Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 684 856 | 1 369 765 | 971 661 | 1 436 092 | 1 382 126 |
Current Assets | 3 515 517 | 5 257 931 | 5 039 761 | 5 383 235 | 6 173 967 |
Debtors | 1 720 879 | 2 137 896 | 2 110 752 | 2 177 283 | 2 514 431 |
Net Assets Liabilities | 1 887 016 | 2 704 676 | 3 375 471 | 4 422 864 | 5 271 957 |
Other Debtors | 5 345 | 8 240 | 4 530 | 152 144 | 3 829 |
Property Plant Equipment | 1 058 748 | 838 547 | 1 065 893 | 2 641 660 | 2 723 957 |
Total Inventories | 1 109 782 | 1 750 270 | 1 957 348 | 1 769 860 | 2 277 410 |
|
Other Financial Data |
Audit Fees Expenses | 3 500 | 3 500 | 3 500 | 6 000 | 6 000 |
Audit-related Assurance Services Entity Subsidiaries Fees | 3 500 | 3 500 | 3 500 | 6 000 | 6 000 |
Accrued Liabilities Deferred Income | 57 179 | 146 170 | 75 090 | 121 593 | 132 030 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 048 417 | 2 188 389 | 2 136 865 | 2 257 258 | 2 241 637 |
Additional Provisions Increase From New Provisions Recognised | | | | 49 002 | 19 299 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 188 141 | 527 364 | 1 656 916 | 556 519 |
Administrative Expenses | 1 780 046 | 1 850 184 | 2 045 037 | 1 945 989 | 2 087 958 |
Amounts Owed To Directors | 99 156 | 48 371 | 24 844 | 30 803 | 34 332 |
Amounts Owed To Group Undertakings | 283 022 | 283 022 | 283 022 | 283 022 | 283 022 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 59 | 51 | 51 |
Bank Borrowings Overdrafts | | | | 302 153 | 93 471 |
Cash Cash Equivalents Cash Flow Value | 684 856 | 1 369 765 | 971 661 | 1 436 092 | 1 382 126 |
Comprehensive Income Expense | 736 909 | 1 265 894 | 1 210 063 | 1 477 661 | 1 353 662 |
Corporation Tax Payable | 119 923 | 255 664 | 252 026 | 229 307 | 248 587 |
Cost Sales | 5 203 697 | 7 212 715 | 7 295 490 | 6 325 162 | 6 802 439 |
Creditors | 2 337 813 | 3 164 159 | 2 499 178 | 2 536 600 | 2 600 235 |
Current Tax For Period | 119 923 | 255 664 | 252 026 | 229 307 | 248 587 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 18 949 | -3 248 | -13 647 | 49 002 | 19 299 |
Deferred Tax Liabilities | 69 702 | 66 454 | 52 807 | 101 809 | 121 108 |
Depreciation Expense Property Plant Equipment | 274 941 | 299 301 | 280 255 | 305 894 | 401 783 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 25 | 25 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | | | -2 478 | -31 636 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 159 328 | 75 886 | 185 501 | 350 755 |
Disposals Property Plant Equipment | | 268 370 | 95 648 | 244 409 | 407 194 |
Dividends Paid | 450 640 | 448 234 | 539 268 | 430 268 | 504 569 |
Dividends Paid Classified As Financing Activities | 450 640 | 448 234 | 539 268 | 430 268 | 504 569 |
Dividends Paid On Shares | 450 640 | 448 234 | 539 268 | 430 268 | 504 569 |
Finance Lease Liabilities Present Value Total | 242 383 | 141 482 | 132 894 | 181 899 | 178 199 |
Finance Lease Payments Owing Minimum Gross | 522 117 | 302 671 | 311 092 | 384 924 | 413 900 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 275 198 | 230 947 | 189 043 | 152 391 | 195 922 |
Gain Loss In Cash Flows From Change In Accrued Items | -5 075 | 88 991 | -71 080 | 46 503 | 10 437 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 337 080 | 753 300 | -558 147 | -343 479 | 242 771 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -300 398 | -417 017 | 27 144 | -66 531 | -337 148 |
Gain Loss In Cash Flows From Change In Inventories | -443 800 | -640 488 | -207 078 | 187 488 | -507 550 |
Gain Loss On Disposals Property Plant Equipment | 39 108 | 85 492 | 9 491 | 40 761 | 58 767 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 589 | -4 867 | 6 016 | -19 591 | -8 589 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 283 652 | -16 000 |
Government Grant Income | | | | 256 223 | 11 948 |
Gross Profit Loss | 2 678 944 | 3 392 627 | 3 509 624 | 3 174 182 | 3 761 629 |
Income Expense Recognised Directly In Equity | -450 640 | -448 234 | -539 268 | -430 268 | -504 569 |
Income Taxes Paid Refund Classified As Operating Activities | 69 172 | 119 923 | 255 664 | 252 026 | 229 307 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -53 239 | 684 909 | -398 104 | 464 431 | -53 966 |
Increase Decrease In Existing Provisions | | -3 248 | -13 647 | | |
Increase Decrease In Net Debt From Cash Flows | | | 382 998 | 678 110 | -213 885 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 299 300 | 280 255 | 305 894 | 401 783 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 25 350 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 23 497 | 24 173 | 16 555 | 12 151 | 22 781 |
Interest Income On Cash Cash Equivalents | 380 | 40 | 410 | 53 | 60 |
Interest Paid Classified As Financing Activities | | | | 1 | |
Interest Paid Classified As Operating Activities | 23 497 | 24 173 | 16 555 | 12 151 | 48 131 |
Interest Payable Similar Charges Finance Costs | 23 497 | 24 173 | 16 555 | 12 151 | 48 131 |
Interest Received Classified As Operating Activities | 380 | 40 | 410 | 53 | 60 |
Net Cash Flows From Used In Financing Activities | -297 336 | -718 465 | -554 374 | 968 495 | -760 472 |
Net Cash Flows From Used In Investing Activities | -386 152 | 6 393 | -498 111 | -1 557 247 | -441 313 |
Net Cash Flows From Used In Operating Activities | 630 249 | 1 396 981 | 654 381 | 1 053 183 | 1 147 819 |
Net Cash Generated From Operations | 722 538 | 1 541 037 | 926 190 | 1 317 307 | 1 425 197 |
Net Current Assets Liabilities | 1 177 704 | 2 093 772 | 2 540 583 | 2 846 635 | 3 573 732 |
Net Debt Funds | | -735 701 | -352 703 | 325 407 | 111 522 |
Net Deferred Tax Liability Asset | 69 702 | 66 454 | 52 807 | 101 809 | 121 108 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 898 898 | 1 542 443 | 1 464 587 | 1 484 416 | 1 685 619 |
Other Creditors | 2 132 | 5 430 | 8 161 | 7 634 | 9 188 |
Other Interest Receivable Similar Income Finance Income | 380 | 40 | 410 | 53 | 60 |
Other Operating Income Format1 | | | | 256 223 | 11 948 |
Other Taxation Social Security Payable | 82 545 | 164 299 | 159 185 | 46 172 | 187 948 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -72 922 | 219 446 | -8 421 | -73 832 | -28 976 |
Pension Costs Defined Contribution Plan | 11 901 | 52 187 | 36 235 | 49 863 | 119 039 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 11 901 | 52 187 | 36 235 | 57 581 | 119 039 |
Prepayments Accrued Income | 95 336 | 64 457 | 164 127 | 153 545 | 201 856 |
Proceeds From Borrowings Classified As Financing Activities | 80 382 | -50 785 | -23 527 | 1 068 709 | -296 827 |
Proceeds From Government Grants Classified As Financing Activities | | | | 256 223 | 11 948 |
Proceeds From Sales Property Plant Equipment | 90 261 | 194 534 | 29 253 | 99 669 | 115 206 |
Production Average Number Employees | 53 | 55 | 59 | 51 | 51 |
Profit Loss | 736 909 | 1 265 894 | 1 210 063 | 1 194 009 | 1 369 662 |
Profit Loss On Ordinary Activities Before Tax | 875 781 | 1 518 310 | 1 448 442 | 1 472 318 | 1 637 548 |
Property Plant Equipment Gross Cost | 3 107 165 | 3 026 936 | 3 202 758 | 4 832 269 | 4 965 594 |
Provisions | 69 702 | 66 454 | 52 807 | 101 809 | 121 108 |
Purchase Property Plant Equipment | 476 413 | 188 141 | 527 364 | 1 656 916 | 556 519 |
Raw Materials | 572 914 | 1 002 337 | 1 009 459 | 808 319 | 1 015 519 |
Revenue Arising From Exchanges Goods Or Services Interest | 16 401 | 30 830 | 43 910 | 12 200 | 7 002 |
Revenue From Construction Contracts | 255 780 | 266 575 | 266 429 | 231 750 | 293 265 |
Revenue From Rendering Services | 1 378 119 | 1 408 113 | 1 444 877 | 1 423 191 | 1 751 636 |
Revenue From Sale Goods | 6 232 341 | 8 899 824 | 9 049 898 | 7 832 203 | 8 512 165 |
Social Security Costs | 140 025 | 164 241 | 186 257 | 169 061 | 166 094 |
Staff Costs Employee Benefits Expense | 1 615 700 | 1 852 165 | 2 013 279 | 1 872 829 | 1 939 601 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 69 702 | 66 454 | 52 807 | 101 809 | 121 108 |
Tax Expense Credit Applicable Tax Rate | 166 398 | 288 479 | 275 204 | 279 741 | 311 134 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -17 988 | 5 437 | 11 078 | -10 398 | -17 851 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 606 | 2 800 | 5 834 | 13 959 | 3 833 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -40 090 | -53 995 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 138 872 | 252 416 | 238 379 | 278 309 | 267 886 |
Total Assets Less Current Liabilities | 2 236 452 | 2 932 319 | 3 606 476 | 5 488 295 | 6 297 689 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 283 652 | -16 000 |
Trade Creditors Trade Payables | 1 451 473 | 2 119 720 | 1 563 956 | 1 334 017 | 1 433 458 |
Trade Debtors Trade Receivables | 1 620 198 | 2 065 199 | 1 942 095 | 1 871 594 | 2 308 746 |
Turnover Revenue | 7 882 641 | 10 605 342 | 10 805 114 | 9 499 344 | 10 564 068 |
Wages Salaries | 1 463 774 | 1 635 737 | 1 790 787 | 1 653 905 | 1 654 468 |
Work In Progress | 536 868 | 747 933 | 947 889 | 961 541 | 1 261 891 |
Director Remuneration | 111 134 | 150 172 | 169 466 | 286 057 | 337 933 |
Total Fees To Auditors | | | | | 6 000 |
Company Contributions To Defined Benefit Plans Directors | | | | | 2 832 |
Company Contributions To Money Purchase Plans Directors | | | | | 84 582 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 307 550 |
Salaries Fees Directors | | | | | 222 968 |