Profit & Loss |
Date of Accounts |
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 | 559 952 | 492 543 | 589 086 | 1 311 724 | 2 167 760 | 2 818 031 | 1 478 558 |
Current Assets | 1 171 037 | 1 307 162 | 1 472 898 | 2 225 133 | 3 140 099 | 4 078 593 | 3 348 804 |
Debtors | 518 585 | 709 619 | 709 882 | 743 409 | 847 339 | 1 106 062 | 1 565 285 |
Net Assets Liabilities | 11 276 307 | 12 190 404 | 13 007 377 | 15 168 128 | 15 724 484 | 14 549 026 | 18 419 718 |
Other Debtors | 400 000 | 369 455 | 341 972 | 318 971 | 290 967 | 268 432 | 805 914 |
Property Plant Equipment | 15 039 227 | 15 645 867 | 18 560 606 | 19 633 597 | 19 161 556 | 18 139 491 | |
Total Inventories | 92 500 | 105 000 | 173 930 | 170 000 | 125 000 | 154 500 | 304 961 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 575 | 14 000 |
Amount Specific Advance Or Credit Directors | 38 753 | 103 730 | 246 960 | 348 094 | 459 894 | 458 800 | 453 612 |
Amount Specific Advance Or Credit Made In Period Directors | 297 999 | 142 959 | 151 828 | 449 654 | 235 300 | 417 824 | 318 812 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 476 | 8 598 | 348 520 | 123 500 | 418 918 | 324 000 |
Director Remuneration | 140 515 | 119 480 | 116 070 | 89 824 | 65 559 | 110 026 | 114 400 |
Accrued Liabilities | 71 525 | 76 747 | 66 415 | 59 794 | 38 601 | 125 315 | 82 167 |
Accumulated Amortisation Impairment Intangible Assets | 36 333 | 63 583 | 106 583 | 187 833 | 269 083 | 177 750 | 231 750 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 466 832 | 3 985 475 | 4 607 598 | 5 130 123 | 5 750 584 | 5 829 311 | 6 012 025 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 1 720 271 |
Administrative Expenses | 2 803 213 | 3 008 634 | 3 760 480 | 4 189 732 | 3 734 441 | 4 811 755 | 4 785 881 |
Amortisation Expense Intangible Assets | 27 250 | 27 250 | 43 000 | 81 250 | 81 250 | 79 167 | 54 000 |
Amounts Owed By Group Undertakings | | | | | | 296 927 | 63 750 |
Amounts Owed To Group Undertakings | 889 | 889 | 889 | 931 | 931 | 201 015 | 21 015 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 64 | 74 | 94 | 105 | 102 | 112 | 109 |
Bank Borrowings | 3 697 678 | 3 333 566 | 4 913 722 | 4 352 058 | 611 197 | 2 083 576 | 2 605 848 |
Bank Borrowings Overdrafts | 3 337 657 | 2 955 415 | 4 352 058 | 3 766 449 | 4 219 450 | 2 127 225 | 1 720 030 |
Cash Cash Equivalents Cash Flow Value | 559 952 | | 589 086 | 1 311 724 | 2 167 760 | | |
Comprehensive Income Expense | 1 124 134 | 1 075 297 | 994 973 | 2 356 751 | 679 856 | 2 764 108 | 2 246 984 |
Corporation Tax Payable | 456 826 | 581 698 | 487 766 | 565 040 | 496 360 | 581 933 | 793 680 |
Corporation Tax Recoverable | | | | | | 9 416 | |
Cost Sales | 1 173 790 | 1 269 258 | 1 438 325 | 1 511 438 | 828 101 | 2 011 537 | 1 870 452 |
Creditors | 3 338 260 | 2 955 415 | 4 352 058 | 3 816 822 | 4 272 250 | 2 239 692 | 3 240 071 |
Current Tax For Period | 302 892 | 272 589 | 257 700 | 300 834 | 194 550 | 385 955 | 397 725 |
Depreciation Amortisation Expense | 636 848 | 659 376 | 804 712 | 902 647 | 868 973 | 937 443 | |
Depreciation Expense Property Plant Equipment | 609 597 | 632 124 | 761 713 | 821 397 | 797 239 | 858 275 | 1 074 414 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 113 481 | | 298 872 | 176 778 | 230 072 | 92 592 |
Disposals Property Plant Equipment | | 256 018 | | 488 167 | 279 767 | 355 223 | 149 998 |
Dividends Paid | 94 500 | 161 200 | 178 000 | 196 000 | 123 500 | 3 939 566 | 764 000 |
Dividends Paid Classified As Financing Activities | -94 500 | -161 200 | -178 000 | -196 000 | -123 500 | -1 231 038 | |
Dividends Paid On Shares | | | | | 123 500 | 3 939 566 | 764 000 |
Dividends Paid On Shares Interim | 94 500 | 161 200 | 178 000 | 196 000 | 123 500 | 200 000 | 764 000 |
Finance Lease Liabilities Present Value Total | 603 | 603 | | 50 373 | 52 664 | 76 618 | 112 036 |
Fixed Assets | 15 547 994 | 16 127 384 | 19 539 123 | 20 530 864 | 19 977 573 | 18 501 841 | 23 454 236 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 863 158 | -310 857 | | 1 016 908 | 3 800 373 |
Further Item Interest Expense Component Total Interest Expense | 1 691 | 6 217 | 2 477 | 6 210 | 22 547 | 1 387 | 9 937 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 25 000 | 125 000 | 125 000 | 125 000 | 125 000 | 100 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -37 663 | 99 994 | 202 115 | -428 731 | -616 663 | 997 416 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 77 810 | -87 304 | 142 967 | 67 608 | 7 869 | 46 526 | |
Gain Loss On Disposal Assets Income Statement Subtotal | -12 933 | -69 136 | -7 367 | -39 973 | -16 390 | -70 051 | |
Gain Loss On Disposals Property Plant Equipment | -12 933 | -69 136 | -7 367 | -39 973 | -16 390 | -70 051 | -21 347 |
Gross Profit Loss | 4 319 971 | 4 470 839 | 5 380 724 | 6 456 056 | 3 788 484 | 7 704 554 | 8 019 708 |
Income Taxes Paid Refund Classified As Operating Activities | -82 443 | -147 717 | -351 632 | -223 560 | -262 559 | -300 423 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | 1 412 665 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 352 933 | -67 409 | 96 543 | 722 638 | 856 036 | 650 271 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 12 500 | 68 930 | -3 930 | -45 000 | 29 500 | |
Increase From Amortisation Charge For Year Intangible Assets | | 27 250 | | 81 250 | 81 250 | 79 167 | 54 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 632 124 | | 821 397 | 797 239 | 858 275 | 1 074 414 |
Intangible Assets | 508 667 | 481 417 | 978 417 | 897 167 | 815 917 | 362 250 | 308 250 |
Intangible Assets Gross Cost | 545 000 | | 1 085 000 | 1 085 000 | 1 085 000 | 540 000 | |
Interest Expense On Bank Loans Similar Borrowings | 144 856 | 130 380 | 140 620 | 179 995 | 142 941 | 135 060 | 188 492 |
Interest Expense On Loan Capital | | | | 3 577 | 1 370 | 5 273 | 4 658 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 532 | 7 707 | 2 661 | 6 210 | 5 976 | 5 261 | 13 810 |
Interest Paid Classified As Operating Activities | -158 063 | -146 710 | -186 608 | -204 280 | -166 858 | -192 944 | |
Interest Payable Similar Charges Finance Costs | 161 769 | 154 717 | 189 269 | 210 490 | 172 834 | 198 205 | 290 406 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Merchandise | 92 500 | 105 000 | 173 930 | 170 000 | 125 000 | 154 500 | 304 961 |
Net Assets Liabilities Subsidiaries | -429 | -429 | -429 | -429 | -429 | -371 | -371 |
Net Cash Flows From Used In Financing Activities | 757 718 | 675 032 | -1 258 324 | 468 432 | -271 740 | 1 836 117 | |
Net Cash Flows From Used In Investing Activities | 891 639 | 1 306 344 | 3 356 456 | 934 886 | 322 121 | 2 230 391 | |
Net Cash Flows From Used In Operating Activities | -2 002 290 | -1 913 967 | -2 194 675 | -2 439 266 | -906 417 | -4 716 779 | |
Net Cash Generated From Operations | -2 246 502 | -2 216 401 | -2 735 576 | -2 873 316 | -1 341 810 | -5 215 407 | |
Net Current Assets Liabilities | -669 320 | -730 806 | -856 163 | 196 900 | 1 745 599 | -122 209 | 108 733 |
Net Interest Received Paid Classified As Investing Activities | | -1 556 | -4 205 | -9 130 | -9 952 | -9 898 | |
Number Shares Issued Fully Paid | | 4 | | 4 | 4 | 2 | 2 |
Operating Profit Loss | 1 556 574 | 1 487 699 | 1 647 345 | 2 287 889 | 1 020 241 | 3 193 471 | 3 233 827 |
Other Comprehensive Income Expense Net Tax | | | -179 732 | 679 488 | | 1 016 908 | 2 387 708 |
Other Creditors | 180 965 | 180 965 | 180 965 | | | | |
Other Deferred Tax Expense Credit | -32 221 | -13 348 | 29 876 | 108 432 | -16 376 | 45 571 | 307 606 |
Other Interest Receivable Similar Income Finance Income | | 1 556 | 4 205 | 9 130 | 9 952 | 9 898 | 8 894 |
Other Operating Income Format1 | 39 816 | 25 494 | 27 101 | 21 565 | 966 198 | 300 672 | |
Other Taxation Social Security Payable | 54 783 | 62 121 | 80 622 | 97 722 | 26 689 | 113 154 | 168 916 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -14 248 | -7 235 | -603 | 77 015 | 28 449 | 110 517 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 842 | 17 104 | 36 927 | 66 108 | 49 898 | 82 708 | 62 274 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 50 411 | 133 630 | 44 123 | 34 417 | 75 629 | 72 487 | 154 564 |
Proceeds From Sales Property Plant Equipment | -105 998 | -73 401 | -77 638 | -149 322 | -96 114 | -55 100 | |
Profit Loss | 1 124 134 | 1 075 297 | 1 174 705 | 1 677 263 | 679 856 | 2 583 013 | 2 246 984 |
Profit Loss On Ordinary Activities Before Tax | 1 394 805 | 1 334 538 | 1 462 281 | 2 086 529 | 857 359 | 3 005 164 | 2 952 315 |
Property Plant Equipment Gross Cost | 18 506 059 | 19 631 342 | 23 168 204 | 24 763 720 | 24 912 140 | 23 968 802 | 7 920 000 |
Provisions | 264 107 | 250 759 | 1 323 525 | 1 742 814 | 1 726 438 | 1 590 914 | 3 311 185 |
Provisions For Liabilities Balance Sheet Subtotal | 264 107 | 250 759 | 1 323 525 | 1 742 814 | 1 726 438 | 1 590 914 | 3 311 185 |
Purchase Property Plant Equipment | -997 637 | -1 381 301 | -2 898 299 | -1 093 338 | -428 187 | -2 295 389 | |
Recoverable Value-added Tax | 68 174 | 102 804 | 76 827 | 41 926 | 20 849 | | 87 445 |
Repayments Borrowings Classified As Financing Activities | -350 971 | -364 114 | -419 843 | -561 665 | -1 806 120 | -3 432 223 | |
Social Security Costs | 98 520 | 105 924 | 121 892 | 133 875 | 131 147 | 164 322 | 178 320 |
Staff Costs Employee Benefits Expense | 1 334 572 | 1 522 318 | 1 847 416 | 2 095 032 | 2 090 033 | 2 470 810 | 2 447 544 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 690 |
Tax Expense Credit Applicable Tax Rate | 278 961 | 253 562 | 277 833 | 396 441 | 162 898 | 570 981 | 560 940 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 21 184 | 6 853 | -18 087 | -97 822 | 36 799 | -182 868 | -149 069 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 747 | 13 374 | 2 869 | 3 023 | 1 582 | 4 904 | 1 818 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 270 671 | 259 241 | 287 576 | 409 266 | 177 503 | 422 151 | 705 331 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 381 301 | | 1 093 338 | 428 187 | 2 295 389 | 2 337 842 |
Total Assets Less Current Liabilities | 14 878 674 | 15 396 578 | 18 682 960 | 20 727 764 | 21 723 172 | 18 379 632 | 23 562 969 |
Total Borrowings | | | 4 913 722 | 4 429 073 | 4 936 111 | 4 426 782 | 2 853 627 |
Total Current Tax Expense Credit | | | | 300 834 | 193 879 | 376 580 | 397 725 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 990 345 | | | 1 670 000 |
Total Operating Lease Payments | 3 286 | 4 395 | 4 294 | 22 520 | 5 493 | 87 633 | 89 864 |
Trade Creditors Trade Payables | 669 360 | 756 794 | 950 740 | 692 495 | 168 058 | 983 252 | 1 152 732 |
Turnover Revenue | 5 493 761 | 5 740 097 | 6 819 049 | 7 967 494 | 4 616 585 | 9 716 091 | 9 890 160 |
Wages Salaries | 1 225 210 | 1 399 290 | 1 688 597 | 1 895 049 | 1 908 988 | 2 223 780 | 2 206 950 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -2 883 504 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | -545 000 | |
Proceeds From Borrowings Classified As Financing Activities | | | -2 000 000 | | -2 284 710 | -2 812 376 | |
Purchase Intangible Assets | | | -540 000 | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | -549 476 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | -170 500 | |