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 | 151 635 | 6 196 | 208 988 | 13 844 | 1 883 257 | 871 293 | 590 654 |
Current Assets | 2 262 759 | 2 299 111 | 3 155 913 | 3 547 317 | 4 068 647 | 3 819 417 | 4 006 770 |
Debtors | 2 111 124 | 2 292 915 | 2 946 925 | 3 533 473 | 2 108 989 | 2 871 723 | 3 339 715 |
Net Assets Liabilities | 900 761 | 736 121 | 855 525 | 1 050 262 | 978 546 | 1 153 500 | 1 169 973 |
Other Debtors | 1 816 | 14 633 | 21 175 | 22 058 | 26 361 | 15 450 | 16 025 |
Property Plant Equipment | 502 653 | 518 641 | 553 736 | 599 310 | 697 727 | 876 022 | 895 251 |
Total Inventories | | | | | 76 401 | 76 401 | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 450 | 6 630 | 6 760 | 7 290 | 7 885 |
Accrued Liabilities Deferred Income | | | | 124 690 | 160 851 | 127 233 | 145 170 |
Accumulated Depreciation Impairment Property Plant Equipment | 563 524 | 698 239 | 786 431 | 777 813 | 684 309 | 844 336 | 974 385 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 223 723 | 457 637 | 307 340 |
Administrative Expenses | | | 1 756 101 | 1 824 481 | 2 041 067 | 2 178 363 | 2 206 358 |
Amounts Owed By Group Undertakings | | | | | | | 411 143 |
Amounts Recoverable On Contracts | 263 607 | 177 010 | 148 966 | 180 279 | 186 999 | 243 057 | |
Average Number Employees During Period | 109 | 112 | 124 | 125 | 106 | 106 | 110 |
Bank Borrowings | | | | | 1 000 000 | 816 667 | 616 667 |
Bank Borrowings Overdrafts | 126 530 | 241 903 | | 108 147 | 816 667 | 616 667 | 416 667 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -108 147 | | | |
Bank Overdrafts | 126 530 | 241 903 | | 108 147 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 21 485 | 16 113 | 12 085 | 9 064 |
Cash Cash Equivalents Cash Flow Value | | | 208 988 | -94 303 | 1 883 257 | 871 293 | |
Corporation Tax Payable | 162 207 | 20 713 | 82 995 | | | | 101 979 |
Corporation Tax Recoverable | | | 20 713 | 142 216 | 58 837 | 34 176 | |
Cost Sales | | | 6 377 114 | 6 463 133 | 3 508 435 | 5 800 954 | 5 906 693 |
Creditors | 172 675 | 203 702 | 225 262 | 271 908 | 1 137 915 | 1 078 106 | 937 456 |
Current Tax For Period | | | 82 995 | -80 031 | -58 934 | -34 176 | 101 979 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 18 152 | 27 459 | 36 420 | 58 646 |
Depreciation Expense Property Plant Equipment | | | 18 633 | 30 743 | | | |
Depreciation Impairment Expense Property Plant Equipment | | | | 168 684 | 85 800 | 253 869 | |
Distribution Costs | | | 3 802 130 | 3 614 602 | 2 806 948 | 3 073 875 | 3 555 135 |
Dividends Paid | | | 311 906 | 341 992 | 358 153 | 368 254 | |
Dividends Paid Classified As Financing Activities | | | -311 906 | -341 992 | -358 153 | -368 254 | |
Dividends Paid On Shares Interim | | | | 341 991 | 358 153 | 368 254 | 369 044 |
Finance Lease Liabilities Present Value Total | 172 675 | 203 702 | 225 262 | 271 908 | 321 248 | 461 439 | 520 789 |
Finance Lease Payments Owing Minimum Gross | | | | 444 799 | 502 305 | 694 271 | 748 902 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -1 000 000 | 183 333 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 27 459 | 36 420 | 58 646 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 62 759 | 71 042 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 897 695 | 140 829 | 285 354 | 290 942 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -656 565 | -441 777 | -1 341 105 | 787 395 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 76 401 | | |
Gain Loss On Disposals Property Plant Equipment | | | -4 859 | -11 431 | 3 896 | 11 777 | |
Government Grant Income | | | | 41 039 | 801 927 | 5 723 | |
Gross Profit Loss | | | 6 076 226 | 5 819 933 | 4 301 157 | 5 839 229 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -82 898 | 163 457 | 58 837 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -20 713 | -62 282 | -21 144 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 155 295 | 155 082 | 168 682 | 85 800 | 253 869 | 253 869 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 25 375 | 14 115 | 26 911 | 35 581 | |
Interest Payable Similar Charges Finance Costs | | | 25 495 | 18 019 | 26 911 | 57 581 | 74 980 |
Interest Received Classified As Investing Activities | | | | | | -97 | |
Net Cash Flows From Used In Operating Activities | | | -902 471 | -208 835 | -1 458 529 | 232 053 | |
Net Cash Generated From Operations | | | -927 966 | -309 752 | -1 321 983 | 233 309 | |
Net Current Assets Liabilities | 641 373 | 494 746 | 608 423 | 822 384 | 1 545 717 | 1 518 987 | 1 434 227 |
Net Finance Income Costs | | | | | | 97 | |
Net Interest Paid Received Classified As Operating Activities | | | | -18 019 | -26 911 | -57 581 | |
Operating Profit Loss | | | 526 895 | 430 587 | 260 729 | 602 936 | |
Other Creditors | 11 453 | 9 596 | 13 892 | 9 419 | 136 276 | 125 164 | 10 421 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 179 305 | 93 842 | 123 820 |
Other Disposals Property Plant Equipment | | | | | 218 810 | 119 315 | 158 062 |
Other Interest Expense | | | | 3 904 | | 22 000 | 33 822 |
Other Interest Income | | | | | | 97 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 97 | |
Other Operating Income Format1 | | | 8 900 | 49 737 | 807 587 | 15 945 | 6 483 |
Other Taxation Social Security Payable | 318 254 | 322 322 | 350 165 | 470 338 | 523 546 | 149 287 | 302 462 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -167 489 | -192 547 | -164 491 | -231 217 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 209 991 | 148 168 | 366 534 | 348 392 | 183 544 |
Prepayments Accrued Income | 10 709 | 10 704 | 14 004 | 55 612 | 15 186 | 20 603 | 35 794 |
Proceeds From Sales Property Plant Equipment | | | -13 165 | -39 098 | -43 401 | -37 250 | |
Profit Loss | | | 431 310 | 536 729 | 286 437 | 543 208 | 385 517 |
Profit Loss On Ordinary Activities Before Tax | | | 501 400 | 412 568 | 233 818 | 545 452 | 546 142 |
Property Plant Equipment Gross Cost | 1 066 177 | 1 216 880 | 1 340 167 | 1 377 123 | 1 382 036 | 1 720 358 | 1 869 636 |
Purchase Property Plant Equipment | | | -6 546 | -1 685 | -1 726 | -34 454 | |
Raw Materials Consumables | | | | | 76 401 | 76 401 | |
Social Security Costs | | | 343 065 | 350 237 | 292 971 | 324 072 | |
Staff Costs Employee Benefits Expense | | | 4 231 933 | 4 114 929 | 3 848 922 | 3 924 179 | 4 276 100 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 99 524 | 126 983 | 163 403 | 222 049 |
Tax Expense Credit Applicable Tax Rate | | | 95 266 | 78 388 | 44 425 | 103 636 | 103 767 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -146 394 | -76 081 | -98 547 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -8 731 | -20 324 | -27 459 | -41 978 | -9 751 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 327 | 8 299 | 181 | 2 713 | 7 963 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 18 152 | 27 459 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 70 090 | -124 161 | -52 619 | 2 244 | 160 625 |
Total Assets Less Current Liabilities | 1 144 026 | 1 013 387 | 1 162 159 | 1 421 694 | 2 243 444 | 2 395 009 | 2 329 478 |
Total Borrowings | 491 952 | 581 983 | 374 246 | 552 946 | 1 000 000 | 616 667 | 416 667 |
Total Current Tax Expense Credit | | | 62 282 | -142 313 | -80 078 | -34 176 | |
Total Operating Lease Payments | | | 3 224 | 5 894 | 70 140 | 85 390 | |
Trade Creditors Trade Payables | 668 672 | 949 761 | 1 719 125 | 1 686 761 | 1 337 867 | 1 465 914 | 1 584 398 |
Trade Debtors Trade Receivables | 1 832 437 | 2 088 013 | 2 742 067 | 3 130 753 | 1 821 606 | 2 558 437 | 2 876 753 |
Turnover Revenue | | | 12 453 340 | 12 283 066 | 7 809 592 | 11 640 183 | |
Wages Salaries | | | 3 678 877 | 3 616 524 | 3 189 417 | 3 251 715 | 3 659 380 |
Company Contributions To Defined Benefit Plans Directors | | | | 73 129 | 300 717 | | |
Director Remuneration | | | 83 766 | 76 534 | 62 053 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 149 663 | 362 770 | | |
Amount Specific Advance Or Credit Directors | 2 555 | 2 555 | | 2 555 | | | |
Amount Specific Advance Or Credit Made In Period Directors | 2 555 | | | 2 555 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 2 555 | | | | |
Company Contributions To Money Purchase Plans Directors | | | 160 000 | 73 129 | | | |
Dividend Recommended By Directors | | | | 341 992 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 4 | 4 | | | |
Accrued Liabilities | 103 998 | 74 703 | 131 114 | 124 690 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 20 580 | 66 890 | 177 300 | | | |
Disposals Property Plant Equipment | | 26 300 | 84 914 | 227 829 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 70 590 | 73 564 | 81 372 | 99 524 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 177 003 | 208 201 | 264 785 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 18 152 | | | |
Applicable Tax Rate | | | 19 | 19 | | | |
Comprehensive Income Expense | | | 431 310 | 536 729 | | | |
Depreciation Amortisation Expense | | | 155 082 | 168 682 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -4 859 | -11 431 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 444 695 | -303 291 | | | |
Increase Decrease In Property Plant Equipment | | | | 263 100 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 120 | 3 904 | | | |
Interest Paid Classified As Operating Activities | | | -120 | -3 904 | | | |
Loans Owed By Related Parties | | | | 2 555 | | | |
Loans Owed To Related Parties | | | -33 300 | -43 800 | | | |
Net Cash Flows From Used In Financing Activities | | | 464 395 | 549 539 | | | |
Net Cash Flows From Used In Investing Activities | | | -6 619 | -37 413 | | | |
Number Shares Issued Fully Paid | | | | 49 | | | |
Other Deferred Tax Expense Credit | | | 7 808 | 18 152 | | | |
Par Value Share | | | | 1 | | | |
Provisions | | | 81 372 | 99 524 | | | |
Tax Decrease From Utilisation Tax Losses | | | 1 709 | | | | |