Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 262 036 | 2 137 577 | 3 281 563 | 904 705 |
Current Assets | 5 634 681 | 6 314 949 | 7 817 665 | 8 464 837 |
Debtors | 4 024 413 | 3 857 531 | 4 037 956 | 7 087 200 |
Net Assets Liabilities | 3 814 570 | 4 545 076 | 5 448 352 | 6 205 884 |
Other Debtors | 103 149 | 40 000 | | |
Property Plant Equipment | 390 727 | 243 466 | 126 097 | 263 717 |
Total Inventories | 348 232 | 319 841 | 498 146 | |
|
Other Financial Data |
Audit Fees Expenses | 8 610 | 9 845 | 9 840 | 15 000 |
Accrued Liabilities Deferred Income | 589 556 | 500 981 | 616 112 | 800 213 |
Accumulated Amortisation Impairment Intangible Assets | 87 172 | 87 172 | 87 172 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 285 994 | 2 443 940 | 2 248 153 | 2 250 835 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 10 685 | 14 445 | 200 649 |
Administrative Expenses | 695 558 | 584 393 | 583 822 | 768 957 |
Amounts Owed By Group Undertakings | 2 487 806 | 2 487 806 | 2 487 806 | 5 560 266 |
Average Number Employees During Period | 103 | 86 | 79 | 78 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 54 380 | 47 132 | 39 884 | 32 636 |
Cash Cash Equivalents Cash Flow Value | 1 262 036 | 2 137 577 | 3 281 563 | |
Corporation Tax Payable | 6 160 | 201 873 | 199 117 | 122 437 |
Corporation Tax Recoverable | 61 358 | | 7 269 | |
Cost Sales | 7 426 505 | 5 570 614 | 6 431 357 | 7 475 758 |
Creditors | 12 501 | 4 404 | 2 520 080 | 2 548 976 |
Current Tax For Period | 6 160 | 195 713 | 199 117 | 122 472 |
Deferred Tax Asset Debtors | | 23 000 | 27 500 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -529 | 650 | -649 | -772 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -21 700 | -25 800 | -4 500 | 48 500 |
Depreciation Expense Property Plant Equipment | 187 580 | 150 698 | 124 566 | |
Depreciation Impairment Expense Property Plant Equipment | 194 828 | 157 946 | 131 814 | |
Distribution Costs | 313 346 | 245 993 | 151 125 | 218 553 |
Dividend Income | 7 787 | | | |
Dividends Paid | 200 000 | | | |
Dividends Paid Classified As Financing Activities | -200 000 | | | |
Dividends Paid On Shares Final | 200 000 | | | |
Dividends Received Classified As Investing Activities | -7 787 | | | |
Finance Lease Liabilities Present Value Total | 12 501 | 4 404 | 8 773 | 14 |
Finance Lease Payments Owing Minimum Gross | 24 096 | 15 999 | 8 773 | 14 |
Fixed Assets | 410 770 | 282 416 | 150 767 | 311 023 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 12 715 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 2 839 | | -6 561 | 11 825 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 150 250 | 1 329 250 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | -79 957 | 18 907 | -14 280 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 372 164 | 363 408 | -477 773 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 408 580 | -128 524 | 168 656 | |
Gain Loss In Cash Flows From Change In Inventories | -188 129 | -28 391 | 178 305 | |
Gain Loss On Disposals Property Plant Equipment | | | 75 000 | |
Government Grant Income | | 286 825 | 16 771 | |
Gross Profit Loss | 968 241 | 1 433 660 | 1 813 513 | |
Income Taxes Paid Refund Classified As Operating Activities | | 52 397 | -192 963 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -875 541 | -1 143 986 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -61 358 | 8 962 | -16 179 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 157 946 | 131 814 | 63 028 |
Intangible Assets Gross Cost | 87 172 | 87 172 | 87 172 | |
Interest Income On Bank Deposits | | | 480 | 1 040 |
Interest Received Classified As Investing Activities | | -374 | -657 | |
Investments | 20 043 | 38 950 | 24 670 | 47 306 |
Investments Fixed Assets | 20 043 | 38 950 | 24 670 | 47 306 |
Net Cash Flows From Used In Operating Activities | -1 378 710 | -893 949 | | |
Net Cash Generated From Operations | -1 378 710 | -841 552 | -1 282 963 | |
Net Current Assets Liabilities | 3 419 101 | 4 267 064 | 5 297 585 | 5 915 861 |
Net Finance Income Costs | 7 787 | 374 | 657 | 1 075 |
Operating Profit Loss | -40 663 | 890 099 | 1 095 337 | |
Other Creditors | 592 | 1 865 | 656 | 189 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 327 601 | 60 346 |
Other Disposals Property Plant Equipment | | | 327 601 | 60 347 |
Other Interest Income | | 374 | 177 | 35 |
Other Interest Receivable Similar Income Finance Income | 7 787 | 374 | 657 | 1 075 |
Other Operating Income Format1 | | 286 825 | 16 771 | |
Other Taxation Social Security Payable | 97 903 | 261 777 | 229 331 | 207 168 |
Payments Finance Lease Liabilities Classified As Financing Activities | -12 915 | -8 097 | -7 226 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 105 387 | 96 253 | 117 781 | 113 983 |
Prepayments Accrued Income | 110 687 | 120 903 | 139 937 | 249 414 |
Proceeds From Sales Property Plant Equipment | | | -75 000 | |
Profit Loss | -35 935 | 730 506 | 903 276 | 757 532 |
Profit Loss On Ordinary Activities Before Tax | -112 833 | 909 380 | 1 081 714 | 928 504 |
Property Plant Equipment Gross Cost | 2 676 721 | 2 687 406 | 2 374 250 | 2 514 552 |
Purchase Property Plant Equipment | -28 036 | -10 685 | -14 445 | |
Raw Materials Consumables | 337 582 | 296 562 | 469 633 | |
Social Security Costs | 222 190 | 176 446 | 199 232 | |
Staff Costs Employee Benefits Expense | 2 995 476 | 2 450 056 | 2 463 298 | 2 669 897 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 2 800 | | | 21 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 480 | 3 592 | | |
Tax Expense Credit Applicable Tax Rate | -21 438 | 172 782 | 205 526 | 176 416 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -11 294 | | -8 436 | -10 209 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 58 | 58 | -148 | -11 437 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 304 | 14 | 4 885 | 5 149 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -76 898 | 178 874 | 178 438 | 170 972 |
Total Assets Less Current Liabilities | 3 829 871 | 4 549 480 | 5 448 352 | 6 226 884 |
Total Current Tax Expense Credit | -55 198 | 204 674 | 182 938 | 122 472 |
Total Operating Lease Payments | 87 498 | 87 500 | 87 500 | |
Trade Creditors Trade Payables | 1 509 774 | 1 069 794 | 1 466 091 | 1 418 955 |
Trade Debtors Trade Receivables | 1 261 413 | 1 185 822 | 1 375 444 | 1 277 520 |
Turnover Revenue | 8 394 746 | 7 004 274 | 8 244 870 | |
Wages Salaries | 2 667 899 | 2 177 357 | 2 146 285 | 2 339 347 |
Work In Progress | 10 650 | 23 279 | 28 513 | |
Company Contributions To Defined Benefit Plans Directors | 9 292 | 9 000 | 20 118 | |
Director Remuneration | 98 105 | 104 600 | 140 198 | 274 044 |
Director Remuneration Benefits Including Payments To Third Parties | 107 397 | 135 617 | 160 316 | 287 624 |