Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 564 042 | 315 383 | 164 968 | 198 739 | 1 310 709 | 1 547 592 | 1 733 712 | 661 458 |
Current Assets | 4 255 963 | 3 979 011 | 4 192 882 | 4 504 366 | 5 953 583 | 6 758 213 | 12 452 390 | 11 765 070 |
Debtors | 337 856 | 2 960 102 | 3 355 634 | 3 468 837 | 3 605 393 | 4 208 169 | 9 310 418 | 9 921 618 |
Net Assets Liabilities | 5 967 384 | 7 206 428 | 8 098 920 | 8 909 598 | 9 819 335 | 10 686 251 | 11 430 404 | 9 870 905 |
Other Debtors | 292 537 | 120 456 | 148 463 | 141 324 | 129 578 | 127 334 | 143 573 | 162 630 |
Property Plant Equipment | 8 700 403 | 9 734 048 | 9 493 520 | 9 742 878 | 8 990 857 | 8 830 092 | 8 427 009 | 7 906 198 |
Total Inventories | 590 712 | 703 526 | 672 280 | 836 790 | 1 037 481 | 1 002 452 | 1 408 260 | |
|
Other Financial Data |
Audit Fees Expenses | 20 300 | 24 000 | 17 500 | 18 000 | 18 000 | 18 000 | 19 000 | 23 847 |
Accrued Liabilities Deferred Income | 1 314 509 | 1 203 944 | 954 732 | 979 538 | 971 933 | 1 104 593 | 969 523 | 1 010 619 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 1 355 441 | 1 243 452 | 1 138 240 | 1 041 787 | 952 780 | 871 460 | 823 769 | 750 883 |
Accumulated Depreciation Impairment Property Plant Equipment | 8 441 376 | 9 356 882 | 10 181 567 | 11 081 280 | 11 927 909 | 12 566 202 | 13 322 850 | 14 095 745 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 973 996 | 669 229 | 1 162 908 | 134 417 | 672 665 | 403 200 | 260 430 |
Administrative Expenses | 3 927 154 | 4 439 140 | 4 897 310 | 5 255 569 | 5 507 986 | 5 948 754 | 5 972 034 | 6 116 551 |
Amounts Owed By Group Undertakings | | 151 141 | 151 141 | 151 141 | 193 696 | 447 961 | 6 105 006 | 6 130 141 |
Average Number Employees During Period | 245 | 249 | 272 | 285 | 316 | 347 | 346 | 344 |
Bank Borrowings | 1 077 696 | 981 478 | 880 796 | 774 859 | 665 524 | 549 110 | 5 518 401 | 4 732 964 |
Bank Borrowings Overdrafts | 986 870 | 882 566 | 779 737 | 667 588 | 551 048 | 430 894 | 4 703 590 | 3 939 608 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -44 147 | -275 172 | -13 | | | -133 507 |
Bank Overdrafts | 321 907 | 374 100 | 44 147 | 275 172 | 13 | | | 133 507 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 327 839 | 385 851 | 283 672 | 241 121 | 204 953 | 135 216 | | |
Cash Cash Equivalents Cash Flow Value | | -58 717 | 120 821 | -76 433 | 1 310 696 | 1 547 592 | 1 733 712 | 527 951 |
Corporation Tax Payable | 146 601 | 203 201 | 222 784 | 166 528 | 259 867 | 121 799 | | |
Corporation Tax Recoverable | | | | | | 221 679 | | |
Cost Inventories Recognised As Expense Gross | 7 108 139 | 8 024 066 | 8 680 184 | | | | | |
Cost Sales | 10 109 838 | 11 500 621 | 12 430 119 | 13 815 831 | 15 254 768 | 14 241 625 | 15 239 764 | 19 833 649 |
Creditors | 1 649 295 | 1 213 018 | 1 001 124 | 756 315 | 561 923 | 430 894 | 4 703 590 | 3 939 608 |
Current Tax For Period | 146 601 | 203 201 | 222 784 | 166 528 | 259 867 | 121 799 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 84 200 | 57 560 | 7 790 | 48 450 | -9 500 | 71 250 | 22 610 | 161 140 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 84 200 | 57 560 | 7 790 | 48 450 | -9 500 | 71 250 | 22 610 | 161 140 |
Depreciation Expense Property Plant Equipment | 68 889 | 102 664 | 65 612 | 66 551 | 60 168 | 30 862 | | |
Depreciation Impairment Expense Property Plant Equipment | | | 905 428 | 913 550 | 886 438 | 828 430 | 802 021 | 780 929 |
Distribution Costs | 1 094 613 | 1 090 403 | 1 201 079 | 1 343 568 | 1 454 823 | 1 458 374 | 1 653 526 | 2 079 860 |
Dividends Paid | | | | | | | | 135 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -135 000 |
Dividends Paid On Shares Final | | | | | | | | 135 000 |
Finance Lease Liabilities Present Value Total | 61 134 | 239 024 | 187 703 | 88 727 | 10 875 | 10 875 | | |
Finance Lease Payments Owing Minimum Gross | 118 606 | 333 019 | 294 823 | 187 702 | 88 727 | 10 875 | | |
Finished Goods Goods For Resale | 16 792 | 22 500 | 18 391 | 21 442 | 19 700 | 26 121 | 43 494 | 33 465 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -964 733 | 96 218 | 100 682 | 105 937 | 109 335 | 116 414 | -5 702 447 | 785 437 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -4 084 | | -221 679 | -587 572 | -187 985 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 100 859 | 65 355 | 63 012 | -29 274 | 13 547 | -42 454 | 7 481 | 32 884 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -35 265 | 105 800 | -309 780 | -119 366 | 264 595 | -915 044 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 395 532 | 113 203 | 136 556 | 377 427 | 5 327 598 | 611 200 |
Gain Loss In Cash Flows From Change In Inventories | | | -31 246 | 164 510 | 200 691 | -35 029 | 405 808 | -226 266 |
Gain Loss On Disposals Property Plant Equipment | 6 377 | 3 571 | 4 351 | | 3 333 | 19 000 | -3 113 | |
Government Grant Income | 14 884 | 12 541 | | 1 250 | 1 441 | 750 | 76 788 | |
Gross Profit Loss | 6 539 196 | 7 103 426 | 7 289 944 | 7 679 944 | 8 172 187 | 8 292 955 | 7 869 241 | |
Income Taxes Paid Refund Classified As Operating Activities | -140 385 | -146 601 | -203 201 | -218 700 | -166 528 | -259 867 | 687 452 | 187 985 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -179 538 | 197 254 | -1 387 129 | -236 896 | -186 120 | 1 205 761 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -156 448 | | | -4 084 | | 328 | -587 572 | -187 985 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 937 083 | 905 428 | 913 550 | 886 438 | 828 430 | 802 021 | 780 929 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 50 618 | 61 275 | 55 563 | 50 681 | 44 725 | 39 527 | 141 124 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 13 318 | 15 899 | 13 642 | 12 811 | 12 034 | 10 425 | 1 631 | |
Interest Income On Bank Deposits | 8 | 21 | 6 | 7 | 3 044 | 1 661 | 86 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 8 | 21 | 6 | 7 | 3 044 | 1 661 | 86 | |
Interest Payable Similar Charges Finance Costs | 76 402 | 89 640 | 71 495 | 63 492 | 56 759 | 49 952 | 142 755 | 247 090 |
Interest Received Classified As Investing Activities | -8 | -21 | -6 | -7 | -3 044 | -1 661 | -1 477 | |
Key Management Personnel Compensation Total | | | 1 043 605 | 1 043 348 | 1 044 630 | | | |
Net Cash Flows From Used In Financing Activities | | | 546 622 | 270 802 | 241 994 | 194 266 | -4 958 416 | 920 437 |
Net Cash Flows From Used In Investing Activities | | | 660 543 | 1 162 901 | 128 040 | 650 674 | 396 904 | 259 285 |
Net Cash Flows From Used In Operating Activities | | | -1 386 703 | -1 236 449 | -1 757 163 | -1 081 836 | 4 375 392 | 26 039 |
Net Cash Generated From Operations | -3 536 780 | -1 944 193 | -1 661 399 | -1 518 641 | -1 980 450 | | | |
Net Current Assets Liabilities | 632 917 | 347 610 | 1 171 314 | 1 439 822 | 2 808 681 | 3 695 263 | 9 090 114 | 7 375 698 |
Net Finance Income Costs | 8 | 21 | 6 | 7 | 3 044 | 1 661 | 1 477 | |
Net Interest Paid Received Classified As Operating Activities | -76 402 | -89 640 | -71 495 | -63 492 | -56 759 | -49 952 | -142 755 | -247 090 |
Number Shares Issued Fully Paid | | 350 000 | 350 000 | | | | | |
Operating Profit Loss | 1 534 313 | 1 589 424 | 1 194 555 | 1 085 057 | 1 213 819 | 886 577 | 320 469 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 21 577 | 80 742 | 13 837 | 39 809 | 190 137 | 45 373 | 8 033 |
Other Disposals Property Plant Equipment | | 24 845 | 85 071 | 13 837 | 39 809 | 195 137 | 49 635 | 8 345 |
Other Interest Expense | | | 2 290 | | | | | |
Other Interest Income | | | | | | | 1 391 | |
Other Interest Receivable Similar Income Finance Income | 8 | 21 | 6 | 7 | 3 044 | 1 661 | 1 477 | |
Other Operating Income Format1 | 16 884 | 15 541 | 3 000 | 4 250 | 4 441 | 750 | 76 788 | 33 283 |
Other Remaining Borrowings | 601 291 | 91 428 | 91 428 | 33 684 | | | | |
Other Taxation Social Security Payable | 83 121 | 105 105 | 115 781 | 128 784 | 121 979 | 118 536 | 98 469 | 119 369 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -80 318 | 214 413 | -38 196 | -107 121 | -98 975 | -77 852 | -10 875 | |
Prepayments Accrued Income | 30 246 | 30 658 | 29 424 | 36 514 | 51 280 | 70 502 | 65 355 | 90 716 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | 3 670 | -3 670 | |
Proceeds From Sales Property Plant Equipment | -13 000 | -6 839 | -8 680 | | -3 333 | -24 000 | -1 149 | -1 145 |
Profit Loss | 1 383 644 | 1 239 044 | 892 492 | 810 678 | 909 737 | 866 916 | 744 153 | -1 424 499 |
Profit Loss On Ordinary Activities Before Tax | 1 457 919 | 1 499 805 | 1 123 066 | 1 021 572 | 1 160 104 | 838 286 | 179 191 | -1 451 344 |
Property Plant Equipment Gross Cost | 17 141 779 | 19 090 930 | 19 675 088 | 20 824 158 | 20 918 766 | 21 396 294 | 21 749 858 | 22 001 943 |
Provisions For Liabilities Balance Sheet Subtotal | 361 200 | 418 760 | 426 550 | 475 000 | 465 500 | | | |
Purchase Property Plant Equipment | -4 261 005 | -1 973 996 | -669 229 | -1 162 908 | -134 417 | -672 665 | -403 200 | -260 430 |
Raw Materials Consumables | 327 063 | 391 965 | 396 186 | 515 018 | 670 603 | 581 370 | 744 697 | |
Repayments Borrowings Classified As Financing Activities | 206 916 | -159 863 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 361 200 | 418 760 | 426 550 | 475 000 | 465 500 | 536 750 | 559 360 | 720 500 |
Tax Expense Credit Applicable Tax Rate | | | 213 383 | 194 099 | 220 420 | 159 274 | 34 046 | -275 755 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -86 399 | -99 942 | | | | | -25 580 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -60 174 | 1 650 | 7 909 | -34 235 | 37 652 | -51 228 | -16 090 | 20 654 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 512 | 1 532 | 1 492 | 6 664 | 1 795 | 13 425 | 7 624 | 426 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 254 675 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 74 275 | 260 761 | 230 574 | 210 894 | 250 367 | -28 630 | -564 962 | -26 845 |
Total Assets Less Current Liabilities | 9 333 320 | 10 081 658 | 10 664 834 | 11 182 700 | 11 799 538 | 12 525 355 | 17 517 123 | 15 281 896 |
Total Borrowings | 1 588 161 | 973 994 | 1 016 371 | 1 083 715 | 665 537 | 549 110 | 5 518 401 | 4 866 471 |
Total Current Tax Expense Credit | -9 925 | 203 201 | 222 784 | 162 444 | 259 867 | -99 880 | -587 572 | |
Trade Creditors Trade Payables | 1 550 866 | 1 144 400 | 1 418 201 | 1 274 592 | 1 598 782 | 1 588 931 | 1 479 473 | 2 332 521 |
Trade Debtors Trade Receivables | 2 778 426 | 2 657 847 | 3 026 606 | 3 139 858 | 3 230 839 | 3 340 693 | 2 996 484 | 3 538 131 |
Turnover Revenue | 16 649 034 | 18 604 047 | 19 720 063 | 21 495 775 | 23 426 955 | 22 534 580 | 23 109 005 | |
Work In Progress | 246 857 | 289 061 | 257 703 | 300 330 | 347 178 | 394 961 | 620 069 | |
Company Contributions To Defined Benefit Plans Directors | 147 134 | 137 300 | 119 352 | 90 605 | 66 413 | 84 632 | 70 479 | |
Director Remuneration | | | | | 978 218 | 804 751 | 527 996 | 356 392 |
Director Remuneration Benefits Including Payments To Third Parties | | | 1 043 800 | 1 043 348 | 1 044 631 | 919 383 | 598 575 | 408 644 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 30 000 | 100 | |