Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 78 145 | 59 021 | 51 167 |
Current Assets | 5 282 057 | 6 977 837 | 6 303 244 |
Debtors | 3 716 205 | 4 438 133 | 4 442 144 |
Net Assets Liabilities | 1 929 925 | 2 457 047 | 2 382 601 |
Other Debtors | 16 020 | 15 910 | 46 488 |
Property Plant Equipment | 6 040 531 | 5 690 506 | 5 342 835 |
Total Inventories | 1 487 707 | 2 480 683 | |
|
Other Financial Data |
Audit Fees Expenses | 8 600 | 9 000 | 10 155 |
Accrued Liabilities Deferred Income | 136 265 | 131 836 | 132 381 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 114 521 | 4 528 912 | 4 931 210 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 64 366 | 54 627 |
Administrative Expenses | 1 335 238 | 1 349 671 | 1 386 079 |
Average Number Employees During Period | 64 | 66 | 66 |
Bank Borrowings | 1 359 183 | 987 927 | 627 604 |
Bank Borrowings Overdrafts | 987 927 | 616 671 | 487 084 |
Banking Arrangements Classified As Cash Cash Equivalents | -1 850 495 | -2 538 630 | -2 398 668 |
Bank Overdrafts | 1 850 495 | 2 538 630 | 2 398 668 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 826 354 | 789 191 | 752 029 |
Cash Cash Equivalents Cash Flow Value | -1 772 350 | -2 479 609 | -2 347 501 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | -110 | |
Cash Receipts From Sales Interests In Associates | 6 826 | -110 | |
Comprehensive Income Expense | 390 458 | 770 961 | 191 449 |
Corporation Tax Recoverable | 3 974 | 3 974 | 3 974 |
Cost Sales | 12 750 121 | 19 267 432 | 19 640 340 |
Creditors | 1 555 048 | 1 094 052 | 867 687 |
Depreciation Expense Property Plant Equipment | 429 232 | 414 391 | |
Depreciation Impairment Expense Property Plant Equipment | 429 232 | 414 391 | 402 298 |
Distribution Costs | 1 073 152 | 1 200 111 | 1 252 220 |
Dividends Paid | 212 265 | 243 839 | 265 895 |
Dividends Paid Classified As Financing Activities | -232 265 | -243 839 | -265 895 |
Dividends Paid On Shares Interim | 212 265 | 243 839 | 265 895 |
Finance Lease Liabilities Present Value Total | 567 121 | 477 381 | 380 603 |
Finance Lease Payments Owing Minimum Gross | 628 870 | 539 130 | 442 352 |
Finished Goods Goods For Resale | 173 268 | 8 736 | 93 758 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -236 506 | 371 256 | 360 323 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 855 076 | 867 394 | 669 580 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -195 | -71 | -2 474 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 85 701 | -312 013 | -637 726 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -194 589 | 722 038 | 4 011 |
Gain Loss In Cash Flows From Change In Inventories | -36 000 | 391 495 | -69 269 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | -46 000 | 309 000 | 360 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 98 593 | | |
Government Grant Income | 80 058 | 10 496 | |
Gross Profit Loss | 2 864 195 | 3 796 024 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -731 304 | 707 259 | -132 108 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 414 391 | 402 298 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 147 996 | 149 754 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 50 006 | 43 542 | |
Interest Income On Bank Deposits | 4 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 | | |
Interest Paid Classified As Operating Activities | -198 002 | -193 296 | -277 137 |
Interest Payable Similar Charges Finance Costs | 198 002 | 193 296 | 277 137 |
Interest Received Classified As Investing Activities | -4 | | |
Net Cash Generated From Operations | -1 090 983 | -255 128 | -1 186 868 |
Net Current Assets Liabilities | -1 093 360 | -397 728 | -1 339 349 |
Net Finance Income Costs | 4 | | |
Operating Profit Loss | 535 863 | 1 256 738 | |
Other Creditors | 12 328 | 13 824 | 17 198 |
Other Interest Receivable Similar Income Finance Income | 4 | | |
Other Operating Income Format1 | 80 058 | 10 496 | 13 989 |
Other Taxation Social Security Payable | 513 971 | 365 728 | 360 640 |
Payments Finance Lease Liabilities Classified As Financing Activities | -83 275 | -89 740 | -96 778 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 201 692 | 224 670 | 210 877 |
Prepayments Accrued Income | 370 444 | 400 453 | 428 510 |
Profit Loss | 337 865 | 461 961 | -168 551 |
Profit Loss On Ordinary Activities Before Tax | 337 865 | 461 961 | -168 551 |
Property Plant Equipment Gross Cost | 10 155 052 | 10 219 418 | 10 274 045 |
Purchase Property Plant Equipment | -75 821 | -64 366 | -54 627 |
Raw Materials Consumables | 1 314 439 | 2 234 291 | |
Retirement Benefit Obligations Surplus | 1 360 987 | 1 038 987 | 651 987 |
Social Security Costs | 151 527 | 152 357 | |
Staff Costs Employee Benefits Expense | 2 269 266 | 2 325 945 | 2 350 350 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 101 211 | 101 211 | 101 211 |
Tax Decrease From Utilisation Tax Losses | 79 023 | 121 359 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 3 610 | 2 470 | -26 893 |
Tax Expense Credit Applicable Tax Rate | 64 194 | 87 773 | -32 025 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 243 | 35 982 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 196 | 74 | 375 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 4 757 |
Total Assets Less Current Liabilities | 4 947 171 | 4 691 297 | 4 003 486 |
Total Borrowings | 3 209 678 | 3 526 557 | 3 026 272 |
Total Operating Lease Payments | 366 193 | 374 900 | |
Trade Creditors Trade Payables | 3 429 353 | 3 892 542 | 4 531 437 |
Trade Debtors Trade Receivables | 3 325 767 | 4 017 796 | 3 963 172 |
Transfers To From Retained Earnings Increase Decrease In Equity | -13 329 | -43 274 | |
Turnover Revenue | 15 614 316 | 22 461 975 | |
Wages Salaries | 1 916 047 | 1 948 918 | 1 973 064 |
Company Contributions To Defined Benefit Plans Directors | 35 526 | 45 874 | |
Director Remuneration | 38 015 | 17 889 | 18 590 |
Director Remuneration Benefits Including Payments To Third Parties | 73 541 | 63 763 | 64 516 |