Profit & Loss |
Date of Accounts |
2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 2 112 976 | 2 847 080 | | | | | | | |
|
Balance Sheet |
Current Assets | 394 343 | 1 431 818 | 2 163 249 | 2 121 648 | 5 033 344 | 3 901 073 | 3 164 929 | 5 766 482 | |
Net Assets Liabilities | | 2 847 080 | 4 322 288 | 4 637 948 | 8 156 219 | 9 795 092 | 11 833 359 | 12 303 865 | 14 273 893 |
Total Inventories | | | 133 840 | 75 744 | 68 671 | 127 680 | 125 806 | 114 667 | |
Cash Bank In Hand | 14 463 | 828 027 | | | | | | | |
Cash Bank On Hand | | 828 027 | 888 430 | | | | | | |
Debtors | 379 880 | 603 791 | 1 140 979 | | | | | | |
Intangible Fixed Assets | 431 424 | 431 424 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 112 976 | 2 847 080 | | | | | | | |
Other Debtors | | 17 381 | 52 386 | | | | | | |
Property Plant Equipment | | 5 753 409 | 8 039 627 | | | | | | |
Tangible Fixed Assets | 4 610 674 | 5 753 409 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 1 640 602 | 2 374 706 | | | | | | | |
Shareholder Funds | 2 112 976 | 2 847 080 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 30 000 | 18 600 | 17 750 | 19 525 | |
Accrued Liabilities | | | | 11 757 | 48 995 | 26 820 | 49 065 | 73 899 | 93 499 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 3 073 | 8 795 | 31 174 | 62 616 |
Accumulated Depreciation Impairment Property Plant Equipment | | 712 646 | 984 641 | 1 525 016 | 2 192 281 | 3 005 105 | 3 807 940 | 3 978 239 | 5 151 336 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 276 478 | 217 500 | 437 381 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 286 740 | 1 753 548 | 3 356 048 | 3 678 029 | 2 401 800 | 7 610 850 |
Administrative Expenses | | | | 830 685 | 489 290 | 726 129 | 455 353 | 1 050 721 | 1 094 595 |
Amortisation Expense Intangible Assets | | | | | | 3 073 | 5 722 | 22 379 | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | | 10 000 | 16 130 | |
Amounts Owed By Parent Entities | | | | | | | 738 969 | 738 766 | |
Amounts Owed To Parent Entities | | | | | | | | | 330 422 |
Average Number Employees During Period | | | 5 | 6 | 6 | 7 | 7 | 11 | 13 |
Balances Amounts Owed By Related Parties | | | | | | 475 215 | 52 320 | | 13 000 |
Balances Amounts Owed To Related Parties | | | | 1 348 464 | 1 459 245 | 1 551 262 | 1 977 603 | 2 241 394 | 144 600 |
Bank Borrowings | | | | 4 591 204 | 4 810 941 | 4 380 828 | 3 747 956 | 5 213 138 | 5 577 088 |
Bank Borrowings Overdrafts | | 2 905 707 | 3 607 230 | | | 3 883 110 | 1 953 272 | 4 548 165 | 4 694 425 |
Cash Cash Equivalents | | | 888 430 | 1 813 648 | 3 258 414 | 1 734 813 | 795 127 | 2 877 110 | 549 211 |
Cost Sales | | | | 6 023 261 | 5 791 765 | 5 841 371 | 6 315 210 | 6 095 747 | 7 529 696 |
Creditors | | 2 905 707 | 3 607 230 | | | 2 756 555 | 4 628 536 | 3 782 332 | |
Current Liabilities | | | | 2 444 222 | 3 053 724 | 2 767 757 | | | |
Current Tax For Period | | | | 94 325 | 248 500 | | | | |
Current Tax Liabilities | | | | 63 874 | 166 688 | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Credit Or Temporary Difference From Prior Period | | | | | | | | | -34 648 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -88 853 | | 146 889 | | -657 512 | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | 187 411 | 76 868 | 288 992 | 402 503 | 317 887 | 226 264 |
Deferred Tax Liabilities | | | 13 612 | 898 248 | 975 116 | 1 410 997 | 1 813 500 | 2 788 899 | 2 527 987 |
Deferred Tax Liabilities To Be Recovered After12 Months | | | | | | | | 2 788 899 | |
Depreciation Expense Property Plant Equipment | | | | 467 697 | 689 532 | 809 751 | 829 728 | 917 286 | |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | | | | 324 000 | | | | |
Derivative Assets | | | | | 4 303 | 11 202 | 34 528 | | 7 316 |
Derivative Liabilities | | | | | | 10 722 | | 1 880 | |
Dividends Paid | | | | 64 837 | 64 837 | | | | |
Dividends Paid Classified As Financing Activities | | | | -64 837 | -64 837 | -64 837 | -101 141 | -40 000 | -40 000 |
Finished Goods | | | | 75 744 | 68 671 | 127 680 | 125 806 | 114 667 | |
Fixed Assets | 5 042 098 | 6 184 833 | 8 471 051 | | | 13 944 681 | 17 063 738 | 17 756 213 | |
Further Item Borrowings Component Total Borrowings | | | | 1 348 464 | 1 459 245 | 1 551 262 | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | -6 748 | 275 | -10 722 | 45 250 | -1 880 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 29 998 | -317 | -11 035 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -275 725 | 44 742 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 449 495 | 336 624 | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | -7 073 | 59 009 | | | |
Gain Loss On Disposals Intangible Assets | | | | | | | | 210 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -251 158 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -305 030 | 56 460 | -144 772 | 100 907 | -49 690 | -92 167 |
Gross Profit Loss | | | | 2 852 096 | 2 825 191 | 2 970 019 | 2 989 065 | 2 488 892 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -145 521 | | | | |
Income Tax Expense Credit | | | | 222 881 | 325 203 | 424 846 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -925 218 | -1 444 766 | 1 523 601 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 29 998 | -165 | -11 035 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 5 722 | 22 379 | 31 442 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 296 184 | 467 697 | 689 532 | 812 824 | 829 728 | 917 286 | 1 195 270 |
Intangible Assets Gross Cost | | 431 424 | 800 000 | 800 000 | 400 000 | 571 110 | 847 588 | 665 088 | 1 102 469 |
Intangible Assets Including Right-of-use Assets | | | | 800 000 | 400 000 | 568 037 | 838 793 | 633 914 | 1 039 853 |
Interest Expense | | | | 110 027 | 133 396 | 137 525 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 109 856 | 132 664 | 137 346 | 59 013 | 87 145 | |
Interest Income | | | | | 136 | | | | |
Interest Payable Similar Charges Finance Costs | | | | 110 027 | 133 396 | 137 525 | 59 013 | 88 472 | |
Interest Received Classified As Investing Activities | | | | | -136 | -238 | | | |
Key Management Personnel Compensation Short-term Employee Benefits | | | | 211 496 | 261 844 | 262 480 | | | |
Lease Liabilities | | | | | | | | 99 434 | |
Net Cash Flows From Used In Financing Activities | | | | -908 308 | -142 136 | 506 006 | | | |
Net Cash Flows From Used In Investing Activities | | | | 2 286 740 | 1 296 592 | 3 355 810 | | | |
Net Cash Generated From Operations | | | | -2 303 650 | -2 599 222 | -2 338 215 | | | |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | | | | | -700 000 | | | | |
Net Current Assets Liabilities | -958 988 | 86 173 | 145 900 | -322 574 | 1 979 620 | 1 144 518 | -1 463 607 | 1 984 150 | |
Non-current Assets | | | | 8 951 398 | 11 401 457 | 13 944 681 | | | |
Non-current Liabilities | | | | 3 990 876 | 5 224 858 | 5 294 107 | | | |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | | | |
Operating Profit Loss | | | | 2 090 485 | 2 355 304 | 2 276 565 | 2 558 499 | 1 463 706 | |
Other Deferred Tax Expense Credit | | | | | | | | | 34 648 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 22 267 | | 23 820 | 746 987 | 22 173 |
Other Disposals Intangible Assets | | | | | 400 000 | | | 400 000 | |
Other Disposals Property Plant Equipment | | | | | 55 267 | | 23 820 | 1 334 147 | 63 715 |
Other Expense Recognised In Equity Net Tax | | | | | | | | -324 000 | |
Other Interest Expense | | | | | 225 | 6 | | | |
Other Interest Income | | | | | 136 | 238 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 136 | 238 | | | |
Other Operating Income | | | | 69 074 | 19 403 | 32 675 | | | |
Other Operating Income Format1 | | | | | | 32 675 | 24 787 | 25 535 | 670 |
Other Payables | | | | | 4 387 | 31 883 | | | |
Par Value Share | | 1 | | | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 640 | 1 323 | 2 647 | 6 965 | 16 834 | 34 238 |
Prepayments | | | | 29 319 | 28 508 | 58 688 | 54 141 | 49 884 | 99 809 |
Proceeds From Sales Intangible Assets | | | | | -400 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | -33 000 | | | | |
Profit Loss | | | | 1 750 829 | 1 897 116 | 1 703 710 | 2 139 408 | 503 511 | 1 932 739 |
Profit Loss Before Tax | | | | 1 973 710 | 2 222 319 | 2 128 556 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 128 556 | 2 544 736 | 1 373 354 | 1 674 232 |
Property Plant Equipment Gross Cost | | 6 466 055 | 9 024 268 | 49 897 | 53 373 | 16 378 676 | 20 032 885 | 21 100 538 | 28 647 673 |
Property Plant Equipment Including Right-of-use Assets | | | | 9 970 441 | 11 001 457 | 13 544 681 | 16 224 945 | 17 122 299 | 11 058 |
Purchase Property Plant Equipment | | | | -2 286 740 | -1 729 728 | -3 356 048 | | | |
Recoverable Value-added Tax | | | | 2 907 | 10 969 | 21 572 | | | |
Reversal Inventory Write-down Gross | | | | -51 259 | -19 877 | -12 048 | | | |
Share-based Payment Expense Cash Settled | | | | | | | | 6 995 | |
Social Security Costs | | | | 35 587 | 30 015 | 33 049 | 47 023 | 74 288 | |
Staff Costs Employee Benefits Expense | | | | 408 869 | 382 838 | 405 825 | 316 690 | 548 470 | 618 502 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 59 415 | 151 062 | |
Tax Expense Credit Applicable Tax Rate | | | | 375 005 | 422 241 | 404 426 | 483 500 | 260 937 | 318 104 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | 40 444 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -81 812 | -81 757 | -82 868 | -68 290 | -71 306 | -103 093 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 584 | 1 087 | 4 947 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | -88 853 | | 146 889 | | 657 512 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 908 | 118 | 6 105 | 12 168 | 18 467 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -15 707 | -33 268 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 424 846 | 405 328 | 869 843 | -258 507 |
Total Assets | | | | 11 073 046 | 16 434 801 | 17 856 956 | | | |
Total Assets Less Current Liabilities | 4 083 110 | 6 271 006 | 8 616 951 | | | 15 089 199 | 15 600 131 | 19 740 363 | |
Total Borrowings | | | | 5 939 668 | 6 270 186 | 5 932 090 | | | |
Total Current Tax Expense Credit | | | | 124 323 | 248 335 | -11 035 | 2 825 | -105 557 | |
Total Deferred Tax Expense Credit | | | | 98 558 | 76 868 | 435 881 | 402 503 | 975 400 | -260 912 |
Total Liabilities | | | | 6 435 098 | 8 278 582 | 8 061 864 | | | |
Trade Creditors Trade Payables | | 365 021 | 759 904 | | 802 154 | 696 853 | 796 834 | 695 984 | 1 591 013 |
Trade Debtors Trade Receivables | | 586 410 | 1 088 593 | | | | 2 243 996 | 2 774 705 | |
Trade Other Payables | | | | 686 564 | 855 536 | 660 074 | | | |
Trade Other Receivables | | | | 1 252 461 | 1 312 097 | 1 482 830 | | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | 43 622 | 13 497 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -324 000 | -8 000 | | | |
Turnover Revenue | | | | 8 875 357 | 8 616 956 | 8 811 390 | 9 304 275 | 8 584 639 | |
Wages Salaries | | | | 372 642 | 351 500 | 370 129 | 262 702 | 457 348 | 488 791 |
Director Remuneration | | | | 211 496 | 261 844 | 187 480 | 93 730 | 85 064 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 137 352 | 59 013 | | |
Creditors Due After One Year | 1 640 000 | 2 905 707 | | | | | | | |
Creditors Due Within One Year | 1 353 331 | 1 345 645 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 24 189 | | | | | | |
Disposals Property Plant Equipment | | | 35 029 | | | | | | |
Intangible Assets | | 431 424 | 431 424 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 431 424 | | | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | | |
Other Creditors | | 952 900 | 1 219 888 | | | | | | |
Other Taxation Social Security Payable | | 27 724 | 37 557 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 518 219 | 687 433 | | | | | | |
Provisions For Liabilities Charges | 330 134 | 518 219 | | | | | | | |
Revaluation Reserve | 471 374 | 471 374 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 1 445 730 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 025 720 | 6 466 055 | | | | | | | |
Tangible Fixed Assets Depreciation | 415 046 | 712 646 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 300 233 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 633 | | | | | | | |
Tangible Fixed Assets Disposals | | 5 395 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 2 593 242 | | | | | | |