Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Debtors | 27 139 | 27 139 | 27 139 | 27 139 | 27 139 | 27 139 |
Total Inventories | | | | 581 095 | 934 394 | |
Property Plant Equipment | 1 849 311 | | 2 074 488 | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 419 793 | 409 061 | 1 018 507 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 119 422 | 1 318 276 | 1 342 720 | 1 400 557 | 1 311 081 | 1 297 466 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 96 104 | 402 943 |
Administrative Expenses | | | | 695 906 | 604 483 | 641 080 |
Bank Borrowings | | | | 750 000 | 625 000 | 475 000 |
Bank Borrowings Overdrafts | | | | 125 000 | 150 000 | 150 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 748 000 | 405 576 |
Cash Cash Equivalents | | | 668 680 | 833 389 | 651 847 | 832 210 |
Comprehensive Income Expense | 100 000 | 100 000 | 40 000 | | 101 481 | 41 073 |
Corporation Tax Payable | | | | | 3 022 | |
Corporation Tax Recoverable | | | | 74 355 | 74 355 | 5 296 |
Cost Sales | | | | 8 801 617 | 11 781 296 | 14 452 466 |
Current Tax For Period | 69 150 | 5 296 | -5 296 | -69 059 | 3 022 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -28 362 | 3 097 | 105 000 |
Dividends Paid Classified As Financing Activities | | | | -4 000 | -4 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -4 000 | -4 000 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | -70 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -15 524 | 35 005 |
Gain Loss On Disposals Property Plant Equipment | | | | | 39 830 | |
Government Grant Income | | | | 968 873 | 261 755 | |
Gross Profit Loss | | | | -808 743 | 460 985 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 66 037 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 29 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 201 954 | 147 842 | | 136 129 | 122 663 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 11 027 | |
Interest Income On Bank Deposits | 862 | | | | 370 | |
Interest Paid Classified As Operating Activities | | | | | -11 027 | -20 640 |
Interest Payable Similar Charges Finance Costs | | | | | 11 027 | 20 640 |
Interest Received Classified As Investing Activities | | | | | -370 | -186 |
Investments Fixed Assets | 4 595 | 4 595 | 4 595 | 4 595 | 4 595 | 4 595 |
Investments In Subsidiaries | | | | 4 595 | 4 595 | 4 595 |
Net Cash Generated From Operations | | | | 604 791 | 26 767 | -425 668 |
Net Finance Income Costs | | | | | 370 | 186 |
Operating Profit Loss | | | | -535 776 | 118 257 | |
Other Creditors | | | | | 20 865 | 15 518 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 225 605 | 136 278 |
Other Disposals Property Plant Equipment | | | | | 266 761 | 162 517 |
Other Interest Receivable Similar Income Finance Income | | | | | 370 | 186 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 218 746 | 196 949 | 88 868 | 92 080 | 121 693 | 121 623 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | |
Prepayments Accrued Income | | | | 6 589 | 66 085 | 253 728 |
Profit Loss | 194 594 | 92 520 | 40 000 | 4 000 | 4 000 | 70 073 |
Profit Loss On Ordinary Activities Before Tax | 247 997 | 122 065 | 63 118 | -535 776 | 107 600 | |
Property Plant Equipment Gross Cost | 2 968 733 | 3 218 662 | 3 417 208 | 2 054 358 | 1 883 701 | 2 124 127 |
Raw Materials Consumables | | | | 581 095 | 934 394 | |
Social Security Costs | 243 002 | 248 202 | 245 189 | 217 078 | 241 207 | |
Staff Costs Employee Benefits Expense | 2 990 191 | 3 069 980 | 2 900 990 | 2 681 001 | 2 785 570 | 3 063 577 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 81 903 | 85 000 | 149 000 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 20 749 | -19 226 | -34 035 | 5 022 | 5 022 | 5 022 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 282 | 1 330 | 664 | | 88 | 437 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -646 | 1 567 | -6 164 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 53 403 | 29 545 | 33 761 | -97 421 | 6 119 | 35 000 |
Total Borrowings | | | | 125 000 | 150 000 | 150 000 |
Total Deferred Tax Expense Credit | | | | | 3 097 | 35 000 |
Trade Creditors Trade Payables | | | | 337 613 | 1 121 407 | 929 998 |
Trade Debtors Trade Receivables | | | | 575 093 | 1 223 811 | 1 343 433 |
Turnover Revenue | 13 980 132 | 14 034 338 | 13 882 955 | 7 992 874 | 12 242 281 | |
Wages Salaries | 2 528 443 | 2 624 829 | 2 566 933 | 2 371 843 | 2 422 670 | 2 649 996 |
Audit Fees Expenses | 8 500 | 8 500 | 8 600 | | | |
Director Remuneration | 440 637 | 309 188 | 179 605 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | | | |
Amounts Owed By Group Undertakings | 27 139 | 27 139 | 27 139 | 27 139 | | |
Applicable Tax Rate | 19 | 19 | 19 | | | |
Average Number Employees During Period | 85 | 87 | 92 | | | |
Depreciation Expense Property Plant Equipment | 180 909 | 201 954 | 147 842 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 100 | 123 398 | | | |
Disposals Property Plant Equipment | | 20 100 | 300 648 | | | |
Dividends Paid | 100 000 | 100 000 | 40 000 | | | |
Dividends Paid On Shares Interim | 100 000 | 100 000 | 40 000 | | | |
Fixed Assets | 4 595 | 4 595 | 4 595 | | | |
Further Operating Expense Item Component Total Operating Expenses | 8 500 | 27 500 | 9 523 204 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -20 | | | | | |
Investments In Group Undertakings | 4 595 | 4 595 | 4 595 | 4 595 | | |
Net Current Assets Liabilities | 27 139 | 27 139 | 27 139 | 27 139 | | |
Number Shares Issued Fully Paid | | 6 444 | 6 444 | | | |
Other Deferred Tax Expense Credit | -15 727 | 24 249 | 39 057 | | | |
Tax Expense Credit Applicable Tax Rate | 47 119 | 23 192 | 11 992 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 270 029 | 499 194 | | | |
Total Assets Less Current Liabilities | 31 734 | 31 734 | 31 734 | 31 734 | | |
Total Current Tax Expense Credit | 69 130 | 5 296 | | | | |
Net Assets Liabilities Subsidiaries | | | -1 763 | -1 763 | | |
Profit Loss Subsidiaries | | | 29 357 | -438 355 | | |
Tax Decrease From Utilisation Tax Losses | | | -16 083 | | | |