 45 247 | 34 283 | 33 557 | 45 129 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 242 826 | -2 992 | -62 614 | -62 614 | -62 614 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 26 763 | 18 040 | | | | | | | |
Percentage Class Share Held In Subsidiary | | | | 75 | 75 | | | | |
Prepayments Accrued Income | 129 583 | 151 442 | | | | | | | |
Proceeds From Sales Property Plant Equipment | -7 079 | -8 515 | -22 588 | -15 851 | -11 321 | -17 048 | -1 | | -5 000 |
Profit Loss | 142 030 | 189 307 | 185 816 | 69 287 | 9 437 | 11 172 | -201 026 | -9 561 | 71 939 |
Profit Loss On Ordinary Activities Before Tax | 176 348 | 238 308 | | | | | | | |
Property Plant Equipment Gross Cost | 907 038 | 981 055 | 1 067 827 | 1 183 213 | 1 640 882 | 1 704 613 | 1 650 479 | 1 907 331 | 1 931 704 |
Provisions For Liabilities Balance Sheet Subtotal | 45 189 | 49 066 | 57 451 | 59 557 | 52 832 | 104 605 | 95 919 | 95 832 | 113 637 |
Purchase Property Plant Equipment | -87 076 | -94 932 | -130 943 | -133 718 | -475 319 | -97 726 | -99 773 | -256 852 | -66 523 |
Raw Materials Consumables | 441 465 | 428 466 | | | | | | | |
Repayments Borrowings Classified As Financing Activities | -195 501 | -559 162 | | | | | | | |
Share Other Comprehensive Income Associates Joint Ventures Accounted For Using Equity Method Before Tax | -5 333 | -21 327 | | | | | | | |
Staff Costs Employee Benefits Expense | 2 929 148 | 2 630 748 | | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 45 189 | 49 066 | 57 451 | 59 557 | 52 832 | 104 605 | 95 919 | 95 832 | 113 637 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 715 | -3 957 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 393 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 34 318 | 49 001 | 50 658 | 9 937 | -7 085 | 79 638 | -8 686 | -87 | 55 353 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 133 718 | 475 319 | 97 726 | | 256 852 | 66 523 |
Total Assets Less Current Liabilities | 1 211 902 | 845 924 | 1 040 125 | 1 101 518 | 1 292 377 | 1 329 870 | 1 247 877 | 1 104 615 | 1 080 892 |
Total Current Tax Expense Credit | | | 42 273 | 7 831 | -360 | 27 865 | | | |
Trade Creditors Trade Payables | 880 486 | 736 696 | 817 762 | 922 641 | 1 052 667 | 1 198 275 | 628 055 | 1 706 926 | 1 666 011 |
Trade Debtors Trade Receivables | 1 212 286 | 1 119 811 | 1 342 847 | 1 365 107 | 1 303 546 | 1 225 697 | 951 795 | 1 187 121 | 1 396 456 |
Turnover Revenue | 7 656 814 | 7 271 488 | | | | | | | |
Wages Salaries | 2 902 385 | 2 612 708 | | | | | | | |
Work In Progress | 52 486 | 37 905 | | | | | | | |