Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 896 | 63 759 | 164 829 | 25 145 |
Current Assets | 6 474 248 | 4 239 689 | 4 490 513 | 5 270 102 |
Debtors | 6 221 112 | 4 235 662 | 4 325 684 | 5 244 957 |
Net Assets Liabilities | -1 056 079 | 528 327 | 1 542 777 | 1 314 911 |
Other Debtors | 3 809 466 | 971 673 | 1 304 383 | 1 493 508 |
Property Plant Equipment | 1 286 235 | 1 614 710 | 2 071 457 | 2 905 574 |
Total Inventories | 252 240 | 130 104 | | |
|
Other Financial Data |
Audit Fees Expenses | 11 195 | 17 195 | 17 700 | 17 000 |
Fees For Non-audit Services | | 15 105 | 1 835 | 4 871 |
Company Contributions To Money Purchase Plans Directors | | 1 314 | 1 313 | 1 320 |
Director Remuneration | 180 000 | 186 000 | 198 000 | 198 000 |
Dividend Recommended By Directors | | 172 500 | | |
Accrued Liabilities Deferred Income | 798 202 | 654 034 | 526 884 | 653 555 |
Accumulated Amortisation Impairment Intangible Assets | 12 200 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 225 491 | 243 556 | 217 171 | 222 161 |
Additional Provisions Increase From New Provisions Recognised | | | 721 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -333 |
Administrative Expenses | 10 012 477 | 3 958 726 | 5 386 201 | 5 122 128 |
Amounts Owed By Group Undertakings | 156 130 | | 130 500 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 136 | 111 | 123 | 118 |
Bank Borrowings | 304 462 | 284 992 | 39 392 | 676 001 |
Bank Borrowings Overdrafts | 282 470 | 264 068 | 274 605 | 458 516 |
Bank Overdrafts | 247 657 | | | |
Cash Cash Equivalents Cash Flow Value | -246 761 | 63 759 | 164 829 | |
Comprehensive Income Expense | -2 644 529 | 1 696 498 | 1 110 614 | 108 634 |
Corporation Tax Payable | 218 248 | 61 319 | 271 194 | 407 437 |
Corporation Tax Recoverable | 948 111 | 1 009 430 | 185 575 | 1 141 525 |
Cost Sales | 15 562 157 | 10 695 203 | 10 273 940 | 10 024 083 |
Creditors | 282 470 | 264 068 | 274 605 | 458 516 |
Current Tax For Period | | | 277 767 | |
Depreciation Amortisation Expense | 22 344 | 18 065 | 13 889 | 4 990 |
Depreciation Expense Property Plant Equipment | 22 344 | 18 065 | 13 889 | 4 990 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 40 274 | |
Disposals Property Plant Equipment | | | 40 274 | |
Distribution Costs | 3 947 | 4 221 | 3 993 | 3 483 |
Dividends Paid | 138 000 | 172 500 | 286 000 | 336 500 |
Dividends Paid Classified As Financing Activities | -138 000 | -172 500 | -286 000 | -336 500 |
Dividends Paid On Shares Interim | 138 000 | 172 500 | 286 000 | 336 500 |
Fixed Assets | 1 286 235 | 1 614 710 | | |
Further Item Interest Expense Component Total Interest Expense | 10 203 | 9 602 | 10 897 | 63 114 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 20 742 | 23 724 | 89 696 | 25 450 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -14 | -2 906 | -3 109 | -1 991 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 577 549 | -3 052 751 | -546 316 | 898 576 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 635 430 | 2 297 013 | -69 595 | -780 605 |
Gain Loss On Disposal Assets Income Statement Subtotal | 550 | | 467 | |
Gain Loss On Disposals Property Plant Equipment | 550 | | 467 | |
Gross Profit Loss | 7 275 060 | 5 730 223 | 6 796 608 | 5 303 257 |
Income Taxes Paid Refund Classified As Operating Activities | -555 550 | -218 248 | -55 424 | 2 121 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 12 661 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -249 870 | 310 520 | 101 070 | -139 684 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -2 368 | -4 546 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 252 240 | -122 136 | -130 104 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 18 065 | 13 889 | 4 990 |
Intangible Assets Gross Cost | 12 200 | | | |
Interest Expense On Loan Capital | | 54 053 | 21 900 | 40 691 |
Interest Paid Classified As Operating Activities | -10 203 | -63 655 | -32 797 | -103 805 |
Interest Payable Similar Charges Finance Costs | 10 203 | 63 655 | 32 797 | 105 926 |
Merchandise | 252 240 | 130 104 | | |
Net Cash Flows From Used In Financing Activities | -43 694 | 205 653 | 284 159 | -470 586 |
Net Cash Flows From Used In Investing Activities | -30 890 | 288 452 | 390 777 | 811 705 |
Net Cash Flows From Used In Operating Activities | 324 454 | -804 625 | -776 006 | -201 435 |
Net Cash Generated From Operations | -241 299 | -1 086 528 | -864 227 | -305 240 |
Net Current Assets Liabilities | -2 059 844 | -632 479 | -253 354 | -1 131 759 |
Net Interest Received Paid Classified As Investing Activities | -81 371 | -50 540 | -79 392 | -27 402 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 |
Operating Profit Loss | -2 741 234 | 1 702 065 | 1 336 612 | 182 279 |
Other Creditors | 28 243 | 26 719 | 97 398 | 93 725 |
Other Deferred Tax Expense Credit | | | 721 | -333 |
Other Interest Receivable Similar Income Finance Income | 81 371 | 50 540 | 79 392 | 27 402 |
Other Operating Income Format1 | 130 | 2 745 | 2 537 | 4 633 |
Other Remaining Borrowings | 200 000 | 186 317 | 186 153 | 172 719 |
Other Taxation Social Security Payable | 110 793 | 56 578 | 64 032 | 129 089 |
Par Value Share | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 017 | 32 617 | 38 215 | 42 713 |
Prepayments Accrued Income | 137 496 | 375 670 | 363 737 | 355 155 |
Proceeds From Borrowings Classified As Financing Activities | -200 000 | -180 122 | -250 000 | -1 170 000 |
Proceeds From Sales Property Plant Equipment | -550 | | -467 | |
Profit Loss | -2 644 529 | 1 756 906 | 1 110 614 | 108 634 |
Profit Loss On Ordinary Activities Before Tax | -2 670 066 | 1 696 498 | 1 383 207 | 103 755 |
Property Plant Equipment Gross Cost | 1 511 726 | 1 858 266 | 2 288 628 | 3 127 735 |
Provisions | | | 721 | 388 |
Provisions For Liabilities Balance Sheet Subtotal | | | 721 | 388 |
Purchase Property Plant Equipment | -51 031 | -346 540 | -470 636 | -839 107 |
Repayments Borrowings Classified As Financing Activities | -18 306 | -213 275 | -231 922 | -362 914 |
Social Security Costs | 203 166 | 187 205 | 219 375 | 229 308 |
Staff Costs Employee Benefits Expense | 3 002 153 | 2 647 441 | 3 000 471 | 2 992 579 |
Tax Decrease From Utilisation Tax Losses | -507 313 | 333 812 | | 12 790 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 13 530 |
Tax Expense Credit Applicable Tax Rate | -507 313 | 333 812 | 262 809 | 19 713 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 3 249 | 490 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 6 158 | 5 794 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -25 537 | | 272 593 | -4 879 |
Total Additions Including From Business Combinations Property Plant Equipment | | 346 540 | 470 636 | 839 107 |
Total Assets Less Current Liabilities | -773 609 | 792 395 | 1 818 103 | 1 773 815 |
Total Borrowings | 469 649 | 207 241 | 225 545 | 848 720 |
Total Current Tax Expense Credit | | | 271 872 | -4 546 |
Trade Creditors Trade Payables | 3 346 225 | 3 511 653 | 2 721 207 | 3 384 875 |
Trade Debtors Trade Receivables | 1 169 909 | 1 842 409 | 1 524 207 | 2 254 769 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 12 661 | |
Turnover Revenue | 22 837 217 | 18 328 891 | 16 998 209 | 15 327 340 |
Wages Salaries | 2 780 970 | 2 427 619 | 2 742 881 | 2 720 558 |