Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 923 785 | 6 514 984 | 2 875 526 | 3 280 347 | 4 979 134 | 4 323 940 |
Current Assets | 9 958 424 | 9 384 492 | 8 322 577 | 7 218 398 | 8 563 629 | 9 135 312 |
Debtors | 2 538 446 | 1 678 558 | 4 641 071 | 2 163 488 | 3 108 548 | 4 230 983 |
Net Assets Liabilities | 7 342 044 | 7 993 976 | 8 083 055 | 8 438 873 | 8 772 394 | 7 410 122 |
Other Debtors | | 410 471 | 1 346 375 | 87 460 | 79 540 | 71 620 |
Property Plant Equipment | 330 098 | 1 018 783 | 2 283 927 | 2 867 733 | 2 835 493 | 2 728 344 |
Total Inventories | 1 496 193 | 1 190 950 | 805 980 | 1 774 563 | 475 947 | 580 389 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 1 717 880 | 1 967 350 | 1 605 246 | 853 213 | 944 887 | 2 690 362 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 441 473 | 1 575 804 | 1 677 481 | 2 052 775 | 2 216 100 | 2 395 937 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 823 017 | 1 406 304 | | | |
Administrative Expenses | | 1 153 455 | 1 517 713 | 1 378 377 | 1 655 576 | 1 964 338 |
Amounts Owed To Group Undertakings | 64 442 | 11 362 | 11 127 | 124 580 | 133 279 | 509 653 |
Cash Cash Equivalents | 5 923 785 | 6 514 984 | 2 875 526 | | | |
Cash Cash Equivalents Cash Flow Value | | 6 648 311 | 3 006 315 | 3 280 347 | 4 979 134 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | -23 500 | | | | |
Comprehensive Income Expense | | 782 446 | 94 461 | 85 339 | 333 521 | 750 163 |
Corporation Tax Payable | | | 301 685 | | 1 724 | 98 420 |
Corporation Tax Recoverable | 243 927 | 95 091 | | | | |
Cost Sales | | 5 783 209 | 5 826 498 | 8 368 829 | 7 974 612 | 9 149 620 |
Creditors | 2 975 464 | 2 377 137 | 2 439 251 | 1 375 519 | 2 171 307 | 3 960 663 |
Dividends Paid | | 140 114 | 5 382 | | | 2 112 435 |
Dividends Paid Classified As Financing Activities | | 130 514 | 5 382 | | | -2 112 435 |
Dividends Received Classified As Investing Activities | | -10 200 | | | | |
Fixed Assets | 394 598 | 1 018 783 | 2 283 927 | 2 908 733 | 2 876 493 | 2 728 344 |
Gross Profit Loss | | 2 099 443 | 1 681 107 | 1 105 616 | 1 943 262 | 2 682 535 |
Income Taxes Paid Refund Classified As Operating Activities | | 117 777 | 326 541 | 128 661 | 173 419 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 356 355 | -591 199 | 3 639 458 | 2 814 757 | 1 698 787 | -655 194 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 134 331 | 141 160 | | 197 693 | 201 695 |
Intangible Assets | | 130 514 | | | | |
Interest Payable Similar Charges Finance Costs | | | 552 | | | |
Interest Received Classified As Investing Activities | | -33 042 | -36 030 | | | |
Investments Fixed Assets | 64 500 | 41 000 | 41 000 | 41 000 | 41 000 | |
Investments In Subsidiaries | 64 500 | 41 000 | 41 000 | | | |
Net Cash Flows From Used In Financing Activities | | 130 514 | 5 382 | 350 974 | -174 174 | 737 853 |
Net Cash Flows From Used In Investing Activities | 42 744 | 1 059 531 | 2 080 650 | 63 891 | 149 670 | 80 878 |
Net Cash Flows From Used In Operating Activities | 313 611 | -1 781 244 | 1 553 426 | -3 229 622 | -1 674 283 | -163 537 |
Net Cash Generated From Operations | | -1 663 467 | 1 879 415 | -3 100 961 | -1 452 114 | -143 537 |
Net Current Assets Liabilities | 6 982 960 | 7 007 355 | 5 883 326 | 5 842 879 | 6 392 322 | 5 174 649 |
Net Finance Income Costs | 40 809 | 43 242 | 36 030 | | | |
Net Interest Paid Received Classified As Operating Activities | | | 552 | | | |
Operating Profit Loss | | 948 010 | 179 683 | 118 478 | 336 436 | 738 197 |
Other Creditors | | 9 980 | 10 501 | 12 213 | 111 327 | 21 803 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 39 483 | | | |
Other Disposals Property Plant Equipment | | | 39 483 | | | |
Other Interest Receivable Similar Income Finance Income | | 33 042 | 36 030 | 2 214 | 9 072 | 12 835 |
Other Operating Income Format1 | | 2 022 | 16 289 | 391 239 | 48 750 | 20 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 62 447 | 63 272 | 66 873 | 57 423 | 70 328 | 83 851 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | 100 |
Prepayments Accrued Income | 134 917 | 65 423 | 79 028 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 303 256 | | | | |
Proceeds From Sales Property Plant Equipment | -3 750 | | -2 500 | | -6 712 | -833 |
Profit Loss | 469 406 | 782 446 | 94 461 | 85 339 | 333 521 | 750 163 |
Profit Loss On Ordinary Activities After Tax | | 912 344 | 92 890 | | | |
Profit Loss On Ordinary Activities Before Tax | | 981 052 | 215 161 | 120 692 | 345 508 | 843 310 |
Property Plant Equipment Gross Cost | 255 100 | 2 594 587 | 3 961 408 | 4 920 508 | 5 051 593 | 5 124 281 |
Provisions For Liabilities Balance Sheet Subtotal | 35 514 | 73 162 | 125 198 | 312 739 | 496 421 | 492 871 |
Purchase Property Plant Equipment | -226 776 | -823 017 | -1 406 304 | -66 105 | -165 454 | -94 546 |
Raw Materials Consumables | 37 543 | 26 090 | 30 971 | | | |
Social Security Costs | 269 363 | 273 747 | 297 864 | 288 480 | 290 613 | 363 842 |
Staff Costs Employee Benefits Expense | 3 069 946 | 3 474 414 | 3 493 761 | 3 608 390 | 3 475 766 | 3 981 573 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 76 578 | 68 708 | 122 271 | 35 353 | 11 987 | 93 147 |
Total Assets Less Current Liabilities | 7 377 558 | 8 067 138 | 8 208 253 | 8 751 612 | 9 268 815 | 7 902 993 |
Trade Creditors Trade Payables | | 303 267 | 365 448 | 190 417 | 735 016 | 435 894 |
Trade Debtors Trade Receivables | 2 159 602 | 1 107 573 | 3 215 668 | 810 083 | 1 831 064 | 3 170 936 |
Transfers To From Retained Earnings Increase Decrease In Equity | | 93 165 | | | | |
Turnover Revenue | | 7 882 652 | 7 507 605 | 9 474 445 | 9 917 874 | 11 832 155 |
Wages Salaries | 2 738 136 | 3 137 395 | 3 129 024 | 3 262 487 | 3 114 825 | 3 533 880 |
Company Contributions To Money Purchase Plans Directors | | | | 1 575 | 2 423 | 3 540 |
Director Remuneration | | | | 77 767 | 80 755 | 103 989 |
Dividend Recommended By Directors | | | | | | 2 112 435 |
Additional Provisions Increase From New Provisions Recognised | | | | | 183 682 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -3 550 |
Amounts Owed By Group Undertakings | | | | 1 163 683 | 998 208 | |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | 93 | 104 | 109 |
Cash Receipts From Government Grants | | | | | -48 750 | -20 000 |
Current Tax For Period | | | | -128 661 | 1 724 | 96 697 |
Depreciation Amortisation Expense | | | | 221 786 | 197 693 | 201 695 |
Depreciation Expense Property Plant Equipment | | | | 221 785 | 197 693 | 201 695 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 34 368 | 21 858 |
Disposals Property Plant Equipment | | | | | 34 369 | 21 858 |
Dividend Per Share Interim | | | | | | 16 |
Dividends Paid On Shares Interim | | | | | | 2 112 435 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 48 750 | 20 000 |
Further Operating Expense Item Component Total Operating Expenses | | | | 10 000 | 10 500 | 11 500 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 169 663 | 17 745 | 74 798 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -768 475 | 785 365 | 1 316 285 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 546 975 | -1 110 535 | -2 120 643 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 6 711 | 833 |
Gain Loss On Disposals Property Plant Equipment | | | | | 6 711 | 833 |
Impairment Loss Reversal On Investments | | | | | | -92 278 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 2 799 580 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 77 555 | | 15 099 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -1 982 197 | -1 298 616 | 104 442 |
Investments In Group Undertakings | | | | 41 000 | 41 000 | -41 000 |
Merchandise | | | | 61 722 | 62 153 | 72 988 |
Net Assets Liabilities Subsidiaries | | | | -133 862 | -133 278 | |
Net Interest Received Paid Classified As Investing Activities | | | | -2 214 | -9 072 | -12 835 |
Number Shares Issued Fully Paid | | | | | 134 550 | 134 550 |
Other Deferred Tax Expense Credit | | | | 164 014 | 183 682 | -3 550 |
Other Taxation Social Security Payable | | | | 61 420 | 94 435 | 121 565 |
Par Value Share | | | | | 1 | 1 |
Prepayments | | | | 102 262 | 199 736 | 988 427 |
Profit Loss Subsidiaries | | | | -3 201 | -584 | -133 278 |
Provisions | | | | 312 739 | 496 421 | 492 871 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 17 533 |
Tax Expense Credit Applicable Tax Rate | | | | 22 931 | 65 647 | 160 229 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 129 | 128 | 55 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 165 454 | 94 546 |
Total Current Tax Expense Credit | | | | -128 661 | -171 695 | 96 697 |
Total Operating Lease Payments | | | | 427 024 | 392 584 | 417 955 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 177 665 | |
Work In Progress | | | | 1 712 841 | 413 794 | 507 401 |