Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 764 769 | 2 676 317 | 1 381 703 |
Current Assets | 11 504 340 | 7 533 600 | 10 478 052 |
Debtors | 8 739 571 | 4 857 283 | 9 096 349 |
Net Assets Liabilities | 6 156 088 | 5 064 180 | 7 565 923 |
Other Debtors | 20 614 | 199 558 | 33 042 |
Property Plant Equipment | 485 755 | 455 116 | 91 621 |
|
Other Financial Data |
Audit Fees Expenses | 26 489 | 25 274 | 25 500 |
Accrued Liabilities Deferred Income | 1 380 191 | 1 247 610 | |
Accumulated Amortisation Impairment Intangible Assets | | 849 661 | 996 880 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 371 358 | 715 056 | 774 432 |
Additions Other Than Through Business Combinations Intangible Assets | | | 186 073 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 162 720 | 72 588 |
Administration Support Average Number Employees | | 21 | 23 |
Administrative Expenses | 3 187 983 | 3 208 786 | 3 382 644 |
Amounts Owed By Group Undertakings | 3 073 418 | | |
Amounts Owed To Group Undertakings | 968 906 | 35 602 | |
Amounts Owed To Related Parties | | 35 602 | |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | 121 | 115 | 145 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 16 744 | 10 402 | |
Cash Cash Equivalents Cash Flow Value | 2 764 769 | 3 017 317 | |
Comprehensive Income Expense | 1 909 449 | 1 408 092 | |
Corporation Tax Payable | 105 603 | 95 512 | |
Cost Sales | 13 075 416 | 10 895 622 | 13 561 081 |
Creditors | 1 483 695 | 500 000 | 3 412 393 |
Current Tax For Period | 105 603 | 254 247 | 422 579 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 177 743 | -2 320 | -63 607 |
Deferred Tax Liabilities | | 70 525 | 6 918 |
Depreciation Expense Property Plant Equipment | 53 155 | 193 359 | 206 595 |
Depreciation Impairment Expense Property Plant Equipment | 229 835 | 193 359 | |
Dividends Paid | | 2 500 000 | |
Dividends Paid On Shares Final | | 2 500 000 | |
Finance Lease Liabilities Present Value Total | 14 789 | 14 763 | |
Finance Lease Payments Owing Minimum Gross | 40 865 | 14 763 | |
Fixed Assets | | 455 116 | 507 182 |
Further Item Tax Increase Decrease Component Adjusting Items | | -2 320 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 690 830 | 463 610 | 290 903 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 83 774 | 1 645 018 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 496 | -497 348 | |
Government Grant Income | | 389 880 | |
Gross Profit Loss | 5 340 867 | 4 460 140 | 6 131 234 |
Income Taxes Paid Refund Classified As Operating Activities | | -264 338 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 147 219 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 193 359 | 59 376 |
Intangible Assets | | 376 707 | 415 561 |
Intangible Assets Gross Cost | | 1 226 368 | 1 412 441 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 11 094 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 180 | 867 |
Interest Income From Group Undertakings Participating Interests | 57 873 | 29 779 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 57 873 | 29 779 | |
Interest Paid To Group Undertakings | 21 561 | 11 094 | |
Interest Payable Similar Charges Finance Costs | 21 561 | 12 274 | 867 |
Interest Received Classified As Investing Activities | -61 472 | -31 059 | |
Key Management Personnel Compensation Total | 204 400 | 200 971 | |
Net Cash Flows From Used In Operating Activities | -2 273 888 | -410 311 | |
Net Cash Generated From Operations | -2 295 449 | -686 923 | |
Net Current Assets Liabilities | 7 226 873 | 5 179 589 | 7 065 659 |
Net Finance Income Costs | 61 472 | 31 059 | |
Net Interest Paid Received Classified As Operating Activities | -21 561 | -12 274 | |
Number Shares Issued Fully Paid | | 1 772 335 | 1 772 335 |
Operating Profit Loss | 2 152 884 | 1 641 234 | 2 748 590 |
Other Creditors | 1 053 092 | 515 345 | 505 012 |
Other Departments Average Number Employees | | 1 | 2 |
Other Finance Income | | 1 280 | 112 992 |
Other Interest Income | 3 599 | 1 280 | |
Other Interest Receivable Similar Income Finance Income | 61 472 | 31 059 | 112 992 |
Other Operating Income Format1 | | 389 880 | |
Other Payables Accrued Expenses | | 1 247 610 | 1 223 386 |
Other Remaining Borrowings | 500 000 | 500 000 | 313 794 |
Other Taxation Social Security Payable | 101 300 | 106 304 | |
Par Value Share | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -22 059 | -26 102 | |
Pension Costs Defined Contribution Plan | | 204 541 | 220 733 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 189 225 | 204 541 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | | 1 410 355 | 1 968 532 |
Prepayments Accrued Income | 2 129 157 | 1 410 355 | |
Production Average Number Employees | | 93 | 120 |
Profit Loss | 1 909 449 | 1 408 092 | 2 501 743 |
Profit Loss On Ordinary Activities Before Tax | 2 192 795 | 1 660 019 | 2 860 715 |
Property Plant Equipment Gross Cost | 1 857 113 | 793 465 | 866 053 |
Provisions For Liabilities Balance Sheet Subtotal | | 70 525 | 6 918 |
Purchase Property Plant Equipment | -232 120 | -162 720 | |
Social Security Costs | 392 730 | 368 861 | 515 829 |
Staff Costs Employee Benefits Expense | 4 384 416 | 4 230 787 | 5 264 199 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 72 845 | 70 525 | |
Taxation Social Security Payable | | 106 304 | 142 698 |
Tax Decrease From Utilisation Tax Losses | 199 398 | | |
Tax Expense Credit Applicable Tax Rate | 416 631 | 315 404 | 543 536 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -104 469 | -19 869 | -140 988 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -43 708 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -7 951 | 2 322 | -45 733 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 790 | 98 | 2 157 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 177 743 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -2 320 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 283 346 | 251 927 | 358 972 |
Total Assets Less Current Liabilities | 7 712 628 | 5 134 705 | 7 572 841 |
Total Borrowings | 500 000 | 500 000 | 313 794 |
Total Operating Lease Payments | 343 432 | 347 552 | 343 618 |
Trade Creditors Trade Payables | 1 611 105 | 679 875 | 1 049 924 |
Trade Debtors Trade Receivables | 3 516 382 | 3 247 370 | 3 592 035 |
Turnover Revenue | 18 416 283 | 15 355 762 | 19 692 315 |
Wages Salaries | 3 802 461 | 3 657 385 | 4 527 637 |
Company Contributions To Money Purchase Plans Directors | | | 5 065 |
Director Remuneration | 204 400 | 200 971 | 236 545 |