Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 669 874 | 1 372 547 | 1 363 447 | 1 877 405 | 2 162 712 | 2 855 941 | 2 977 764 | 2 719 102 |
Current Assets | 1 697 032 | 1 798 471 | 2 100 389 | 2 327 000 | 2 570 645 | 3 385 394 | 3 448 999 | 3 393 027 |
Debtors | 494 078 | 414 436 | 729 764 | 446 352 | 406 442 | 528 616 | 470 398 | 673 088 |
Net Assets Liabilities | | | | | | | 4 988 533 | 4 832 717 |
Other Debtors | 103 717 | 40 997 | 8 002 | 9 604 | 1 571 | 34 969 | 12 299 | 23 922 |
Property Plant Equipment | 2 262 354 | 1 946 906 | 1 941 278 | 1 906 090 | 1 866 890 | 1 830 031 | 1 792 943 | 1 762 207 |
Total Inventories | 533 080 | 11 488 | 7 178 | 3 243 | 1 491 | 837 | 837 | 837 |
|
Other Financial Data |
Audit Fees Expenses | 17 500 | 19 000 | 19 500 | 18 500 | 18 000 | 18 500 | 19 000 | 19 500 |
Accrued Liabilities Deferred Income | 42 539 | 81 877 | 30 034 | 31 476 | 33 568 | 32 854 | 31 425 | 37 850 |
Accumulated Amortisation Impairment Intangible Assets | 176 330 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 334 343 | 1 592 922 | 1 138 297 | 1 182 054 | 1 223 820 | 1 263 774 | 1 302 193 | 1 334 348 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 12 865 | 31 982 | 8 569 | 2 566 | 3 095 | 1 331 | 8 447 |
Administration Support Average Number Employees | 4 | 4 | 3 | 5 | 5 | 4 | 4 | 5 |
Administrative Expenses | 648 336 | 854 344 | 768 917 | 806 229 | 766 411 | 673 603 | 764 855 | 1 250 324 |
Amortisation Expense Intangible Assets | 45 999 | 26 832 | | | | | | |
Amortisation Impairment Expense Intangible Assets | 45 999 | 53 667 | | | | | | |
Amounts Owed By Group Undertakings | | 124 660 | 71 820 | 152 443 | 183 895 | 308 915 | 251 617 | 378 825 |
Amounts Owed By Group Undertakings Participating Interests | 41 228 | 124 660 | | | | | | |
Amounts Owed To Group Undertakings | 36 016 | 83 148 | 29 573 | | | | | 21 725 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 10 | 10 | 8 | 10 | 10 | 9 | 9 | 10 |
Balances Amounts Owed By Related Parties | 41 288 | 124 660 | 71 820 | 133 692 | 125 243 | 169 582 | 251 197 | 29 030 |
Balances Amounts Owed To Related Parties | 36 016 | 83 148 | 29 573 | | | | | 21 725 |
Cash Cash Equivalents Cash Flow Value | 66 320 | 702 673 | -9 100 | 1 877 405 | 2 162 712 | 2 855 941 | 2 977 764 | 2 719 102 |
Corporation Tax Payable | 6 600 | | | 6 913 | 10 816 | 137 573 | 61 000 | 88 901 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 911 488 | 1 489 549 | 1 647 584 | | | | | |
Cost Sales | 1 313 894 | 1 665 886 | 1 651 763 | 615 947 | 702 782 | 575 472 | 562 174 | 667 709 |
Creditors | 222 918 | 298 544 | 175 688 | 151 186 | 166 193 | 316 425 | 253 409 | 322 517 |
Current Tax For Period | 6 600 | | | 6 913 | 10 816 | 137 573 | 151 500 | 159 190 |
Deferred Tax Asset Debtors | | | 115 000 | 57 823 | 20 491 | 3 366 | 7 548 | 3 124 |
Deferred Tax Assets | | | 115 000 | 57 823 | 20 491 | 3 366 | 7 548 | 3 124 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 5 760 | 51 464 | -5 870 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -115 000 | 57 177 | 37 332 | 17 125 | -4 182 | 4 424 |
Depreciation Expense Property Plant Equipment | 88 390 | 56 807 | 37 610 | 43 757 | 41 766 | 39 954 | 38 419 | |
Depreciation Impairment Expense Property Plant Equipment | 88 390 | 291 637 | 37 610 | 43 757 | 41 766 | 39 954 | 38 419 | 38 288 |
Distribution Costs | 2 579 | 1 533 | 2 885 | 4 961 | 5 793 | 9 514 | 10 768 | 6 656 |
Dividends Paid | | | | | | | 528 278 | 600 000 |
Dividends Paid Classified As Financing Activities | | | | | | | 528 278 | 600 000 |
Dividends Paid On Shares Final | | | | | | | 528 278 | 600 000 |
Financial Assets | 373 717 | 296 942 | 507 980 | | | | | |
Financial Liabilities | 209 952 | 292 006 | 167 541 | | | | | |
Finished Goods Goods For Resale | 303 430 | 11 488 | 7 178 | 3 243 | 1 491 | 837 | 837 | 837 |
Fixed Assets | 2 316 021 | 1 946 906 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 6 339 | 9 540 | 6 022 | 1 345 | 37 332 | 17 125 | -4 182 | |
Further Operating Expense Item Component Total Operating Expenses | | 93 558 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 20 177 | 13 580 | 7 047 | 33 504 | 20 563 | 7 921 | 6 712 | 13 878 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | 18 024 | 32 935 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 109 280 | -81 506 | 18 024 | 32 935 | -74 789 | -27 486 | 6 813 | -80 061 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 193 | -88 472 | 108 856 | -31 415 | -11 104 | -23 475 | -13 557 | 41 207 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -173 389 | 73 396 | -214 328 | 226 235 | -2 578 | 139 299 | -62 400 | -207 114 |
Gain Loss In Cash Flows From Change In Inventories | -67 764 | 521 592 | 4 310 | 3 935 | -1 752 | -654 | | |
Gain Loss On Disposals Property Plant Equipment | | -814 | 11 105 | | | | | |
Gross Profit Loss | 719 459 | 1 129 375 | 1 030 286 | 1 019 620 | 952 862 | 1 404 614 | 1 432 045 | 1 705 550 |
Impairment Loss Intangible Assets | | 26 835 | | | | | | |
Impairment Loss Non-financial Assets | | 302 122 | | | | | | |
Impairment Loss Property Plant Equipment | | 234 830 | | | | | | |
Impairment Loss Reversal Intangible Assets | | 26 835 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 6 600 | | | 6 913 | -10 816 | 228 073 | 131 289 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -9 100 | 513 958 | 285 307 | 693 229 | 121 823 | -258 662 |
Increase Decrease In Deferred Tax Assets From Changes In Tax Rates Or Laws | | | | | | 17 125 | | |
Increase Decrease In Deferred Tax Assets Recognised In Profit Or Loss | | | 115 000 | | -37 332 | | | |
Increase Decrease In Deferred Tax Expense Arising From Change In Tax Status Entity Or Its Shareholders | | | | | | | -4 182 | |
Increase Decrease In Net Cash In Period | | | | | 285 307 | 693 229 | 121 823 | -258 662 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | -57 177 | | | | 4 424 |
Increase From Amortisation Charge For Year Intangible Assets | | 26 832 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 56 807 | 37 610 | 43 757 | 41 766 | 39 954 | 38 419 | 38 288 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | 26 835 | | | | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 234 830 | | | | | | |
Intangible Assets | 53 667 | | | | | | | |
Intangible Assets Gross Cost | 229 997 | | | | | | | |
Interest Income | | | | | | | 51 207 | 101 228 |
Interest Income On Bank Deposits | 189 | 301 | 6 695 | 11 168 | 1 277 | 3 442 | 51 207 | 101 228 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 189 | 301 | 6 695 | 11 168 | 1 277 | 3 442 | 51 207 | 101 228 |
Interest Received Classified As Investing Activities | 189 | 301 | 6 695 | 11 168 | -1 277 | 3 442 | 51 207 | 101 228 |
Net Cash Flows From Used In Financing Activities | | | | | | | -528 278 | -600 000 |
Net Cash Flows From Used In Investing Activities | -3 254 | 23 298 | -14 182 | 2 599 | -1 289 | 347 | 49 876 | 92 781 |
Net Cash Flows From Used In Operating Activities | 69 574 | 679 375 | 5 082 | 511 359 | -286 596 | -692 882 | 600 225 | 248 557 |
Net Cash Generated From Operations | 69 574 | 685 975 | 5 082 | 511 359 | 293 509 | 703 698 | 828 298 | 379 846 |
Net Current Assets Liabilities | 1 474 114 | 1 499 927 | 1 924 701 | 2 175 814 | 2 404 452 | 3 068 969 | 3 195 590 | 3 070 510 |
Net Deferred Tax Liability Asset | | | | -57 823 | 20 491 | 3 366 | -7 548 | -3 124 |
Net Finance Income Costs | 189 | 301 | 6 695 | 11 168 | 1 277 | 3 442 | 51 207 | 101 228 |
Nominal Value Allotted Share Capital | | | | | | | 4 300 000 | 4 300 000 |
Number Shares Issued Fully Paid | | 4 300 000 | 4 300 000 | 4 300 000 | 4 300 000 | 4 300 000 | 4 300 000 | 4 300 000 |
Operating Profit Loss | 176 145 | -343 603 | 297 451 | 268 847 | 236 309 | 778 914 | 713 922 | 506 570 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 229 997 | | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 33 058 | 492 235 | | | | | 6 133 |
Other Disposals Intangible Assets | | 229 997 | | | | | | |
Other Disposals Property Plant Equipment | | 69 734 | 492 235 | | | | | 7 028 |
Other Interest Receivable Similar Income Finance Income | 189 | 301 | 6 695 | 11 168 | 1 277 | 3 442 | 51 207 | 101 228 |
Other Operating Expenses Format1 | | 657 345 | | | | | | |
Other Operating Income Format1 | 107 601 | 40 244 | 38 967 | 60 417 | 55 651 | 57 417 | 57 500 | 58 000 |
Other Remaining Operating Income | 74 784 | 6 927 | | | | | | |
Other Revenue | | | 6 695 | 11 168 | 1 277 | 3 442 | 51 207 | |
Other Taxation Social Security Payable | 6 366 | 6 538 | 8 147 | 10 219 | 3 394 | 8 773 | 10 163 | 11 687 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 |
Payments To Related Parties | | | | | | | | 248 764 |
Pension Costs Defined Contribution Plan | 12 782 | 8 342 | 9 642 | 10 131 | 11 488 | 18 376 | 20 744 | 22 796 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 782 | 8 342 | 9 642 | 10 131 | 11 488 | 18 376 | 20 744 | 22 796 |
Prepayments Accrued Income | 94 723 | 98 102 | 101 392 | 103 951 | 103 452 | 102 982 | 131 098 | 142 852 |
Proceeds From Sales Property Plant Equipment | | 35 862 | 11 105 | | | | | |
Profit Loss | 169 734 | -343 302 | 419 146 | 215 925 | 189 438 | 627 658 | 617 811 | 444 184 |
Profit Loss On Ordinary Activities After Tax | 169 734 | -343 302 | 419 146 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 176 334 | -343 302 | 304 146 | 280 015 | 237 586 | 782 356 | 765 129 | 607 798 |
Property Plant Equipment Gross Cost | 3 596 697 | 3 539 828 | 3 079 575 | 3 088 144 | 3 090 710 | 3 093 805 | 3 095 136 | 3 096 555 |
Purchase Property Plant Equipment | 3 443 | 12 865 | 31 982 | 8 569 | 2 566 | -3 095 | 1 331 | 8 447 |
Raw Materials Consumables | 76 092 | | | | | | | |
Research Development Expense Recognised In Profit Or Loss | 21 425 | 537 | | | | | | |
Revenue From Commissions | 594 981 | 825 966 | 909 986 | 962 195 | 893 396 | 1 343 011 | 1 368 291 | 1 634 621 |
Revenue From Sale Goods | 1 438 372 | 1 969 295 | 1 772 063 | 673 372 | 639 591 | 637 075 | 625 928 | 738 638 |
Sales Marketing Distribution Average Number Employees | 6 | 6 | 5 | 5 | 5 | 5 | 5 | |
Selling Average Number Employees | | | | | | | 5 | 5 |
Social Security Costs | 34 736 | 27 803 | 24 692 | 29 453 | 30 655 | 32 176 | 47 747 | |
Staff Costs Employee Benefits Expense | 455 993 | 372 558 | 332 764 | 394 777 | 391 347 | 385 510 | 479 210 | 526 803 |
Tax Decrease From Utilisation Tax Losses | 41 982 | -6 387 | 60 380 | | 40 523 | 16 891 | | |
Tax Expense Credit Applicable Tax Rate | 35 267 | -65 227 | 57 788 | 53 203 | 45 141 | 148 648 | 145 375 | 151 950 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 7 299 | 9 572 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -6 443 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 291 | 296 | 343 | 321 | 181 | 196 | 175 | 918 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -109 130 | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | 925 | 3 983 | -3 773 | | -1 919 | -1 971 | -1 349 | -3 250 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 6 600 | | -115 000 | 64 090 | 48 148 | 154 698 | 147 318 | 163 614 |
Total Assets Less Current Liabilities | 3 790 135 | 3 446 833 | 3 865 979 | 4 081 904 | 4 271 342 | 4 899 000 | 4 988 533 | |
Total Expenses Recognised For Discontinued Operations | | 563 787 | | | | | | |
Total Impairment Loss | | 657 345 | | | | | | |
Total Operating Lease Payments | 8 751 | 5 636 | 5 636 | 6 708 | 6 415 | 6 415 | 4 615 | |
Trade Creditors Trade Payables | 131 397 | 126 981 | 107 934 | 102 578 | 118 415 | 137 225 | 150 821 | 162 354 |
Trade Debtors Trade Receivables | 254 410 | 150 677 | 433 550 | 122 531 | 97 033 | 78 384 | 67 836 | 124 365 |
Turnover Revenue | 2 033 353 | 2 795 261 | 2 682 049 | 1 635 567 | 1 655 644 | 1 980 086 | 1 994 219 | 2 373 259 |
Useful Life Intangible Assets Years | | 5 | | | | | | |
Wages Salaries | 408 475 | 336 413 | 298 430 | 355 193 | 349 204 | 334 958 | 410 719 | 455 421 |
Work In Progress | 153 558 | | | | | | | |