Profit & Loss |
Date of Accounts |
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 | 1 802 811 | 2 488 122 | 1 075 885 | 2 751 254 | 5 640 984 | 2 893 246 | 7 098 680 | 600 448 |
Current Assets | 9 155 236 | 11 516 613 | 12 061 334 | 13 185 496 | 14 099 351 | 21 048 809 | 24 720 124 | 27 429 482 |
Debtors | 4 905 413 | 6 671 701 | 6 928 253 | 6 261 682 | 6 115 888 | 12 885 532 | 7 052 149 | 18 200 686 |
Other Debtors | 92 075 | 57 890 | 59 307 | 152 514 | 83 941 | 711 618 | 1 300 205 | 271 586 |
Property Plant Equipment | 400 001 | 439 808 | 874 160 | 859 864 | 748 675 | 619 765 | 521 148 | 445 381 |
Total Inventories | 2 447 012 | 2 356 790 | 4 057 196 | 4 172 560 | 2 342 479 | 5 270 031 | 10 569 295 | 8 628 348 |
|
Other Financial Data |
Audit Fees Expenses | 11 550 | 12 500 | 13 750 | 13 250 | 14 950 | 14 500 | 15 600 | 16 650 |
Fees For Non-audit Services | 3 129 | 1 277 | 823 | 823 | 12 703 | 423 | 1 348 | |
Other Non-audit Services Fees | | | | | | | 448 | 425 |
Taxation Compliance Services Fees | | | | | | | 900 | 950 |
Dividend Recommended By Directors | | | | | | | 2 500 000 | 3 500 000 |
Accrued Liabilities | 93 195 | 169 569 | 344 295 | 125 985 | 526 662 | 576 670 | 418 470 | 659 686 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 668 565 | 1 734 485 | 1 865 917 | 2 020 900 | 2 180 571 | 2 341 843 | 2 507 414 | 2 617 416 |
Amounts Owed By Group Undertakings | 414 190 | 113 955 | 1 309 832 | 2 541 860 | 1 483 239 | 3 979 348 | 117 566 | 7 273 223 |
Amounts Owed To Group Undertakings | 3 038 718 | 4 105 883 | 1 513 438 | 3 142 763 | 1 031 109 | 1 093 211 | 4 011 950 | 4 831 621 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 77 | 85 | 87 | 76 | 38 | 39 | 54 | 68 |
Capital Commitments | | | | 1 350 | | | | |
Cash Cash Equivalents Cash Flow Value | 1 802 811 | 2 488 122 | | 2 751 254 | 5 640 984 | 2 893 246 | 7 098 680 | |
Corporation Tax Recoverable | 139 356 | 172 242 | 111 420 | 409 447 | 505 952 | | 223 667 | 1 899 385 |
Creditors | 5 733 202 | 7 256 527 | 5 114 981 | 5 015 182 | 3 078 266 | 5 594 677 | 7 185 786 | 7 682 963 |
Current Tax For Period | 780 684 | 928 876 | 864 116 | 583 807 | 497 527 | 870 480 | 761 167 | 889 881 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -47 639 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 1 566 | | | | | | -6 303 |
Depreciation Amortisation Expense | 76 132 | 65 920 | 131 431 | 154 983 | 159 671 | 161 272 | 165 571 | 110 002 |
Depreciation Amortisation Impairment Expense | 76 132 | 65 920 | 131 431 | 154 983 | 159 671 | 161 272 | 165 571 | 110 002 |
Depreciation Expense Property Plant Equipment | 76 132 | 65 920 | 131 432 | 154 983 | 159 671 | 161 272 | 165 571 | 110 002 |
Dividends Paid | 3 500 000 | 4 500 000 | 2 000 000 | 2 000 000 | | | 2 500 000 | 3 500 000 |
Dividends Paid Classified As Financing Activities | -3 500 000 | -4 500 000 | -2 000 000 | -2 000 000 | | | -2 500 000 | -3 500 000 |
Dividends Paid On Shares Interim | 3 500 000 | 4 500 000 | 2 000 000 | 2 000 000 | | | 2 500 000 | 3 500 000 |
Finished Goods | 912 626 | 871 334 | 1 064 721 | 849 970 | 562 993 | 1 214 881 | 935 670 | 1 594 381 |
Further Item Interest Expense Component Total Interest Expense | 37 830 | 5 860 | 3 305 | | 96 | 14 | | |
Further Item Interest Income Component Total Interest Income | 5 656 | 1 622 | 6 452 | 3 832 | 54 | 4 901 | 1 475 | 15 599 |
Further Item Operating Income Component Total Other Operating Income | 935 | 32 400 | 32 400 | 32 400 | 32 400 | 32 400 | | |
Further Operating Expense Item Component Total Operating Expenses | 200 000 | 222 000 | 8 366 | 50 212 | 53 361 | 209 744 | 62 964 | 55 632 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 237 878 | 24 101 | -70 562 | -693 719 | 345 553 | 30 332 | -43 063 | 66 364 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 385 325 | 456 160 | 450 899 | -1 729 124 | 174 738 | 2 184 668 | -1 057 989 | -322 494 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 7 889 | -2 041 502 | 869 289 | 2 192 800 | -815 394 | -4 774 454 | 2 193 382 | -2 311 685 |
Income Taxes Paid Refund Classified As Operating Activities | -1 358 971 | -961 762 | -803 294 | -881 834 | -594 032 | -94 887 | -1 254 475 | -2 565 599 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -6 737 971 | 685 311 | -1 412 237 | 1 675 369 | 2 889 730 | -2 747 738 | 4 205 434 | -6 498 232 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -3 184 | 3 184 | | | | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | 2 342 | 2 372 | 2 390 | 2 390 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 576 128 | -90 222 | 1 700 406 | 115 364 | -1 830 081 | 2 927 552 | 5 299 264 | -1 940 947 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 65 920 | 131 432 | 154 983 | 159 671 | 161 272 | 165 571 | 110 002 |
Interest Paid Classified As Operating Activities | -32 524 | -5 860 | -3 305 | | -96 | -14 | | |
Interest Payable Similar Charges Finance Costs | 32 524 | 5 860 | 3 305 | | 96 | 14 | | |
Merchandise | 1 534 386 | 1 485 456 | 2 992 475 | 3 322 590 | 1 779 486 | 4 055 150 | 9 633 625 | 7 033 967 |
Net Cash Flows From Used In Financing Activities | 3 500 000 | 4 500 000 | 2 000 000 | 2 000 000 | | | 2 500 000 | 3 500 000 |
Net Cash Flows From Used In Investing Activities | 8 597 | 85 838 | 556 799 | 136 390 | 47 380 | 27 461 | 65 459 | 18 306 |
Net Cash Flows From Used In Operating Activities | 3 229 374 | -5 271 149 | -1 144 562 | -3 811 759 | -2 937 110 | 2 720 277 | -6 770 893 | 2 979 926 |
Net Cash Generated From Operations | 1 837 879 | -6 238 771 | -1 951 161 | -4 693 593 | -3 531 238 | 2 625 376 | -8 025 368 | 414 327 |
Net Current Assets Liabilities | 3 422 034 | 4 260 086 | 6 946 353 | 8 170 314 | 11 021 085 | 15 454 132 | 17 534 338 | 19 746 519 |
Net Interest Received Paid Classified As Investing Activities | -60 275 | -19 889 | -8 985 | -4 297 | -1 102 | -4 901 | -1 495 | -15 929 |
Number Shares Issued Fully Paid | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 4 744 861 | 6 300 571 | 5 988 269 | 3 793 001 | 3 235 175 | 5 164 697 | 5 243 147 | 6 504 889 |
Other Creditors | 1 979 | 25 597 | 28 655 | 31 247 | 31 969 | 28 687 | 32 995 | 66 836 |
Other Current Tax Expense | -2 127 | -284 | 509 | 293 | | | | |
Other Deferred Tax Expense Credit | 17 152 | 7 865 | 9 214 | 3 826 | -928 | -5 033 | 1 886 | 826 |
Other External Charges | 1 949 412 | 2 178 215 | 2 452 841 | 2 161 947 | 1 788 967 | 1 705 632 | 2 832 758 | 1 761 613 |
Other Interest Receivable Similar Income Finance Income | 60 275 | 19 889 | 8 985 | 4 297 | 1 102 | 4 901 | 1 495 | 15 929 |
Other Operating Expenses Format2 | 1 121 564 | 1 353 719 | 1 579 047 | 2 239 607 | 1 434 271 | 1 617 514 | 2 387 660 | 2 291 237 |
Other Operating Income Format2 | 238 813 | 69 499 | 46 381 | 32 400 | 377 953 | 121 627 | | |
Other Taxation Social Security Payable | 9 896 | 11 159 | 13 610 | 18 018 | 15 628 | 16 053 | 16 825 | 29 248 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 223 | 8 067 | 8 366 | 15 792 | 18 529 | 18 497 | 26 460 | 34 416 |
Profit Loss | 4 205 099 | 5 377 859 | 5 120 619 | 3 209 665 | 2 739 582 | 4 304 137 | 4 481 589 | 5 636 414 |
Profit Loss On Ordinary Activities Before Tax | 4 772 612 | 6 314 600 | 5 993 949 | 3 797 298 | 3 236 181 | 5 169 584 | 5 244 642 | 6 520 818 |
Property Plant Equipment Gross Cost | 2 068 566 | 2 174 293 | 2 740 077 | 2 880 764 | 2 929 246 | 2 961 608 | 3 028 562 | 3 062 797 |
Provisions | -37 616 | -29 751 | -20 537 | -16 711 | -17 639 | -22 672 | -20 786 | -26 263 |
Provisions Used | -142 917 | -301 077 | -258 635 | -136 537 | -118 086 | -119 201 | | |
Purchase Property Plant Equipment | -68 872 | -105 727 | -565 784 | -140 687 | -48 482 | -32 362 | -66 954 | -34 235 |
Raw Materials Consumables Used | 24 611 114 | 28 207 324 | 29 116 156 | 25 325 722 | 24 976 343 | 27 133 616 | 30 692 168 | 36 175 759 |
Recoverable Value-added Tax | 505 139 | 1 197 912 | 711 273 | 441 983 | 110 713 | 388 842 | 327 339 | 1 316 860 |
Social Security Costs | 49 273 | 49 193 | 62 831 | 79 233 | 62 846 | 54 103 | 80 074 | 141 621 |
Staff Costs Employee Benefits Expense | 1 543 628 | 1 711 110 | 1 960 234 | 1 938 971 | 1 689 307 | 1 717 986 | 1 601 230 | 1 804 275 |
Tax Expense Credit Applicable Tax Rate | 954 522 | 1 262 920 | 1 138 850 | 721 487 | 614 874 | 982 221 | 996 482 | 1 238 955 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | -9 784 | | | | 2 850 | 5 865 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 1 566 | | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -10 800 | 15 699 | -9 784 | | | -119 201 | -235 360 | -355 705 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 567 513 | 936 741 | 873 330 | 587 633 | 496 599 | 865 447 | 763 053 | 884 404 |
Total Additions Including From Business Combinations Property Plant Equipment | | 105 727 | 565 784 | 140 687 | 48 482 | 32 362 | 66 954 | 34 235 |
Total Assets Less Current Liabilities | 3 822 035 | 4 699 894 | 7 820 513 | 9 030 178 | 11 769 760 | 16 073 897 | 18 055 486 | 20 191 900 |
Total Current Tax Expense Credit | 550 361 | 928 876 | | | | | | |
Trade Creditors Trade Payables | 2 589 414 | 2 944 319 | 3 214 983 | 1 697 169 | 1 472 898 | 3 610 415 | 2 705 546 | 2 095 572 |
Trade Debtors Trade Receivables | 3 717 037 | 5 099 951 | 4 715 884 | 2 699 167 | 3 914 404 | 7 783 052 | 5 062 586 | 7 413 369 |
Turnover Revenue | 33 807 898 | 39 747 360 | 41 181 597 | 35 581 831 | 32 905 781 | 37 379 090 | 42 922 534 | 48 647 775 |
Wages Salaries | 1 486 132 | 1 653 850 | 1 889 037 | 1 843 946 | 1 607 932 | 1 645 386 | 1 494 696 | 1 628 238 |
Comprehensive Income Expense | | | | 3 209 665 | 2 739 582 | 4 304 137 | 4 481 589 | 5 636 414 |
Corporation Tax Payable | | | | | | 269 641 | | |
Dividend Per Share Interim | | | | | | | 2 500 000 | |
Government Grant Income | | | | | | 58 895 | | |
Increase Decrease In Existing Provisions | | | | | 1 330 | | | |
Increase Decrease In Existing Provisions Recognised In Other Comprehensive Income | | | | | 1 330 | | | |
Increase Decrease In Existing Provisions Recognised In Profit Or Loss | | | | | 1 285 | | | |
Increase Decrease In Provisions Through Adjustment In Value From Passage Time Unwinding Discount | | | | -2 390 | -2 426 | -2 427 | | |
Interest Income On Bank Deposits | | | | | | | 20 | 330 |
Other Increase Decrease In Provisions | | | | -293 | 1 285 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 427 | -919 | 1 583 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | 9 |
Total Deferred Tax Expense Credit | | | | | | | 1 886 | -5 477 |