Profit & Loss |
Date of Accounts |
2016-09-30 | 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 | | 774 072 | 1 039 512 | 647 577 | 1 288 029 | 1 561 068 | 2 609 912 | 1 968 972 |
Current Assets | | 2 185 571 | 3 512 379 | 2 410 968 | 2 408 125 | 3 651 258 | 5 277 451 | 4 772 068 |
Debtors | | 1 292 621 | 2 337 637 | 1 505 876 | 893 056 | 1 760 316 | 2 380 288 | 2 481 044 |
Net Assets Liabilities | | 1 658 345 | 2 731 868 | 2 982 146 | 3 141 661 | 3 558 528 | 4 230 213 | 5 420 882 |
Other Debtors | | 109 241 | 926 381 | 303 960 | 144 686 | 343 098 | 42 234 | 264 190 |
Property Plant Equipment | 1 553 677 | 1 553 677 | 1 576 483 | 2 341 716 | 2 312 596 | 2 081 618 | 2 745 107 | 4 248 723 |
Total Inventories | | 118 878 | 135 230 | 257 515 | 227 040 | 329 874 | 287 251 | 322 052 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 13 000 | 12 900 | 13 450 |
Accumulated Depreciation Impairment Property Plant Equipment | | 3 236 028 | 2 734 996 | 3 118 232 | 3 128 018 | 3 554 515 | 4 023 866 | 4 421 057 |
Amounts Owed By Group Undertakings | | 649 623 | 864 831 | 609 346 | 661 949 | 595 663 | 786 353 | 933 396 |
Average Number Employees During Period | | 33 | 35 | 36 | 33 | 34 | 37 | 37 |
Bank Borrowings Overdrafts | | | 300 | 2 999 | 4 341 | 214 751 | | |
Bank Overdrafts | | | 300 | 2 999 | 4 341 | 2 249 | | |
Capital Commitments | | 13 275 | 465 625 | | | 431 755 | 1 709 660 | 211 490 |
Creditors | | 372 833 | 200 401 | 295 353 | 191 985 | 249 574 | 839 314 | 522 477 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 878 957 | 264 547 | 689 404 | 213 294 | 231 315 | 340 671 |
Disposals Property Plant Equipment | | | 1 166 655 | 666 559 | 823 070 | 773 092 | 349 375 | 597 061 |
Finance Lease Liabilities Present Value Total | | 204 698 | 74 442 | 156 748 | 138 498 | 158 556 | 30 408 | 120 667 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 10 504 | 9 082 | 6 024 | 9 786 | 15 407 | 9 950 | 19 820 |
Increase Decrease In Property Plant Equipment | | | | 265 000 | 182 224 | | | 337 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 377 925 | 647 783 | 699 190 | 639 791 | 700 666 | 737 862 |
Net Current Assets Liabilities | | 547 455 | 1 477 623 | 1 025 459 | 1 187 416 | 1 984 660 | 2 764 370 | 1 683 697 |
Other Creditors | | 168 135 | 125 959 | 138 605 | 53 487 | 4 415 | 105 418 | 134 703 |
Other Taxation Social Security Payable | | 533 413 | 677 947 | 282 229 | 196 994 | 16 233 | 18 692 | 21 425 |
Property Plant Equipment Gross Cost | | 4 789 705 | 4 311 479 | 5 459 948 | 5 440 614 | 5 636 133 | 6 768 973 | 8 669 780 |
Provisions For Liabilities Balance Sheet Subtotal | | 69 954 | 121 837 | 89 676 | 166 366 | 258 176 | 439 950 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 688 429 | 1 815 028 | 803 736 | 968 611 | 1 482 215 | 2 497 868 |
Total Assets Less Current Liabilities | | 2 101 132 | 3 054 106 | 3 367 175 | 3 500 012 | 4 066 278 | 5 509 477 | 5 943 359 |
Total Borrowings | | 381 615 | 204 449 | 315 972 | 320 570 | 23 852 | 30 408 | |
Trade Creditors Trade Payables | | 303 785 | 404 717 | 352 385 | 178 698 | 360 665 | 883 367 | 1 965 715 |
Trade Debtors Trade Receivables | | 533 757 | 546 425 | 592 570 | 86 421 | 821 555 | 1 270 407 | 950 682 |
Accrued Liabilities | | | | | | 505 639 | 757 807 | 503 254 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 1 216 |
Administrative Expenses | | | | | | 3 358 704 | 4 098 412 | 4 240 172 |
Amortisation Expense Intangible Assets | | | | | | | | 1 216 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Bank Borrowings | | | | | | 21 603 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 558 819 | 2 609 912 | |
Comprehensive Income Expense | | | | | | 661 867 | 1 802 413 | 1 393 479 |
Corporation Tax Payable | | | | | | 82 232 | 168 591 | |
Cost Sales | | | | | | 9 320 040 | 16 106 713 | 18 016 416 |
Current Tax For Period | | | | | | 82 262 | 168 591 | |
Deferred Tax Asset Debtors | | | | | | | | 97 939 |
Depreciation Amortisation Expense | | | | | | 639 791 | 700 666 | 739 078 |
Depreciation Expense Property Plant Equipment | | | | | | 503 557 | 637 736 | 546 048 |
Dividends Paid | | | | | | 245 000 | 1 130 728 | 202 810 |
Dividends Paid Classified As Financing Activities | | | | | | -245 000 | -1 130 728 | -202 810 |
Dividends Paid On Shares Interim | | | | | | 245 000 | 1 130 728 | 202 810 |
Fixed Assets | | | | | | | 2 745 107 | 4 259 662 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 168 586 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 30 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | -149 412 | -28 524 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 314 679 | 1 760 669 | 104 274 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -867 260 | -619 972 | -2 817 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -48 197 | 107 440 | 90 810 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -48 197 | 107 440 | 90 810 |
Government Grants Payable | | | | | | 13 645 | | |
Gross Profit Loss | | | | | | 4 082 852 | 6 248 980 | 4 936 610 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -30 333 | -82 232 | -168 591 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 275 131 | 1 051 093 | -640 940 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -168 586 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 102 834 | -42 623 | 34 801 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 1 216 |
Intangible Assets | | | | | | | | 10 939 |
Intangible Assets Gross Cost | | | | | | | | 12 155 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 9 288 | 16 649 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 12 148 | 9 664 | 10 458 |
Interest Paid Classified As Operating Activities | | | | | | -9 288 | -16 679 | |
Interest Payable Similar Charges Finance Costs | | | | | | 21 436 | 26 343 | 10 458 |
Merchandise | | | | | | 329 874 | 287 251 | 322 052 |
Net Cash Flows From Used In Financing Activities | | | | | | 122 265 | 1 539 284 | 317 040 |
Net Cash Flows From Used In Investing Activities | | | | | | 456 968 | 1 256 686 | 1 724 799 |
Net Cash Flows From Used In Operating Activities | | | | | | -854 364 | -3 847 063 | -1 400 899 |
Net Cash Generated From Operations | | | | | | -906 133 | -3 955 638 | -1 411 362 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -42 | -29 | -1 024 |
Number Shares Issued Fully Paid | | | | | | | 1 | 1 |
Operating Profit Loss | | | | | | 873 560 | 2 179 092 | 696 438 |
Other Deferred Tax Expense Credit | | | | | | 91 810 | 181 774 | -537 889 |
Other Interest Receivable Similar Income Finance Income | | | | | | 42 | 29 | 1 024 |
Other Operating Income Format1 | | | | | | 149 412 | 28 524 | |
Par Value Share | | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -127 265 | -158 556 | -114 230 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 90 587 | 137 568 | 108 632 |
Prepayments | | | | | | 314 410 | 281 294 | 234 837 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -250 000 | | |
Proceeds From Sales Property Plant Equipment | | | | | | -511 601 | -225 500 | -347 200 |
Profit Loss | | | | | | 661 867 | 1 802 413 | 1 393 479 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 852 166 | 2 152 778 | 687 004 |
Purchase Intangible Assets | | | | | | | | -12 155 |
Purchase Property Plant Equipment | | | | | | -968 611 | -1 482 215 | -2 060 868 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -250 000 | |
Social Security Costs | | | | | | 97 385 | 103 245 | 88 810 |
Staff Costs Employee Benefits Expense | | | | | | 1 030 360 | 1 300 119 | 1 107 320 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | -358 674 |
Tax Expense Credit Applicable Tax Rate | | | | | | 161 912 | 409 028 | 130 531 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -82 859 | -241 608 | -493 029 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 5 894 | 1 171 | 3 824 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 190 299 | 350 365 | -706 475 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 12 155 |
Total Current Tax Expense Credit | | | | | | 98 489 | 168 591 | -168 586 |
Total Operating Lease Payments | | | | | | 471 939 | 557 278 | 523 300 |
Turnover Revenue | | | | | | 13 402 892 | 22 355 693 | 22 953 026 |
Wages Salaries | | | | | | 842 388 | 1 059 306 | 909 878 |