Profit & Loss |
Date of Accounts |
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 | 497 907 | 600 574 | 1 081 376 | 3 541 574 | 4 806 105 | 4 768 830 |
Current Assets | 7 211 157 | 8 303 650 | 8 156 278 | 11 202 558 | 14 398 762 | 13 056 608 |
Debtors | 3 016 858 | 3 790 039 | 3 140 989 | 3 621 346 | 4 209 593 | 3 598 509 |
Net Assets Liabilities | 6 070 268 | 6 705 690 | 7 327 278 | 8 927 378 | 10 276 489 | 11 172 974 |
Property Plant Equipment | 2 653 690 | 2 913 915 | 3 025 877 | 2 825 444 | 3 010 002 | 2 664 086 |
Total Inventories | 3 696 392 | 3 913 037 | 3 933 913 | 4 039 638 | 5 383 064 | 4 689 269 |
Other Debtors | | | | | 861 | |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 16 000 | 17 000 | 17 000 | 17 000 | 17 079 |
Fees For Non-audit Services | 1 115 | 5 115 | 4 703 | 2 640 | 4 600 | 4 945 |
Company Contributions To Money Purchase Plans Directors | 524 | 1 218 | 3 364 | 36 323 | 68 276 | 3 061 |
Director Remuneration | 127 792 | 109 556 | 153 980 | 154 501 | 167 511 | 165 009 |
Dividend Recommended By Directors | | | | 376 226 | 511 226 | 255 441 |
Accrued Liabilities | 224 101 | 318 632 | 371 893 | 325 361 | 360 144 | 294 211 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 53 185 | 50 937 | 48 690 | 46 443 | 44 196 | 37 909 |
Accumulated Amortisation Impairment Intangible Assets | | 71 500 | 77 500 | 83 500 | 136 500 | 189 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 355 624 | 5 708 340 | 5 970 303 | 6 204 027 | 5 249 479 | 5 749 182 |
Additional Provisions Increase From New Provisions Recognised | | 12 887 | 35 100 | -231 385 | 64 575 | |
Amounts Owed By Group Undertakings | 1 733 | 1 733 | 1 733 | 1 733 | 1 733 | |
Amounts Owed To Group Undertakings | 511 694 | 511 694 | 511 694 | 511 694 | 511 794 | 510 061 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 115 | 119 | 117 | 107 | 114 | 117 |
Comprehensive Income Expense | 567 604 | 911 648 | 797 814 | 1 976 326 | 3 063 990 | 1 151 926 |
Corporation Tax Payable | 154 219 | 215 359 | 167 228 | 428 508 | 427 423 | |
Creditors | 114 123 | 231 482 | 257 815 | 223 075 | 455 018 | 758 756 |
Cumulative Preference Share Dividends Unpaid | 19 776 | 19 776 | 19 776 | | | |
Current Tax For Period | 154 219 | 215 358 | 167 227 | 428 508 | 627 421 | 281 517 |
Depreciation Expense Property Plant Equipment | 307 575 | 238 634 | 282 024 | 267 291 | 273 537 | 229 130 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 38 194 | 102 790 | 151 797 | 267 390 | |
Disposals Property Plant Equipment | | 38 194 | 102 790 | 151 797 | 268 392 | |
Dividends Paid | 176 226 | 276 226 | 176 226 | 376 226 | 511 226 | 255 441 |
Finance Lease Liabilities Present Value Total | 94 347 | 211 706 | 257 815 | 184 699 | 309 293 | 166 864 |
Fixed Assets | 3 089 210 | 3 343 435 | 3 449 397 | 3 242 964 | 3 904 619 | 3 505 703 |
Further Operating Expense Item Component Total Operating Expenses | 25 825 | 35 517 | 33 571 | 52 146 | 82 234 | 93 995 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 384 | 23 713 | 42 369 | 30 597 | 377 835 | 374 919 |
Gain Loss On Disposals Property Plant Equipment | 4 750 | 18 500 | 9 700 | 41 850 | 22 948 | 15 269 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -10 | | | | | |
Increase Decrease In Property Plant Equipment | | 320 800 | 190 787 | 119 920 | 236 939 | |
Increase From Amortisation Charge For Year Intangible Assets | | 6 000 | 6 000 | 6 000 | 53 000 | 53 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 390 910 | 364 753 | 385 521 | 485 030 | 499 703 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 14 834 | 10 060 | 12 716 | 12 430 | 13 598 | 16 742 |
Interest Payable Similar Charges Finance Costs | 15 595 | 10 821 | 14 017 | 12 430 | 13 598 | 33 213 |
Investments Fixed Assets | 417 520 | 417 520 | 417 520 | 417 520 | 417 620 | 417 620 |
Investments In Group Undertakings | 417 520 | 417 520 | 417 520 | 417 520 | 417 620 | 417 620 |
Loans From Directors | 42 104 | 129 159 | | | | |
Merchandise | 3 696 392 | 3 913 037 | 3 933 913 | 4 039 638 | 5 383 064 | 4 689 269 |
Net Assets Liabilities Subsidiaries | 1 733 | 1 733 | 1 733 | | | |
Net Current Assets Liabilities | 3 497 883 | 4 007 078 | 4 581 890 | 6 120 051 | 8 305 428 | 8 757 702 |
Number Shares Issued Fully Paid | | 19 776 | 15 075 | 15 075 | 15 075 | 15 075 |
Other Creditors | 9 141 | 1 460 | 282 | 220 | 291 | 2 091 |
Other Deferred Tax Expense Credit | -15 752 | 12 887 | 35 100 | -231 385 | 64 575 | 63 072 |
Other Remaining Borrowings | 26 541 | | | | | |
Other Taxation Social Security Payable | 249 976 | 349 521 | 371 130 | 745 941 | 501 709 | 303 036 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 90 039 | 96 408 | 79 596 | 142 927 | 156 498 | 126 220 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | | |
Prepayments Accrued Income | 126 587 | 340 445 | 100 449 | 242 417 | 299 127 | 307 101 |
Profit Loss | 573 604 | 917 648 | 797 814 | 1 976 326 | 3 063 990 | 1 151 926 |
Profit Loss On Ordinary Activities Before Tax | 712 061 | 1 145 893 | 1 006 141 | 2 173 449 | 3 755 985 | 1 496 515 |
Property Plant Equipment Gross Cost | 8 009 314 | 8 622 255 | 8 996 180 | 9 029 471 | 9 431 669 | 8 413 268 |
Provisions | 349 517 | 362 404 | 397 504 | 166 119 | 230 694 | 293 766 |
Provisions For Liabilities Balance Sheet Subtotal | 349 517 | 362 404 | 397 504 | 166 119 | 230 694 | 293 766 |
Social Security Costs | 295 056 | 310 492 | 352 429 | 289 822 | 340 902 | 365 654 |
Staff Costs Employee Benefits Expense | 3 489 685 | 3 768 155 | 3 869 353 | 3 818 590 | 4 074 478 | 3 995 333 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 427 | 427 | 427 | 427 | 427 | 1 195 |
Tax Expense Credit Applicable Tax Rate | 135 292 | 217 720 | 191 167 | 412 955 | 713 637 | 284 338 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 797 | | | -229 347 | -24 694 | 59 020 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 399 | 10 952 | 12 727 | 13 942 | 3 483 | 2 426 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 138 457 | 228 245 | 202 327 | 197 123 | 691 996 | 344 589 |
Total Additions Including From Business Combinations Property Plant Equipment | | 651 135 | 476 715 | 185 088 | 670 590 | 1 357 436 |
Total Assets Less Current Liabilities | 6 587 093 | 7 350 513 | 8 031 287 | 9 363 015 | 11 006 397 | 12 263 405 |
Total Borrowings | 256 256 | 327 701 | | | 764 311 | 967 934 |
Total Current Tax Expense Credit | 154 209 | 215 358 | | | | |
Total Operating Lease Payments | 267 321 | 270 604 | 348 656 | 319 711 | 369 303 | 357 924 |
Trade Creditors Trade Payables | 2 360 130 | 2 654 752 | 1 916 015 | 2 677 702 | 3 532 172 | 2 757 818 |
Trade Debtors Trade Receivables | 2 888 538 | 3 447 861 | 3 038 807 | 3 377 196 | 3 907 872 | 3 157 929 |
Wages Salaries | 3 104 590 | 3 361 255 | 3 437 328 | 3 385 841 | 3 577 078 | 3 503 459 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 63 072 |
Administrative Expenses | | | 3 375 952 | 3 211 148 | 3 919 144 | 3 833 382 |
Amortisation Expense Intangible Assets | | | 6 000 | 6 000 | 53 000 | 53 000 |
Bank Borrowings | | | | | | 42 314 |
Bank Borrowings Overdrafts | | | | | | 474 474 |
Capital Commitments | | | | 284 689 | 213 801 | |
Cash Cash Equivalents Cash Flow Value | | | 1 081 376 | 3 541 574 | | |
Cash Receipts From Government Grants | | | -2 247 | -340 268 | -2 247 | |
Corporation Tax Recoverable | | | | | | 133 479 |
Cost Sales | | | 14 534 869 | 15 383 050 | 21 285 981 | 20 671 087 |
Depreciation Amortisation Expense | | | 370 754 | 391 521 | 538 029 | |
Distribution Costs | | | 440 785 | 205 636 | 355 893 | 463 469 |
Dividends Paid Classified As Financing Activities | | | -176 226 | -376 226 | -511 226 | |
Dividends Paid On Shares Interim | | 276 226 | 176 226 | 376 226 | 511 226 | 255 441 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -100 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 340 268 | 2 247 | |
Further Item Interest Expense Component Total Interest Expense | | | 540 | | | 16 471 |
Further Item Operating Income Component Total Other Operating Income | | | 2 247 | 340 268 | 2 247 | 7 112 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -667 292 | 1 087 657 | 642 846 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 651 296 | -480 357 | -588 247 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 9 700 | 41 850 | 22 948 | |
Gross Profit Loss | | | 4 814 962 | 5 249 611 | 8 029 452 | 5 798 154 |
Income Taxes Paid Refund Classified As Operating Activities | | | -215 358 | -167 228 | -628 509 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 480 802 | 2 460 198 | 1 264 531 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 20 876 | 105 725 | 1 343 426 | |
Intangible Assets | | 12 000 | 6 000 | | 476 997 | 423 997 |
Intangible Assets Gross Cost | | | | 83 500 | 613 497 | |
Interest Paid Classified As Operating Activities | | | -540 | | | |
Net Cash Flows From Used In Financing Activities | | | 349 688 | 254 031 | -87 537 | |
Net Cash Flows From Used In Investing Activities | | | 276 228 | 143 238 | 1 176 737 | |
Net Cash Flows From Used In Operating Activities | | | -1 106 718 | -2 857 467 | -2 353 731 | |
Net Cash Generated From Operations | | | -1 336 093 | -2 696 857 | -2 993 591 | |
Operating Profit Loss | | | 1 014 158 | 2 185 879 | 3 769 583 | 1 529 728 |
Other Operating Income Format1 | | | 15 933 | 353 052 | 15 168 | 28 425 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -126 429 | 15 715 | 356 537 | |
Payments To Redeem Own Shares | | | | -19 776 | | |
Proceeds From Sales Property Plant Equipment | | | -9 700 | -41 850 | -23 950 | |
Purchase Intangible Assets | | | | | -529 997 | |
Purchase Property Plant Equipment | | | -285 928 | -185 088 | -670 590 | |
Rental Leasing Income | | | 13 686 | 12 784 | 12 921 | 15 026 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 529 997 | |
Turnover Revenue | | | 19 349 831 | 20 632 661 | 29 315 433 | 26 469 241 |