Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 178 374 | 1 555 031 | 1 602 041 | 1 181 057 |
Current Assets | 1 705 107 | 3 003 440 | 2 930 644 | 2 520 125 |
Debtors | 1 365 712 | 1 300 235 | 1 086 083 | 1 064 891 |
Net Assets Liabilities | 2 487 416 | 2 780 476 | 2 854 749 | 2 835 802 |
Other Debtors | 108 748 | 46 645 | 5 061 | 117 042 |
Property Plant Equipment | 4 026 608 | 4 334 068 | 3 822 283 | 3 801 727 |
Total Inventories | 161 021 | 148 174 | 242 520 | 274 177 |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 735 | 12 000 | 10 660 |
Accumulated Amortisation Impairment Intangible Assets | 116 055 | 128 950 | 141 845 | 154 750 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 990 500 | 4 395 187 | 4 610 641 | 4 748 780 |
Additional Provisions Increase From New Provisions Recognised | | | 59 789 | 66 526 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 232 964 | 428 320 | 698 868 |
Administration Support Average Number Employees | 18 | 18 | 14 | 13 |
Administrative Expenses | 1 873 833 | 1 901 100 | 1 826 388 | 1 829 991 |
Amortisation Expense Intangible Assets | 12 895 | 12 895 | 12 895 | 12 905 |
Amounts Owed By Related Parties | 299 258 | 268 799 | 311 675 | 160 532 |
Amount Specific Bank Loan | 335 889 | 608 347 | 580 523 | 284 793 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 55 | 55 | 51 | 44 |
Balances With Banks | 175 671 | 1 554 310 | 1 602 041 | 1 179 960 |
Bank Borrowings | 333 296 | 1 622 035 | 1 344 041 | 1 155 904 |
Cash Cash Equivalents | 178 374 | 1 555 031 | 1 602 041 | 1 181 057 |
Cash Cash Equivalents Cash Flow Value | | 1 555 031 | 1 555 031 | |
Cash On Hand | 2 703 | 721 | | 1 097 |
Comprehensive Income Expense | 186 625 | 293 060 | 404 273 | 81 053 |
Cost Sales | 5 066 350 | 4 530 503 | 4 512 089 | 4 267 357 |
Creditors | 1 039 082 | 2 178 358 | 1 722 427 | 1 589 926 |
Current Tax For Period | | 108 347 | 109 345 | |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | 1 300 | 7 300 | 1 046 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | -88 812 | 41 859 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 100 230 | -22 475 | -265 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -22 475 | 59 789 | 66 526 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 100 230 | 24 128 | 59 789 | 66 526 |
Deferred Tax Liabilities | 317 630 | 341 758 | 401 547 | 468 073 |
Depreciation Amortisation Expense | 845 518 | 817 129 | 672 477 | 642 152 |
Depreciation Expense Property Plant Equipment | 832 623 | 804 234 | 659 582 | 629 247 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -399 547 | -444 130 | -491 107 |
Disposals Property Plant Equipment | | -520 818 | -724 652 | -581 286 |
Distribution Average Number Employees | 21 | 24 | 23 | 19 |
Dividends Paid | | | -50 000 | -100 000 |
Dividends Paid Classified As Financing Activities | | | -50 000 | -100 000 |
Finance Lease Liabilities Present Value Total | 566 780 | 534 990 | 416 662 | 375 212 |
Finance Lease Payments Owing Minimum Gross | 1 272 566 | 1 091 313 | 795 048 | 809 234 |
Finished Goods Goods For Resale | 152 116 | 138 157 | 179 281 | 239 993 |
Fixed Assets | 4 327 765 | 4 672 038 | 4 236 522 | 4 260 315 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -71 207 | -181 253 | -296 265 | -202 487 |
Further Item Creditors Component Total Creditors | 260 715 | 427 844 | 394 288 | 309 607 |
Further Item Increase Decrease In Intangible Assets Component Total Change In Intangible Assets | | 49 708 | 89 164 | 57 254 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 641 750 | 448 861 | 597 500 | 109 907 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -293 455 | -74 389 | 207 044 | 136 394 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 340 305 | -65 477 | -214 152 | -21 192 |
Gain Loss In Cash Flows From Change In Deferred Items | -5 865 | | | |
Gain Loss In Cash Flows From Change In Inventories | -41 902 | -12 847 | 94 346 | 31 657 |
Gain Loss On Disposals Property Plant Equipment | 37 120 | 17 516 | 107 564 | 50 071 |
Government Grant Income | 6 966 | 121 882 | 31 851 | |
Gross Profit Loss | 2 021 118 | 2 151 125 | 2 340 551 | 1 921 215 |
Income Taxes Paid Refund Classified As Operating Activities | 86 924 | -237 | 108 347 | 79 818 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -86 214 | 1 376 658 | 47 010 | -420 982 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -265 | -29 792 |
Increase Decrease In Existing Provisions | | 24 128 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 12 895 | 12 895 | 12 905 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 804 234 | 659 583 | 629 246 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | -5 250 | |
Increase In Loans Owed To Related Parties Due To Loans Advanced | 21 922 | -69 158 | | |
Intangible Assets | 301 137 | 337 950 | 414 219 | 458 568 |
Intangible Assets Gross Cost | 417 192 | 466 900 | 556 064 | 613 318 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 7 988 | 28 664 | 46 992 | 54 548 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 35 830 | 25 686 | 29 101 | 27 493 |
Interest Income On Bank Deposits | 85 616 | 711 | 505 | 1 453 |
Interest Paid Classified As Financing Activities | -43 818 | -54 350 | -76 093 | -82 041 |
Interest Paid Classified As Operating Activities | 43 818 | 54 350 | 76 093 | 82 041 |
Interest Payable Similar Charges Finance Costs | 43 818 | 54 350 | 76 093 | 82 041 |
Interest Received Classified As Investing Activities | 85 616 | 711 | 505 | 1 453 |
Interest Received Classified As Operating Activities | 85 616 | 711 | 505 | 1 453 |
Investments Fixed Assets | 20 | 20 | 20 | 20 |
Investments In Associates | 20 | 20 | 20 | 20 |
Loans Owed By Related Parties | -4 396 | -3 096 | -1 046 | |
Loans Owed To Related Parties | 53 198 | 25 899 | | |
Minimum Operating Lease Payments Recognised As Expense | 203 650 | 203 425 | 207 886 | 225 375 |
Net Assets Liabilities Associates | 1 735 260 | 1 685 333 | 1 886 569 | 1 992 277 |
Net Cash Flows From Used In Financing Activities | -98 760 | 1 062 018 | -842 421 | -370 342 |
Net Cash Flows From Used In Investing Activities | -943 172 | -1 143 174 | -128 893 | -614 419 |
Net Cash Flows From Used In Operating Activities | 955 718 | 1 457 814 | 1 018 323 | 563 779 |
Net Cash Generated From Operations | 1 042 642 | 1 431 500 | 1 126 671 | 643 597 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 053 455 | 1 278 787 | 1 213 908 | 790 456 |
Net Current Assets Liabilities | -158 637 | 953 554 | 1 067 201 | 958 486 |
Number Shares Issued Fully Paid | 120 | 120 | 100 | 100 |
Other Creditors | 9 165 | 9 197 | 42 673 | 48 566 |
Other Employee Expense | 32 633 | 21 104 | 16 010 | 14 855 |
Other Interest Receivable Similar Income Finance Income | 85 616 | 711 | 505 | 1 453 |
Other Inventories | 8 905 | 10 017 | 63 239 | 34 184 |
Other Operating Income Format1 | 97 772 | 229 149 | 134 832 | 107 151 |
Other Payables Accrued Expenses | 92 691 | 183 254 | 167 616 | 121 816 |
Other Short-term Employee Benefits | 32 361 | 21 157 | 15 665 | 17 829 |
Ownership Interest In Associate Percent | 20 | 20 | 20 | 20 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -296 265 | 14 186 |
Payments To Redeem Own Shares | | | -280 000 | |
Pension Costs Defined Contribution Plan | 44 169 | 42 828 | 42 471 | 40 189 |
Prepayments | 78 864 | 71 738 | 70 059 | 93 937 |
Proceeds From Sales Property Plant Equipment | 173 375 | 138 787 | 388 086 | 140 250 |
Production Average Number Employees | 16 | 13 | 13 | 12 |
Profit Loss | 186 625 | 293 060 | 404 273 | 81 053 |
Profit Loss On Ordinary Activities Before Tax | 286 855 | 425 535 | 573 407 | 117 787 |
Property Plant Equipment Gross Cost | 8 017 109 | 8 729 256 | 8 432 925 | 8 550 507 |
Provisions | 642 630 | 666 758 | 726 547 | 793 073 |
Provisions For Liabilities Balance Sheet Subtotal | 642 630 | 666 758 | 726 547 | 793 073 |
Purchase Intangible Assets | -188 052 | -49 708 | -89 164 | -57 254 |
Purchase Property Plant Equipment | -1 014 111 | -1 232 964 | -428 320 | -698 868 |
Redundancy Costs | | 5 638 | 5 000 | |
Rental Income From Sub-leases | 90 806 | 107 267 | 102 981 | 107 151 |
Repayments Borrowings Classified As Financing Activities | -29 212 | 1 323 698 | -140 063 | |
Revenue Associates | 12 280 506 | 18 472 015 | 10 137 938 | 9 134 324 |
Revenue From Sale Goods | 7 087 468 | 6 681 628 | 6 852 640 | 6 188 572 |
Social Security Costs | 199 051 | 213 978 | 203 239 | 193 943 |
Staff Costs Employee Benefits Expense | 2 151 096 | 2 245 725 | 2 104 463 | 1 953 107 |
Taxation Social Security Payable | 293 372 | 506 700 | 215 174 | 161 897 |
Tax Decrease From Utilisation Tax Losses | 19 352 | -19 352 | | -29 372 |
Tax Expense Credit Applicable Tax Rate | 54 502 | 80 852 | 108 947 | 22 380 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -82 855 | 93 103 | -7 444 | -28 928 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 9 001 | 347 | 8 107 | 6 128 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 100 230 | 132 475 | 169 134 | 36 734 |
Total Assets Associates | 7 381 821 | 8 816 728 | 6 102 725 | 5 868 813 |
Total Assets Less Current Liabilities | 4 169 128 | 5 625 592 | 5 303 723 | 5 218 801 |
Total Borrowings | 1 039 082 | 2 178 358 | 1 722 427 | 1 589 926 |
Total Liabilities Associates | -5 646 561 | -6 821 833 | -4 216 156 | -3 876 536 |
Trade Creditors Trade Payables | 822 325 | 619 456 | 709 575 | 666 605 |
Trade Debtors Trade Receivables | 878 842 | 913 053 | 699 288 | 693 380 |
Turnover Revenue | 7 087 468 | 6 681 628 | 6 852 640 | 6 188 572 |
Unpaid Contributions To Pension Schemes | 7 908 | 7 320 | 6 649 | 6 409 |
Wages Salaries | 1 842 882 | 1 941 020 | 1 822 078 | 1 686 291 |
Company Contributions To Money Purchase Plans Directors | 13 869 | 11 498 | 11 278 | 11 297 |
Director Remuneration | 545 712 | 567 851 | 580 152 | 609 308 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 7 | 7 | 8 | 7 |