Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 893 697 | 251 464 | 490 897 | 296 204 | 7 982 | 29 681 |
Current Assets | 1 080 316 | 479 486 | 742 463 | 774 996 | 918 499 | 415 538 |
Debtors | 97 740 | 146 775 | 150 321 | 375 620 | 835 389 | 338 264 |
Net Assets Liabilities | 1 065 009 | 874 709 | 707 235 | 934 701 | 1 046 546 | 513 137 |
Other Debtors | 43 489 | 54 952 | 41 174 | 38 232 | 201 967 | 324 317 |
Property Plant Equipment | 4 813 218 | 5 095 471 | 4 537 637 | 4 646 473 | 4 544 202 | 6 464 123 |
Total Inventories | 88 879 | 81 247 | 101 245 | 103 172 | 75 128 | 47 593 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 400 | 6 300 | 6 600 | 9 350 | 9 250 |
Accrued Liabilities Deferred Income | | | | | 56 077 | 27 694 |
Accumulated Amortisation Impairment Intangible Assets | 1 414 336 | 1 531 840 | 1 649 304 | 1 649 304 | 1 649 304 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 189 275 | 2 442 163 | 2 774 292 | 3 117 048 | 3 480 854 | 3 783 966 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 226 033 |
Administrative Expenses | 4 938 933 | 5 367 281 | 6 125 536 | 6 168 996 | 6 090 832 | 3 973 613 |
Average Number Employees During Period | 242 | 248 | 290 | 307 | 303 | 212 |
Bank Borrowings | 3 400 000 | 3 400 000 | 3 559 791 | 3 534 228 | 3 723 875 | 4 425 003 |
Bank Borrowings Overdrafts | 3 173 333 | 3 221 504 | 3 211 445 | 3 136 799 | 3 309 053 | 3 887 514 |
Cash Cash Equivalents Cash Flow Value | 893 697 | 251 464 | | 296 204 | 7 982 | |
Comprehensive Income Expense | 567 120 | -17 650 | 12 226 | 406 966 | 252 245 | -426 209 |
Corporation Tax Payable | 154 830 | -15 143 | 15 777 | 70 684 | 85 397 | -29 340 |
Cost Sales | 2 598 122 | 2 432 011 | 3 056 480 | 3 111 283 | 2 923 729 | 674 130 |
Creditors | 3 182 014 | 3 246 041 | 3 216 760 | 3 165 232 | 3 310 407 | 3 915 014 |
Current Tax For Period | 154 856 | -15 135 | 15 777 | 70 684 | 85 397 | -64 737 |
Deferred Income | | | | | 291 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -2 985 | -28 895 |
Depreciation Expense Property Plant Equipment | 259 793 | 248 836 | 328 270 | 341 886 | 360 846 | 301 666 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 363 806 | 304 034 |
Dividends Paid | 157 000 | 172 650 | 179 700 | 179 500 | 140 400 | 107 200 |
Dividends Paid Classified As Financing Activities | -157 000 | -172 650 | -179 700 | -179 500 | -140 400 | -107 200 |
Dividends Paid On Shares Interim | 48 000 | 52 000 | 65 800 | 66 000 | 59 800 | 107 200 |
Finance Lease Liabilities Present Value Total | 6 504 | 6 504 | 4 151 | 5 642 | 1 354 | 1 354 |
Finance Lease Payments Owing Minimum Gross | | 6 504 | 4 497 | 13 062 | 4 776 | 1 585 |
Finished Goods Goods For Resale | | | | | 57 629 | 37 109 |
Fixed Assets | 5 159 749 | 5 324 498 | 5 435 180 | 5 727 096 | 5 344 202 | 7 264 123 |
Further Item Creditors Component Total Creditors | | | | | | 27 500 |
Further Item Interest Expense Component Total Interest Expense | 2 330 | | | | | 1 097 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 17 047 | |
Future Finance Charges On Finance Leases | | | 726 | 338 | 719 | 231 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 500 | 8 251 | 7 317 | 3 357 | 2 566 | 5 132 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -75 703 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | -28 044 | -27 535 |
Gain Loss On Disposals Property Plant Equipment | | | | -25 830 | -75 703 | -328 |
Government Grant Income | 3 095 | 2 112 | 873 | 873 | 873 | 2 174 954 |
Gross Profit Loss | 5 613 374 | 5 297 159 | 6 132 467 | 6 648 165 | 6 326 764 | 1 269 564 |
Income Taxes Paid Refund Classified As Operating Activities | -60 781 | -154 838 | 15 143 | -15 777 | -70 684 | -50 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 252 888 | 332 129 | 346 740 | 363 806 | 304 034 |
Intangible Assets Gross Cost | 1 649 304 | 1 649 304 | 1 649 304 | 1 649 304 | 1 649 304 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 76 465 | 55 203 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 958 | 1 810 | 1 895 | 473 | 338 | 79 |
Interest Income On Bank Deposits | | | | | 6 353 | 3 525 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 6 353 | 3 525 |
Interest Payable Similar Charges Finance Costs | 66 466 | 55 773 | 62 176 | 73 318 | 76 803 | 56 379 |
Interest Received Classified As Investing Activities | | | | | -6 353 | -3 525 |
Investment Property | 111 563 | 111 563 | 897 543 | 1 080 623 | 800 000 | 800 000 |
Investment Property Fair Value Model | 111 563 | 111 563 | 897 543 | 1 080 623 | 800 000 | |
Net Current Assets Liabilities | -793 030 | -1 074 892 | -1 376 943 | -1 482 262 | -828 286 | -2 705 904 |
Net Finance Income Costs | | | | | 6 353 | 3 525 |
Operating Profit Loss | 776 917 | 30 626 | 95 348 | 558 217 | 422 154 | -466 987 |
Other Creditors | 2 177 | 22 500 | 653 158 | 22 500 | 447 590 | 636 332 |
Other Deferred Tax Expense Credit | -10 548 | 9 160 | 5 386 | 10 659 | 17 047 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 922 |
Other Disposals Property Plant Equipment | | | | | | 3 000 |
Other Interest Receivable Similar Income Finance Income | 977 | 1 522 | 217 | 3 410 | 6 353 | 3 525 |
Other Operating Income Format1 | 102 476 | 100 748 | 88 417 | 79 048 | 172 202 | 2 237 062 |
Other Remaining Borrowings | 236 880 | 177 555 | 66 155 | 7 435 | | 1 475 706 |
Other Taxation Social Security Payable | 293 133 | 137 985 | 355 322 | 339 293 | 337 490 | 237 611 |
Payments Finance Lease Liabilities Classified As Financing Activities | -9 553 | -8 986 | -7 772 | 3 933 | -6 363 | -4 288 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 052 | 19 080 | 20 900 | 48 055 | 90 292 | 72 267 |
Proceeds From Borrowings Classified As Financing Activities | -3 400 000 | | -350 000 | -500 000 | -928 000 | -2 900 000 |
Proceeds From Sales Investment Properties | | | | -24 000 | -222 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | -1 750 |
Profit Loss | 567 120 | -17 650 | 12 226 | 406 966 | 252 245 | -426 209 |
Profit Loss On Ordinary Activities Before Tax | 711 428 | -23 625 | 33 389 | 488 309 | 351 704 | -519 841 |
Property Plant Equipment Gross Cost | 7 002 493 | 7 537 634 | 7 311 929 | 7 763 521 | 8 025 056 | 10 248 089 |
Purchase Investment Properties | | | | -232 394 | -3 060 | |
Purchase Property Plant Equipment | -120 997 | -535 141 | -550 936 | -456 092 | -261 535 | -2 226 033 |
Raw Materials Consumables | | | | | 17 499 | 10 484 |
Social Security Costs | 141 478 | 159 134 | 180 612 | 187 901 | 195 100 | 133 570 |
Staff Costs Employee Benefits Expense | 2 946 616 | 3 035 099 | 3 513 631 | 3 831 969 | 3 965 068 | 2 843 608 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 158 963 | 130 068 |
Tax Decrease From Utilisation Tax Losses | | | | | | -64 737 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 2 664 | |
Tax Expense Credit Applicable Tax Rate | 142 286 | -4 725 | 6 344 | 92 779 | 66 824 | -98 770 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 022 | 2 324 | 4 586 | 802 | 3 869 | 5 138 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -64 737 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 144 308 | -5 975 | 21 163 | 81 343 | 99 459 | -93 632 |
Total Assets Less Current Liabilities | 4 366 719 | 4 249 606 | 4 058 237 | 4 244 834 | 4 515 916 | 4 558 219 |
Total Borrowings | 3 415 490 | 3 406 504 | 3 567 863 | 3 546 233 | 3 729 517 | 5 900 709 |
Total Deferred Tax Expense Credit | | | | 10 659 | 14 062 | -28 895 |
Total Operating Lease Payments | 21 855 | 24 095 | 30 717 | 27 613 | 31 880 | 11 503 |
Trade Creditors Trade Payables | 355 669 | 423 690 | 582 047 | 629 218 | 400 830 | 234 596 |
Trade Debtors Trade Receivables | 54 251 | 91 823 | 109 147 | 101 009 | 55 340 | 13 947 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 401 409 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -14 020 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 218 366 |
Turnover Revenue | 8 211 496 | 7 729 170 | 9 188 947 | 9 759 448 | 9 250 493 | 1 943 694 |
Wages Salaries | 2 787 086 | 2 856 885 | 3 312 119 | 3 596 013 | 3 679 676 | 2 637 771 |
Company Contributions To Defined Benefit Plans Directors | | | | | 35 970 | 17 940 |
Director Remuneration | 89 349 | 82 693 | 80 570 | 80 370 | 94 562 | 144 273 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 130 532 | 162 213 |
Company Contributions To Money Purchase Plans Directors | 4 643 | 4 669 | 4 633 | 5 026 | 35 970 | |
Dividend Recommended By Directors | | 172 650 | 179 700 | 179 500 | 140 400 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 4 | |
Accrued Liabilities | 31 198 | 46 306 | 93 645 | 241 636 | 56 077 | |
Additional Provisions Increase From New Provisions Recognised | | 9 160 | 5 386 | 10 659 | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 232 394 | 3 060 | |
Amortisation Expense Intangible Assets | 117 504 | 117 504 | 117 464 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | |
Cash Receipts From Government Grants | -3 095 | -2 112 | -873 | -873 | -873 | |
Deferred Tax Liabilities | 119 871 | 129 091 | 134 547 | 145 980 | 158 963 | |
Depreciation Amortisation Expense | 382 010 | 370 392 | 449 593 | 346 740 | 363 806 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 984 | | |
Disposals Investment Property Fair Value Model | | | | 49 314 | 297 703 | |
Disposals Property Plant Equipment | | | | 4 500 | | |
Dividend Per Share Interim | | 2 080 | | | | |
Dividends Paid On Shares | 157 000 | 172 650 | 179 700 | 179 500 | 140 400 | |
Finished Goods | 68 855 | 61 658 | 73 219 | 73 836 | 57 629 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -3 095 | -2 112 | -873 | -873 | -873 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -21 518 | -4 232 | 456 319 | 111 929 | -555 860 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -10 860 | -49 035 | -3 546 | -58 400 | -565 665 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -25 830 | -75 703 | |
Government Grants Payable | | 2 037 | 1 164 | 291 | 291 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | -785 981 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 656 489 | -642 233 | 239 433 | -194 693 | -288 222 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -7 302 | -7 632 | 19 998 | 1 927 | -28 044 | |
Increase From Amortisation Charge For Year Intangible Assets | | 117 504 | 117 464 | | | |
Intangible Assets | 234 968 | 117 464 | | | | |
Interest Expense On Bank Loans Similar Borrowings | 62 105 | 53 933 | 60 261 | 72 773 | 76 465 | |
Interest Expense On Bank Overdrafts | 73 | 30 | 20 | 72 | | |
Interest Paid Classified As Operating Activities | -64 508 | -53 963 | -60 281 | -72 845 | -76 465 | |
Liabilities Secured By Assets | 15 490 | 6 504 | 8 072 | 12 005 | | |
Loans From Directors | 14 038 | 1 613 | 162 | | | |
Net Cash Flows From Used In Financing Activities | 227 000 | 251 274 | 139 658 | 426 038 | -142 218 | |
Net Cash Flows From Used In Investing Activities | 120 020 | 533 619 | 550 719 | 661 076 | 36 242 | |
Net Cash Flows From Used In Operating Activities | -1 003 509 | -142 660 | -929 810 | -892 421 | 394 198 | |
Net Cash Generated From Operations | -1 130 756 | -353 271 | -976 843 | -981 516 | 246 711 | |
Net Interest Received Paid Classified As Investing Activities | -977 | -1 522 | -217 | -3 410 | -6 353 | |
Number Shares Issued Fully Paid | | 25 | 25 | 25 | 25 | |
Other Remaining Operating Income | 9 987 | 3 356 | 2 518 | 1 675 | | |
Par Value Share | | 1 | 1 | 1 | 1 | |
Provisions | 119 696 | 128 856 | 134 242 | 144 901 | 158 963 | |
Provisions For Liabilities Balance Sheet Subtotal | 119 696 | 128 856 | 134 242 | 144 901 | 158 963 | |
Raw Materials | 20 024 | 19 589 | 28 026 | 29 336 | 17 499 | |
Rental Leasing Income | 89 394 | 95 280 | 85 026 | 76 500 | 93 875 | |
Repayments Borrowings Classified As Financing Activities | -3 473 065 | -59 325 | -301 608 | -584 283 | -745 788 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 3 398 | 10 233 | 4 810 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 535 141 | 560 276 | 456 092 | 261 535 | |