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 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 766 828 | 862 957 | 676 287 | 668 680 | 833 389 | 651 847 | 832 210 |
Current Assets | 3 235 741 | 3 218 590 | 3 073 124 | 2 900 346 | 2 821 096 | 3 727 723 | 3 814 400 |
Debtors | 1 502 136 | 1 254 272 | 1 298 714 | 1 227 166 | 1 406 612 | 2 141 482 | 2 066 786 |
Net Assets Liabilities | 3 370 168 | 3 464 762 | 3 457 282 | 3 446 639 | 3 004 284 | 3 101 765 | 3 142 838 |
Other Debtors | 459 714 | 228 580 | 233 571 | 230 909 | 831 519 | 777 231 | 464 329 |
Property Plant Equipment | 2 049 155 | 1 849 311 | 1 900 386 | 2 074 488 | 1 843 241 | 1 735 628 | 1 998 872 |
Total Inventories | 966 777 | 1 101 361 | 1 098 123 | 1 004 500 | 581 095 | 934 394 | |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 8 500 | 8 500 | 8 600 | 8 800 | 10 000 | 10 500 |
Accrued Liabilities Deferred Income | | | | | 419 793 | 409 061 | 1 018 507 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 055 475 | 1 119 422 | 1 318 276 | 1 342 720 | 1 532 717 | 1 469 673 | 1 482 490 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 96 104 | 438 578 |
Administrative Expenses | 1 138 717 | 845 829 | 759 004 | 569 746 | 695 906 | 600 983 | 641 080 |
Amounts Owed To Group Undertakings | 28 902 | 28 902 | 28 902 | 28 902 | 28 902 | 28 902 | 28 902 |
Average Number Employees During Period | 82 | 85 | 87 | 92 | 85 | 79 | 82 |
Bank Borrowings | | | | | 750 000 | 625 000 | 475 000 |
Bank Borrowings Overdrafts | | | | | 625 000 | 475 000 | 325 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 415 008 | 405 576 |
Comprehensive Income Expense | 187 430 | 194 594 | 92 520 | 29 357 | | 101 481 | 41 073 |
Corporation Tax Payable | 46 577 | 69 150 | 5 296 | | | 3 022 | |
Corporation Tax Recoverable | | | | 5 296 | 74 355 | 74 355 | 5 296 |
Cost Sales | 11 909 167 | 12 887 168 | 13 153 269 | 13 250 091 | 8 801 617 | 11 784 796 | 14 452 466 |
Creditors | 1 852 042 | 1 556 180 | 1 445 020 | 1 417 930 | 625 000 | 475 000 | 325 000 |
Current Tax For Period | 46 577 | 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 |
Depreciation Expense Property Plant Equipment | 257 489 | 180 909 | 201 954 | 147 842 | 207 747 | 162 561 | |
Dividends Paid | 60 000 | 100 000 | 100 000 | 40 000 | 4 000 | 4 000 | |
Dividends Paid On Shares Final | | | | | 4 000 | 4 000 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | -70 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 5 022 | -5 478 | -19 264 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 6 875 | 6 875 | 15 000 | 15 000 | 15 000 | 183 375 | 331 548 |
Gain Loss On Disposals Property Plant Equipment | -390 | | | | | 39 830 | |
Government Grant Income | | | | | 968 873 | 261 755 | |
Gross Profit Loss | 1 372 702 | 1 092 964 | 881 069 | 632 864 | -808 743 | 457 485 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | 29 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 180 909 | 201 954 | 147 842 | 207 747 | 162 561 | 149 095 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 11 027 | |
Interest Income On Bank Deposits | 4 738 | 862 | | | | 370 | |
Interest Payable Similar Charges Finance Costs | | | | | | 11 027 | 20 640 |
Investment Property Fair Value Model | | | | | | 1 163 008 | 1 172 211 |
Net Current Assets Liabilities | 1 383 699 | 1 662 410 | 1 628 104 | 1 482 416 | 1 867 946 | 1 926 137 | 1 617 966 |
Net Finance Income Costs | | | | | | 370 | 186 |
Operating Profit Loss | 233 985 | 247 135 | 122 065 | | -535 776 | 118 257 | |
Other Creditors | 6 262 | 43 712 | | 273 169 | 419 793 | 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 Income | | | | | | | 186 |
Other Interest Receivable Similar Income Finance Income | 4 738 | 862 | | | | 370 | 186 |
Other Operating Income Format1 | | | | | 968 873 | 261 755 | 4 000 |
Other Taxation Social Security Payable | 52 689 | 180 419 | 80 824 | 107 370 | 41 842 | 68 329 | 53 509 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 756 | 218 746 | 196 949 | 88 868 | 92 080 | 121 693 | 121 623 |
Prepayments Accrued Income | | | | | 6 589 | 66 085 | 253 728 |
Profit Loss | 187 430 | 194 594 | 92 520 | 29 357 | -438 355 | 101 481 | 70 073 |
Profit Loss On Ordinary Activities Before Tax | 238 723 | 247 997 | 122 065 | 63 118 | -535 776 | 107 600 | 105 073 |
Property Plant Equipment Gross Cost | 3 104 630 | 2 968 733 | 3 218 662 | 3 417 208 | 3 375 958 | 3 205 301 | 3 481 362 |
Raw Materials Consumables | | | | | 581 095 | 934 394 | |
Social Security Costs | 268 789 | 243 002 | 248 202 | 245 189 | 217 078 | 241 207 | |
Staff Costs Employee Benefits Expense | 3 093 206 | 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 Expense Credit Applicable Tax Rate | 47 745 | 47 119 | 23 192 | 11 992 | -101 797 | 20 444 | 19 964 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 562 | 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 | 51 293 | 53 403 | 29 545 | 33 761 | -97 421 | 6 119 | 35 000 |
Total Assets Less Current Liabilities | 3 432 854 | 3 511 721 | 3 528 490 | 3 556 904 | 3 711 187 | 3 661 765 | 3 616 838 |
Total Borrowings | | | | | 625 000 | 475 000 | 325 000 |
Total Deferred Tax Expense Credit | | | | | | 3 097 | 35 000 |
Total Operating Lease Payments | | | | | 176 408 | 168 646 | |
Trade Creditors Trade Payables | 956 522 | 924 043 | 885 214 | 1 008 489 | 337 613 | 1 121 407 | 929 998 |
Trade Debtors Trade Receivables | 974 061 | 986 554 | 997 925 | 964 916 | 575 093 | 1 223 811 | 1 343 433 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | -11 995 | -11 995 | -11 995 |
Turnover Revenue | 13 281 869 | 13 980 132 | 14 034 338 | 13 882 955 | 7 992 874 | 12 242 281 | |
Wages Salaries | 2 750 661 | 2 528 443 | 2 624 829 | 2 566 933 | 2 371 843 | 2 422 670 | 2 649 996 |
Company Contributions To Defined Benefit Plans Directors | | | | | 20 000 | 19 500 | |
Director Remuneration | 636 034 | 392 674 | 294 483 | 164 000 | 281 280 | 272 650 | 252 860 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 301 280 | 292 150 | 275 889 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | | | |
Accrued Liabilities | 761 090 | 309 954 | 444 784 | 261 286 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -15 727 | 24 249 | 39 057 | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | | | |
Cash Cash Equivalents Cash Flow Value | 766 828 | | 676 287 | | | | |
Depreciation Amortisation Expense | 257 489 | 180 909 | 201 954 | 147 842 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 116 962 | 3 100 | 123 398 | 17 750 | | |
Disposals Property Plant Equipment | | 220 599 | 20 100 | 300 648 | 41 250 | | |
Dividends Paid Classified As Financing Activities | -60 000 | -100 000 | -100 000 | -40 000 | | | |
Dividends Paid On Shares Interim | 60 000 | 100 000 | 100 000 | 40 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | 159 694 | 158 532 | 27 500 | 9 523 204 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 389 165 | -318 435 | -47 306 | -21 794 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -523 939 | 247 864 | -44 442 | 76 844 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -390 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -58 881 | -46 557 | -69 150 | -5 296 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -161 957 | 96 129 | -186 670 | -7 607 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -20 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 125 218 | 134 584 | -3 238 | -93 623 | | | |
Key Management Personnel Compensation Total | 636 034 | 359 375 | 368 968 | 217 191 | | | |
Loans Owed By Related Parties | 505 617 | 227 826 | 203 965 | 223 500 | | | |
Loans Owed To Related Parties | -28 902 | -22 284 | -28 902 | -28 902 | | | |
Merchandise | 966 777 | 1 101 361 | 1 098 123 | 1 004 500 | | | |
Net Cash Flows From Used In Financing Activities | 60 000 | 100 000 | 100 000 | 40 000 | | | |
Net Cash Flows From Used In Investing Activities | 274 948 | -19 797 | 253 029 | 321 944 | | | |
Net Cash Flows From Used In Operating Activities | -172 991 | -176 332 | -166 359 | -354 337 | | | |
Net Cash Generated From Operations | -231 872 | -222 889 | -235 509 | -359 633 | | | |
Net Interest Received Paid Classified As Investing Activities | -4 738 | -862 | | | | | |
Number Shares Issued Fully Paid | | 5 000 | 5 000 | 5 000 | 5 000 | | |
Other Deferred Tax Expense Credit | 4 716 | -15 727 | 24 249 | 39 057 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Prepayments | 68 361 | 39 138 | 67 218 | 26 045 | | | |
Proceeds From Sales Property Plant Equipment | -11 110 | -103 637 | -17 000 | -177 250 | | | |
Provisions | 62 686 | 46 959 | 71 208 | 110 265 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 62 686 | 46 959 | 71 208 | 110 265 | 81 903 | | |
Purchase Property Plant Equipment | -290 796 | -84 702 | -270 029 | -499 194 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 730 | 20 749 | -19 226 | -34 035 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 84 702 | 270 029 | 499 194 | | | |
Total Current Tax Expense Credit | 46 577 | 69 130 | 5 296 | | | | |
Tax Decrease From Utilisation Tax Losses | | | | -16 083 | | | |