Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 437 040 | 492 238 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 5 839 863 | 5 104 257 | 6 290 171 | 15 577 476 | 14 802 593 | 5 977 482 |
Current Assets | 2 348 435 | 1 932 425 | 15 215 317 | 19 465 763 | 16 980 207 | 29 544 884 | 29 270 241 | 20 944 548 |
Debtors | 1 166 398 | 227 228 | 3 685 072 | 5 123 947 | 3 220 086 | 6 181 512 | 9 319 007 | 6 077 264 |
Net Assets Liabilities | | | 5 364 554 | 7 547 754 | 8 169 812 | 9 813 159 | 13 842 099 | 11 334 141 |
Other Debtors | | | 545 260 | 1 142 140 | 481 758 | 688 451 | 1 212 245 | 1 095 167 |
Property Plant Equipment | | | 706 238 | 418 941 | 435 589 | 949 204 | 2 918 806 | 2 797 485 |
Total Inventories | | | 5 690 382 | 9 237 559 | 7 469 950 | 7 785 896 | 5 148 641 | |
Cash Bank In Hand | 449 | 610 709 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 437 040 | 492 238 | | | | | | |
Stocks Inventory | 1 041 588 | 969 488 | | | | | | |
Tangible Fixed Assets | 356 892 | 344 957 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 120 | 120 | | | | | | |
Profit Loss Account Reserve | 436 890 | 492 118 | | | | | | |
Shareholder Funds | 437 040 | 492 238 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 7 000 | 7 000 | 6 850 | 3 950 | 3 275 | 3 845 |
Accrued Liabilities Deferred Income | | | 4 305 297 | 5 660 131 | 4 095 566 | 8 721 458 | 7 915 316 | 7 297 922 |
Accumulated Amortisation Impairment Intangible Assets | | | 96 000 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 542 335 | 241 751 | 258 392 | 312 502 | 401 394 | 553 306 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 18 400 | 70 571 | 567 725 | 2 075 789 | 65 399 |
Administrative Expenses | | | 4 388 775 | 5 300 074 | 5 883 956 | 5 027 402 | 6 826 545 | 7 158 827 |
Average Number Employees During Period | | | | 183 | 193 | 192 | 237 | 262 |
Bank Borrowings | | | | | | 5 000 000 | 2 729 916 | |
Bank Borrowings Overdrafts | | | | | | 2 800 000 | 1 845 021 | |
Cash Cash Equivalents Cash Flow Value | | | 5 839 863 | 5 104 257 | 6 290 171 | 15 577 476 | 14 802 593 | 5 977 482 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | -44 592 | 15 574 | -15 574 |
Cash Receipts From Sales Interests In Associates | | | | | 44 592 | -44 592 | 15 574 | |
Corporation Tax Payable | | | 196 508 | 3 078 | | 329 133 | 243 723 | |
Corporation Tax Recoverable | | | | | 136 212 | | | 1 164 486 |
Cost Sales | | | 29 184 958 | 47 202 189 | 37 137 202 | 37 508 512 | 53 259 597 | 40 996 268 |
Creditors | | | 9 526 712 | 10 849 387 | 7 534 681 | 2 800 000 | 1 845 021 | 11 066 890 |
Current Tax For Period | | | 206 880 | 558 341 | 278 609 | 470 631 | 749 446 | 241 062 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -5 848 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -3 248 | -6 309 | 3 020 | 90 780 | 268 979 | -20 641 |
Depreciation Expense Property Plant Equipment | | | 71 022 | 52 921 | 44 867 | 54 110 | 102 487 | |
Depreciation Impairment Expense Property Plant Equipment | | | 71 022 | 52 921 | 44 867 | 54 110 | 102 487 | 175 592 |
Dividends Paid | | | 126 785 | 608 667 | 814 426 | 734 796 | 622 970 | 4 669 912 |
Dividends Paid Classified As Financing Activities | | | -126 785 | -608 667 | -814 426 | -734 796 | -622 970 | -4 669 912 |
Dividends Paid On Shares Interim | | | 126 785 | 608 667 | 814 426 | 734 796 | 622 970 | 4 669 912 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -5 000 000 | 2 270 084 | 2 729 916 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -5 848 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 3 489 | 1 341 | 3 014 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -10 587 | -8 668 | 44 592 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 5 858 | 3 920 | -257 774 | 2 514 | 3 668 | 7 302 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 175 665 | 293 757 | 1 080 335 | 4 920 048 | 4 498 051 | 4 427 592 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -1 697 | -1 372 | -6 471 | -10 020 | 6 099 | 12 770 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -78 054 | -1 516 105 | 3 311 628 | -6 118 948 | 901 165 | 1 685 574 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 534 419 | 1 447 543 | -2 084 665 | 3 142 230 | 3 121 921 | -4 390 655 |
Gain Loss In Cash Flows From Change In Inventories | | | -757 091 | 3 547 177 | -1 767 609 | 315 946 | -2 637 255 | 3 741 161 |
Gain Loss On Disposals Property Plant Equipment | | | -2 498 | 76 550 | -7 856 | | 4 168 | |
Government Grant Income | | | | | 23 907 | 578 623 | 206 179 | |
Gross Profit Loss | | | 5 407 732 | 8 260 176 | 7 327 572 | 7 386 540 | 12 223 519 | |
Income From Related Parties | | | | | 307 678 | 190 803 | 234 976 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -127 684 | -377 554 | -160 125 | -5 286 | -634 526 | -332 012 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -640 153 | 735 606 | -1 185 914 | -9 287 305 | 774 883 | 8 825 111 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -306 657 | -374 217 | -257 774 | | -200 330 | -1 317 259 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 52 921 | 44 867 | 54 110 | 102 487 | 175 592 |
Intangible Assets Gross Cost | | | 96 000 | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 3 489 | 176 846 | |
Interest Income On Bank Deposits | | | 21 803 | 7 248 | 13 067 | 3 504 | 15 431 | 99 285 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 21 803 | 7 248 | 13 067 | 3 504 | 15 431 | 99 285 |
Interest Paid Classified As Operating Activities | | | | | | -3 489 | -178 187 | -33 736 |
Interest Payable Similar Charges Finance Costs | | | 1 173 | | | 3 489 | 178 187 | 33 736 |
Interest Received Classified As Investing Activities | | | -21 803 | -9 565 | -16 724 | -5 282 | -17 001 | -109 142 |
Issue Equity Instruments | | | | 15 | | | | |
Key Management Personnel Compensation Total | | | | 25 200 | 34 525 | 34 992 | 35 762 | |
Net Cash Flows From Used In Financing Activities | | | 126 785 | 608 652 | 814 426 | | | |
Net Cash Flows From Used In Investing Activities | | | 125 010 | -329 159 | 97 239 | | | |
Net Cash Flows From Used In Operating Activities | | | -891 948 | 456 113 | -2 097 579 | -5 539 952 | | |
Net Cash Generated From Operations | | | -1 020 805 | 78 559 | -2 257 704 | -5 548 727 | -4 997 378 | 1 130 616 |
Net Current Assets Liabilities | 323 459 | 324 130 | 5 688 605 | 8 616 376 | 9 445 526 | 13 362 122 | 15 389 159 | 9 877 658 |
Net Finance Income Costs | | | 21 803 | 9 565 | 16 724 | 5 282 | 17 001 | 109 142 |
Net Interest Paid Received Classified As Operating Activities | | | -1 173 | | | -3 489 | | |
Operating Profit Loss | | | 1 018 957 | 2 960 102 | 1 443 615 | 2 937 761 | 5 631 191 | |
Other Creditors | | | 23 860 | 16 460 | 82 290 | 118 796 | 79 126 | 140 260 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 353 505 | 28 226 | | 13 595 | 23 680 |
Other Disposals Property Plant Equipment | | | | 606 281 | 37 282 | | 17 295 | 34 808 |
Other Interest Income | | | | 2 317 | 3 657 | 1 778 | 1 570 | 9 857 |
Other Interest Receivable Similar Income Finance Income | | | 21 803 | 9 565 | 16 724 | 5 282 | 17 001 | 109 142 |
Other Operating Income Format1 | | | | | 23 907 | 578 623 | 234 217 | 55 279 |
Other Provisions Balance Sheet Subtotal | | | | | 1 698 120 | 1 594 204 | 2 247 903 | 988 701 |
Other Taxation Social Security Payable | | | 258 221 | 378 435 | 250 085 | 320 965 | 367 723 | 319 197 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 126 301 | 203 099 | 482 486 | 481 794 | 537 324 | 296 898 |
Prepayments Accrued Income | | | 418 872 | 477 540 | 422 262 | 356 902 | 551 453 | 863 126 |
Proceeds From Issuing Shares | | | | -15 | | | | -14 |
Proceeds From Sales Property Plant Equipment | | | -2 801 | -329 326 | -1 200 | | -7 868 | -11 750 |
Profit Loss | | | 1 148 460 | 2 791 852 | 1 436 484 | 2 378 143 | 4 651 910 | 2 161 940 |
Profit Loss On Ordinary Activities Before Tax | | | 1 039 587 | 2 969 667 | 1 460 339 | 2 939 554 | 5 470 005 | 1 065 102 |
Property Plant Equipment Gross Cost | | | 1 248 573 | 660 692 | 693 981 | 1 261 706 | 3 320 200 | 3 350 791 |
Provisions | | | 1 030 289 | 1 487 563 | 1 711 303 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 1 030 289 | 1 487 563 | 1 711 303 | | | |
Purchase Property Plant Equipment | | | -160 201 | -18 400 | -70 571 | -567 725 | -2 075 789 | -65 399 |
Raw Materials Consumables | | | 28 788 | 28 788 | 28 788 | 28 788 | 28 788 | |
Social Security Costs | | | 399 463 | 581 171 | 589 130 | 619 033 | 890 013 | |
Staff Costs Employee Benefits Expense | | | 4 582 126 | 6 653 861 | 7 515 624 | 7 765 867 | 10 356 785 | 11 657 498 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 16 472 | 10 163 | 13 183 | 103 963 | 372 942 | 352 301 |
Tax Expense Credit Applicable Tax Rate | | | 197 522 | 564 237 | 277 464 | 558 515 | 1 039 301 | 202 369 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -200 330 | -1 315 689 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -306 869 | 8 660 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 252 | 726 | 1 640 | 382 | 14 138 | 21 279 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -108 873 | 177 815 | 23 855 | 561 411 | 818 095 | -1 096 838 |
Total Assets Less Current Liabilities | 680 351 | 669 087 | 6 394 843 | 9 035 317 | 9 881 115 | 14 311 326 | 18 307 965 | 12 675 143 |
Total Borrowings | | | | | | 2 800 000 | 1 845 021 | |
Total Current Tax Expense Credit | | | -99 777 | 184 124 | 20 835 | 470 631 | 549 116 | -1 076 197 |
Total Deferred Tax Expense Credit | | | -9 096 | -6 309 | | | | |
Total Increase Decrease In Provisions | | | | -463 583 | -220 720 | 103 916 | -653 699 | 1 259 202 |
Total Operating Lease Payments | | | 130 546 | 129 488 | 162 124 | 465 001 | 619 503 | |
Trade Creditors Trade Payables | | | 4 742 826 | 4 791 283 | 3 106 740 | 4 492 410 | 4 390 299 | 3 309 511 |
Trade Debtors Trade Receivables | | | 2 720 940 | 3 504 267 | 2 179 854 | 5 136 159 | 7 555 309 | 2 954 485 |
Turnover Revenue | | | 34 592 690 | 55 462 365 | 44 464 774 | 44 895 052 | 65 483 116 | |
Wages Salaries | | | 4 056 362 | 5 869 591 | 6 444 008 | 6 665 040 | 8 929 448 | 10 243 202 |
Work In Progress | | | 5 661 594 | 9 208 771 | 7 441 162 | 7 757 108 | 5 119 853 | |
Company Contributions To Defined Benefit Plans Directors | | | | | 160 000 | 160 000 | 160 000 | |
Director Remuneration | | | | | 34 525 | 34 992 | 35 762 | 42 921 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 25 200 | 194 525 | 194 992 | 195 762 | 42 921 |
Creditors Due After One Year | 222 730 | 162 814 | | | | | | |
Creditors Due Within One Year | 2 024 976 | 1 608 295 | | | | | | |
Current Asset Investments | 140 000 | 125 000 | | | | | | |
Fixed Assets | 356 892 | 344 957 | | | | | | |
Number Shares Allotted | | 5 000 000 | | | | | | |
Other Aggregate Reserves | 30 | | | | | | | |
Par Value Share | | 1 | | | | | | |
Provisions For Liabilities Charges | 20 581 | 14 035 | | | | | | |
Share Capital Allotted Called Up Paid | 5 000 000 | 5 000 000 | | | | | | |
Tangible Fixed Assets Additions | | 24 715 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 659 778 | 672 508 | | | | | | |
Tangible Fixed Assets Depreciation | 302 886 | 327 551 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 32 595 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 930 | | | | | | |
Tangible Fixed Assets Disposals | | 11 985 | | | | | | |