Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 873 551 | 2 455 588 | 2 280 010 | 2 950 089 | 2 911 594 |
Current Assets | 8 292 531 | 7 971 767 | 7 082 597 | 10 277 503 | 11 241 401 |
Debtors | 5 625 942 | 4 711 175 | 4 044 352 | 6 150 560 | 6 690 315 |
Net Assets Liabilities | 1 876 691 | 2 477 071 | 2 941 937 | 3 510 635 | 4 374 497 |
Other Debtors | 706 114 | 584 911 | 336 983 | 1 316 089 | 1 342 904 |
Property Plant Equipment | 1 201 281 | 1 123 946 | 817 937 | 781 748 | 761 955 |
Total Inventories | 793 038 | 805 004 | 758 235 | 1 176 854 | 1 639 492 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 12 000 | 12 000 | 13 000 | 17 000 |
Accrued Liabilities Deferred Income | 342 685 | 135 800 | 143 587 | 200 062 | 290 727 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 662 977 | 3 106 596 | 3 444 498 | 3 703 359 | 3 693 387 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 4 486 | 38 475 | 52 289 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 423 980 | 200 688 | 420 714 | 332 176 |
Administration Support Average Number Employees | 55 | 61 | 57 | 59 | 65 |
Administrative Expenses | 5 611 034 | 5 296 033 | 5 090 261 | 6 154 592 | 7 096 665 |
Amounts Owed By Group Undertakings Participating Interests | | | 98 598 | | |
Amounts Owed To Group Undertakings Participating Interests | | | 198 058 | 198 058 | 198 058 |
Amount Specific Bank Loan | | | 270 000 | 700 000 | 600 000 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 102 | 120 | 121 | 131 | 145 |
Bank Borrowings Overdrafts | | | 81 000 | 259 921 | 264 719 |
Capital Commitments | 136 776 | 31 346 | 38 415 | 34 731 | 23 787 |
Comprehensive Income Expense | 571 586 | 600 380 | 1 514 866 | 1 618 698 | 1 913 862 |
Corporation Tax Payable | 173 067 | 154 847 | 448 416 | 333 639 | 484 560 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 12 081 232 | 12 084 767 | 10 503 784 | 13 457 147 | 16 046 949 |
Cost Sales | 12 857 939 | 13 058 208 | 11 336 622 | 14 577 656 | 17 407 638 |
Creditors | 7 321 032 | 6 321 185 | 7 142 115 | 9 313 846 | 9 836 897 |
Current Tax For Period | 173 067 | 154 847 | 433 376 | 333 763 | 513 763 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 35 726 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 222 | -3 118 | -38 899 | 7 620 | -156 276 |
Deferred Tax Liabilities | 155 151 | 152 033 | 113 134 | 156 480 | 204 |
Depreciation Expense Property Plant Equipment | 328 123 | 481 353 | 503 045 | 444 188 | 351 969 |
Distribution Average Number Employees | 10 | 10 | 7 | 5 | 8 |
Distribution Costs | 931 307 | 917 045 | 730 812 | 899 428 | 1 029 727 |
Dividend Declared Payable | 520 000 | | 1 050 000 | 1 050 000 | 1 050 000 |
Dividend Income From Associates | | | | 205 000 | |
Dividends Paid | 520 000 | | 1 050 000 | 1 050 000 | 1 050 000 |
Dividends Paid Classified As Financing Activities | 200 000 | 520 000 | | 1 050 000 | 1 050 000 |
Dividends Received Classified As Operating Activities | | | | 205 000 | 193 000 |
Finished Goods Goods For Resale | 793 038 | 805 004 | 364 803 | 555 313 | 610 385 |
Fixed Assets | | 1 123 946 | 3 995 437 | 3 959 248 | 3 905 955 |
Further Item Interest Expense Component Total Interest Expense | | | 3 418 | 39 756 | 38 295 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 564 000 | 376 000 | 188 000 | | |
Gain Loss On Disposals Other Non-current Assets | | | | | 54 000 |
Gain Loss On Disposals Property Plant Equipment | 14 507 | 9 600 | 68 620 | 67 985 | 22 000 |
Gross Profit Loss | 5 271 372 | 5 389 626 | 5 706 024 | 7 081 337 | 8 277 608 |
Income Taxes Paid Refund Classified As Operating Activities | -109 302 | -173 067 | -139 807 | -448 540 | -362 842 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 923 886 | 582 037 | -175 578 | 670 079 | -38 495 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -5 222 | -3 118 | -38 899 | 43 346 | -156 276 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 481 353 | 503 045 | 444 188 | 351 969 |
Interest Paid Classified As Operating Activities | | | 3 418 | 39 756 | 64 928 |
Interest Payable Similar Charges Finance Costs | | | 3 418 | 39 756 | 64 928 |
Interest Received Classified As Operating Activities | 16 831 | 4 508 | 526 | 130 | 14 649 |
Investment Income Net Amounts Written Off Back To Investments | | | | 205 000 | 193 000 |
Investments Fixed Assets | | | 3 177 500 | 3 177 500 | 3 144 000 |
Key Management Personnel Compensation Total | 1 634 195 | 1 239 740 | 1 139 139 | 1 775 740 | 2 005 503 |
Marketing Average Number Employees | | | 7 | 7 | 8 |
Net Assets Liabilities Associates | | | 542 442 | 612 781 | 674 449 |
Net Cash Flows From Used In Financing Activities | -200 000 | -520 000 | 810 000 | -505 700 | -1 309 921 |
Net Cash Flows From Used In Investing Activities | -365 924 | -394 418 | -3 305 916 | -340 014 | -222 676 |
Net Cash Flows From Used In Operating Activities | 1 489 810 | 1 496 455 | 2 320 338 | 1 515 793 | 1 494 102 |
Net Cash Generated From Operations | 1 582 281 | 1 665 014 | 2 463 037 | 1 798 959 | 1 714 223 |
Net Current Assets Liabilities | 971 499 | 1 650 582 | -59 518 | 963 657 | 1 404 504 |
Nominal Value Allotted Share Capital | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 |
Number Shares Issued Fully Paid | | 30 000 | 30 000 | 30 000 | 30 000 |
Operating Profit Loss | 708 093 | 738 001 | 1 843 615 | 1 762 448 | 2 052 628 |
Other Creditors | 2 551 359 | 2 688 299 | 2 110 243 | 3 075 239 | 3 528 035 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 37 734 | 165 143 | 185 327 | 361 941 |
Other Disposals Property Plant Equipment | | 57 696 | 168 795 | 198 042 | 361 941 |
Other Interest Receivable Similar Income Finance Income | 16 831 | 4 508 | 526 | 130 | 14 649 |
Other Investments Other Than Loans | | | 3 177 500 | 3 177 500 | 3 144 000 |
Other Operating Income Format1 | 1 979 062 | 1 561 453 | 1 958 664 | 1 735 131 | 1 901 412 |
Other Provisions Balance Sheet Subtotal | 140 938 | 145 424 | 151 848 | 161 411 | 106 098 |
Other Taxation Social Security Payable | 648 620 | 505 828 | 312 421 | 844 080 | 774 680 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 68 221 | 94 012 | 92 472 | 114 542 | 127 777 |
Percentage Class Share Held In Associate | | | 20 | 20 | 20 |
Prepayments Accrued Income | 164 380 | 87 172 | 111 080 | 112 187 | 196 285 |
Proceeds From Borrowings Classified As Financing Activities | | | 810 000 | 700 000 | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 87 500 |
Proceeds From Sales Property Plant Equipment | 31 083 | 29 562 | 72 272 | 80 700 | 22 000 |
Production Average Number Employees | 37 | 49 | 50 | 60 | 64 |
Profit Loss | 571 586 | 600 380 | 1 514 866 | 1 618 698 | 1 913 862 |
Profit Loss From Continuing Operations Associates | | | 343 865 | 195 340 | 161 668 |
Profit Loss On Ordinary Activities Before Tax | 739 431 | 752 109 | 1 909 343 | 1 995 807 | 2 271 349 |
Property Plant Equipment Gross Cost | 3 864 258 | 4 230 542 | 4 262 435 | 4 485 107 | 4 455 342 |
Provisions | 140 938 | 145 424 | 151 848 | 161 411 | 106 098 |
Provisions For Liabilities Balance Sheet Subtotal | 296 089 | 297 457 | 264 982 | 317 891 | 106 302 |
Provisions Used | | | 16 580 | 24 307 | |
Purchase Financial Investments Other Than Trading Investments | | | 3 177 500 | | |
Purchase Property Plant Equipment | 397 007 | 423 980 | 200 688 | 420 714 | 332 176 |
Raw Materials Consumables | | 419 429 | 393 432 | 621 541 | 1 029 107 |
Repayments Borrowings Classified As Financing Activities | | | | 155 700 | 259 921 |
Revenue From Sale Goods | 18 129 311 | 18 447 834 | 17 042 646 | 21 658 993 | 25 685 246 |
Social Security Costs | 475 992 | 458 801 | 418 190 | 573 135 | 636 520 |
Staff Costs Employee Benefits Expense | 4 663 932 | 4 959 921 | 4 599 557 | 5 802 855 | 6 630 062 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 155 151 | 152 033 | 113 134 | 156 480 | 204 |
Tax Expense Credit Applicable Tax Rate | 140 492 | 142 901 | 362 775 | 379 203 | 431 556 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 38 899 | -18 758 | -21 041 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 27 353 | 11 946 | 31 702 | 12 268 | 139 918 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 167 845 | 151 729 | 394 477 | 377 109 | 357 487 |
Total Assets Less Current Liabilities | 2 172 780 | 2 774 528 | 3 935 919 | 4 922 905 | 5 310 459 |
Total Current Tax Expense Credit | 167 845 | 151 729 | 433 376 | 333 763 | 513 763 |
Total Deferred Tax Expense Credit | | | -38 899 | 43 346 | -156 276 |
Total Operating Lease Payments | 188 000 | 188 000 | 188 000 | 188 000 | 188 000 |
Trade Creditors Trade Payables | 3 085 301 | 2 836 411 | 2 798 390 | 3 352 847 | 3 246 118 |
Trade Debtors Trade Receivables | 4 755 448 | 4 039 092 | 3 497 691 | 4 722 284 | 5 151 126 |
Turnover Revenue | 18 129 311 | 18 447 834 | 17 042 646 | 21 658 993 | 25 685 246 |
Unused Provision Reversed | | | 15 471 | 18 419 | 55 313 |
Wages Salaries | 4 119 719 | 4 407 108 | 4 308 259 | 5 115 178 | 5 865 765 |
Director Remuneration | 950 210 | 755 720 | 651 126 | 649 757 | 563 649 |
Dividend Recommended By Directors | | | 35 | 35 | 35 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | 3 |