Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 314 719 | 6 188 021 | 18 947 812 | 18 170 746 | 11 737 277 |
Current Assets | 15 503 107 | 18 546 606 | 35 409 733 | 40 868 524 | 39 817 599 |
Debtors | 4 537 292 | 4 483 634 | 9 654 469 | 15 479 144 | 20 438 637 |
Net Assets Liabilities | 10 932 339 | 10 971 025 | 23 078 598 | 27 237 134 | 26 151 306 |
Other Debtors | 286 308 | 422 755 | 285 259 | 329 040 | |
Property Plant Equipment | 152 293 | 131 248 | 268 511 | 233 814 | 144 747 |
Total Inventories | 4 651 096 | 7 874 951 | 6 807 452 | 7 218 634 | 7 641 685 |
|
Other Financial Data |
Audit Fees Expenses | 7 700 | 7 800 | | | |
Fees For Non-audit Services | 20 600 | 22 400 | 40 182 | 26 000 | 33 827 |
Company Contributions To Money Purchase Plans Directors | 180 000 | | | | |
Director Remuneration | 29 092 | 31 507 | 170 067 | 149 028 | |
Dividend Recommended By Directors | | 2 241 738 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | | |
Accrued Liabilities | 31 323 | 57 691 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 194 910 | 206 043 | 216 626 | 254 335 | 217 163 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -3 192 | | 2 354 | -1 244 |
Administrative Expenses | 1 397 870 | 1 496 438 | 2 430 758 | 2 614 547 | 2 808 796 |
Amounts Owed By Associates | 90 000 | | | | |
Amounts Owed By Group Undertakings | 614 780 | | 1 767 185 | 3 187 024 | 7 777 308 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 |
Average Number Employees During Period | 51 | 46 | 77 | 78 | 90 |
Cash Cash Equivalents Cash Flow Value | 6 314 719 | | | | |
Comprehensive Income Expense | 2 287 259 | 2 280 424 | 2 973 247 | 4 158 536 | 809 125 |
Corporation Tax Payable | 377 685 | 335 340 | 94 504 | 649 642 | |
Cost Sales | 25 677 663 | 25 766 057 | 50 345 066 | 48 949 475 | 59 631 944 |
Creditors | 4 754 364 | 7 724 824 | 12 599 351 | 13 862 555 | 13 809 635 |
Current Tax For Period | 577 684 | 575 339 | 667 974 | 984 642 | 225 213 |
Depreciation Amortisation Expense | 49 371 | 42 565 | | | |
Depreciation Expense Property Plant Equipment | 49 372 | 42 565 | 85 365 | 74 410 | 45 256 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 31 432 | | 36 701 | 82 428 |
Disposals Property Plant Equipment | | 50 162 | | 69 114 | 147 439 |
Dividend Per Share Interim | | 21 978 | | | |
Dividends Paid | 640 200 | 2 241 738 | | | 1 894 953 |
Dividends Paid Classified As Financing Activities | -640 200 | -2 241 738 | | | |
Dividends Paid On Shares Interim | 640 200 | 2 241 738 | | | 1 894 953 |
Fixed Assets | 186 788 | 149 243 | 286 506 | 251 809 | 162 742 |
Further Item Interest Expense Component Total Interest Expense | | 14 301 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -14 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | 27 650 | 38 600 | -265 232 | -356 631 | -34 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 907 | 69 350 | 38 600 | 38 600 | 40 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -3 147 394 | 3 021 154 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 5 110 847 | 12 757 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 148 | -3 580 | | | |
Gain Loss On Disposals Property Plant Equipment | -2 148 | -3 580 | -497 | -1 663 | 11 739 |
Gross Profit Loss | 4 139 826 | 4 286 613 | 5 457 239 | 7 219 695 | 3 883 276 |
Income Taxes Paid Refund Classified As Operating Activities | -260 410 | -617 684 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 3 183 618 | -126 698 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -459 | 1 633 | -168 379 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 720 695 | 3 223 855 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 42 565 | | 74 410 | 45 256 |
Interest Paid Classified As Operating Activities | | -14 301 | | | |
Interest Payable Similar Charges Finance Costs | | 14 301 | | | |
Investments Fixed Assets | 34 495 | 17 995 | 17 995 | 17 995 | 17 995 |
Net Cash Flows From Used In Financing Activities | 671 661 | 2 209 186 | | | |
Net Cash Flows From Used In Investing Activities | -15 273 | -5 803 | | | |
Net Cash Flows From Used In Operating Activities | -3 840 006 | -2 076 685 | | | |
Net Cash Generated From Operations | -4 100 416 | -2 708 670 | | | |
Net Current Assets Liabilities | 10 748 743 | 10 821 782 | 22 810 382 | 27 005 969 | 26 007 964 |
Net Interest Received Paid Classified As Investing Activities | -52 361 | -14 403 | | | |
Number Shares Issued Fully Paid | | 102 | | 102 | 102 |
Operating Profit Loss | 2 806 139 | 2 852 469 | 3 384 675 | 5 131 610 | |
Other Creditors | 7 771 | 2 139 | 19 643 | 4 120 | 731 |
Other Deferred Tax Expense Credit | -6 443 | -3 192 | 16 978 | 2 354 | -1 244 |
Other Interest Receivable Similar Income Finance Income | 52 361 | 14 403 | 105 145 | 13 922 | 7 040 |
Other Loans Classified Under Investments | 34 495 | -16 500 | 17 995 | 17 995 | |
Other Operating Income Format1 | 64 183 | 62 294 | 358 194 | 526 462 | 151 473 |
Other Taxation Social Security Payable | 68 850 | 77 379 | 150 358 | 170 569 | 177 345 |
Par Value Share | | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 180 000 | 2 665 | 97 303 | 65 656 | |
Prepayments Accrued Income | 35 184 | 45 155 | | | |
Proceeds From Sales Property Plant Equipment | -4 500 | -17 650 | | | |
Profit Loss | 2 287 259 | 2 280 424 | 2 973 247 | 4 158 536 | 809 125 |
Profit Loss On Ordinary Activities Before Tax | 2 858 500 | 2 852 571 | 3 489 820 | 5 145 532 | 1 033 094 |
Property Plant Equipment Gross Cost | 347 203 | 337 291 | 485 137 | 488 149 | 361 910 |
Provisions | 3 192 | | 18 290 | 20 644 | 19 400 |
Provisions For Liabilities Balance Sheet Subtotal | 3 192 | | 18 290 | 20 644 | 19 400 |
Purchase Property Plant Equipment | -41 588 | -40 250 | | | |
Recoverable Value-added Tax | 438 240 | 546 304 | 746 377 | 634 607 | 789 778 |
Social Security Costs | 143 923 | 163 550 | 266 578 | 295 775 | |
Staff Costs Employee Benefits Expense | 2 032 901 | 1 827 664 | 2 861 135 | 3 140 768 | |
Tax Expense Credit Applicable Tax Rate | 571 700 | 570 514 | 663 066 | 977 651 | 196 288 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 571 241 | 572 147 | 516 573 | 986 996 | 223 969 |
Total Additions Including From Business Combinations Property Plant Equipment | | 40 250 | | 72 126 | 21 200 |
Total Assets Less Current Liabilities | 10 935 531 | 10 971 025 | 23 096 888 | 27 257 778 | 26 170 706 |
Total Operating Lease Payments | 6 055 | 605 | 39 343 | 50 043 | 44 334 |
Trade Creditors Trade Payables | 4 268 735 | 6 446 960 | 2 700 476 | 4 219 338 | 4 798 452 |
Trade Debtors Trade Receivables | 3 044 610 | 3 469 420 | 4 308 813 | 7 276 937 | 7 260 721 |
Turnover Revenue | 29 817 489 | 30 052 670 | 55 802 305 | 56 169 170 | 63 515 220 |
Wages Salaries | 1 708 978 | 1 661 449 | 2 497 254 | 2 779 337 | |
Work In Progress | 4 651 096 | 7 874 951 | 6 807 452 | 7 218 634 | 7 641 685 |
Accrued Liabilities Deferred Income | | | 7 738 736 | 8 798 736 | 8 833 107 |
Amounts Recoverable On Contracts | | | 1 512 252 | 1 477 764 | |
Corporation Tax Recoverable | | | | | 217 144 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 2 355 | -1 244 |
Further Item Operating Income Component Total Other Operating Income | | | 7 454 | 4 393 | 77 880 |
Gain Loss On Disposals Other Non-current Assets | | | | | -199 899 |
Government Grant Income | | | 257 778 | 436 229 | 34 500 |
Loans From Directors | | | 507 | | |
Other Revenue | | | | | 19 643 |
Prepayments | | | 329 808 | 1 213 268 | 670 473 |
Rental Leasing Income | | | 15 082 | 7 960 | |
Tax Decrease From Utilisation Tax Losses | | | | 533 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -393 | -2 358 | 5 900 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 9 881 | 23 025 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 22 279 | 2 355 | |
Total Current Tax Expense Credit | | | 499 595 | 984 642 | |