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 | 1 217 467 | 1 319 938 | 624 488 | 431 105 | 2 337 165 | 839 211 | 407 558 |
Current Assets | 3 290 131 | 2 928 181 | 3 124 305 | 2 690 502 | 5 055 883 | 3 077 363 | 2 654 189 |
Debtors | 1 596 277 | 993 860 | 1 989 179 | 1 528 203 | 1 250 075 | 1 357 587 | 1 389 862 |
Net Assets Liabilities | 3 637 738 | 5 071 674 | 5 541 600 | 3 152 986 | 5 911 840 | 5 387 812 | 4 958 590 |
Other Debtors | 41 405 | | 464 596 | 152 198 | 195 785 | 22 000 | |
Property Plant Equipment | 1 881 466 | 2 229 291 | 2 875 147 | 2 960 934 | 4 035 814 | 3 875 757 | 3 732 302 |
Total Inventories | 476 387 | 614 383 | 510 638 | 731 194 | 1 468 643 | 880 565 | |
|
Other Financial Data |
Audit Fees Expenses | | | 9 950 | 10 150 | 10 455 | 10 975 | 12 750 |
Accrued Liabilities Deferred Income | 79 273 | 38 301 | 34 584 | 168 392 | 337 821 | 31 824 | 107 612 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 829 375 | 3 140 971 | 3 390 303 | 3 543 654 | 3 949 199 | 4 535 074 | 4 868 017 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 674 431 | | 1 594 156 | 1 667 858 | 441 818 | 506 780 |
Administrative Expenses | | | 2 081 621 | 2 193 050 | 4 111 447 | 2 874 587 | 3 090 879 |
Average Number Employees During Period | | | 56 | 60 | 80 | 72 | 76 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 599 656 | 660 208 | 668 722 | 1 114 805 | 155 589 | 53 688 | |
Cash Cash Equivalents | 1 217 467 | 1 319 938 | | | | | |
Cash Cash Equivalents Cash Flow Value | | 1 319 938 | 624 488 | 431 105 | 2 337 165 | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | -720 000 | | | | | |
Corporation Tax Payable | 185 670 | 245 989 | 133 738 | 77 081 | 1 189 612 | | |
Corporation Tax Recoverable | | | | | | 31 197 | |
Cost Sales | | | 4 108 062 | 4 177 669 | 9 695 966 | 5 835 169 | 5 756 569 |
Creditors | 203 089 | 179 630 | 392 342 | 647 253 | 5 461 | 867 632 | 823 082 |
Current Tax For Period | | | 133 738 | 86 256 | 1 189 644 | -31 164 | |
Deferred Income | | | | | 88 233 | 65 400 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 21 858 | -122 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 167 442 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 33 756 | 157 554 | 151 944 | 9 418 | -92 857 |
Depreciation Expense Property Plant Equipment | | | 220 903 | 191 892 | 522 510 | 591 645 | |
Depreciation Impairment Expense Property Plant Equipment | | | 287 487 | 360 384 | 567 878 | | |
Distribution Costs | | | 76 331 | 83 715 | 90 992 | 79 353 | 96 998 |
Dividend Income From Group Undertakings | | | | 1 346 628 | | | |
Dividends Paid | | | 94 000 | 3 523 567 | 2 740 600 | 217 200 | 87 000 |
Dividends Paid Classified As Financing Activities | -48 960 | -75 240 | -94 000 | -3 523 567 | -2 740 600 | | |
Dividends Paid On Shares Interim | | | 94 000 | 3 523 567 | 2 740 600 | 217 200 | 87 000 |
Dividends Received Classified As Investing Activities | | | | -1 346 628 | | | |
Finance Lease Liabilities Present Value Total | 203 089 | 179 630 | 392 342 | 647 253 | 5 461 | 5 461 | |
Finance Lease Payments Owing Minimum Gross | 172 565 | 151 405 | 534 052 | 883 812 | 84 319 | 5 461 | |
Finished Goods Goods For Resale | 374 651 | 501 499 | 362 369 | 578 705 | 1 064 767 | 609 304 | 690 689 |
Fixed Assets | 1 881 466 | 3 429 291 | 4 075 147 | 2 960 934 | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -10 730 | -21 858 | -122 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 639 | 228 000 | 1 145 | 167 442 | -22 286 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 832 312 | 692 533 | 2 672 379 | 2 494 633 | 184 701 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -400 671 | -150 050 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -460 976 | -278 128 | | |
Gain Loss In Cash Flows From Change In Inventories | | | -103 745 | 220 556 | 737 449 | | |
Gain Loss On Disposals Property Plant Equipment | | | -336 | -6 182 | -11 401 | -756 | |
Government Grant Income | | | | | 8 691 | | |
Gross Profit Loss | | | 2 892 636 | 3 510 718 | 11 072 152 | 2 793 899 | |
Impairment Loss Reversal On Investments | | | | 1 200 000 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -246 628 | -133 273 | -77 004 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -104 573 | -102 471 | 695 450 | 193 383 | -1 906 060 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 639 | -9 640 | -109 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 325 552 | | 360 384 | 567 878 | 601 119 | 581 918 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 318 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 7 641 | 23 004 | 60 207 | 1 213 | |
Interest Income On Bank Deposits | | | 5 016 | 2 134 | 878 | | 913 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 5 016 | 2 134 | 878 | | |
Interest Payable Similar Charges Finance Costs | 14 439 | 12 736 | 7 641 | 24 322 | 60 207 | 1 213 | 76 |
Interest Received Classified As Investing Activities | -3 915 | -1 892 | -5 016 | -2 134 | -878 | | |
Investments Fixed Assets | | 1 200 000 | 1 200 000 | | | | |
Investments In Subsidiaries | | 1 200 000 | 1 200 000 | | | | |
Issue Equity Instruments | | 80 | | | | | |
Key Management Personnel Compensation Total | | | 621 050 | 652 141 | 1 656 453 | | |
Net Cash Flows From Used In Financing Activities | 138 857 | 274 659 | 243 518 | 3 706 132 | 3 540 093 | | |
Net Cash Flows From Used In Investing Activities | 274 684 | 1 237 739 | 576 128 | -1 428 734 | 1 653 281 | | |
Net Cash Flows From Used In Operating Activities | -518 114 | -1 614 869 | -124 196 | -2 084 015 | -7 099 434 | | |
Net Cash Generated From Operations | | | -378 465 | -2 241 610 | -7 236 645 | | |
Net Current Assets Liabilities | 2 234 699 | 2 032 285 | 2 102 823 | 1 230 157 | 2 402 425 | 2 209 731 | 1 831 107 |
Net Finance Income Costs | 3 915 | 1 892 | 5 016 | 1 348 762 | 878 | | 4 041 |
Net Interest Paid Received Classified As Operating Activities | -14 439 | -12 736 | -7 641 | -24 322 | -60 207 | | |
Operating Profit Loss | | | 734 684 | 1 233 953 | 6 878 404 | -160 041 | |
Other Creditors | 35 926 | 77 188 | 43 773 | 40 485 | 73 806 | 49 914 | 31 251 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 13 956 | | 207 033 | 162 333 | 15 244 | 248 975 |
Other Disposals Property Plant Equipment | | 15 010 | | 1 355 018 | 187 433 | 16 000 | 317 292 |
Other Interest Income | | | | | | | 3 128 |
Other Interest Receivable Similar Income Finance Income | | | 5 016 | 1 348 762 | 878 | | 4 041 |
Other Operating Income Format1 | | | | | 8 691 | | |
Other Taxation Social Security Payable | | | 76 622 | 93 095 | 105 867 | 134 522 | 207 952 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -149 518 | -182 565 | -799 493 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 134 402 | 114 147 | 97 944 | 111 528 | 124 785 | 109 822 | 120 602 |
Percentage Class Share Held In Subsidiary | | 100 | | | | | |
Prepayments Accrued Income | 33 326 | 46 558 | 33 272 | 43 893 | 61 339 | 120 699 | 82 418 |
Proceeds From Sales Property Plant Equipment | -27 627 | | -24 500 | -1 141 803 | -13 699 | | |
Profit Loss | 739 594 | 1 029 176 | 563 926 | 1 134 953 | 5 499 454 | -306 828 | -342 222 |
Profit Loss On Ordinary Activities Before Tax | | | 732 059 | 1 358 393 | 6 819 075 | -161 254 | -435 079 |
Property Plant Equipment Gross Cost | 4 710 841 | 5 370 262 | 6 265 450 | 6 504 588 | 7 985 013 | 8 410 831 | 8 600 319 |
Provisions For Liabilities Balance Sheet Subtotal | 275 338 | 210 272 | 244 028 | 390 852 | | | |
Purchase Property Plant Equipment | -306 226 | -519 631 | -605 644 | -1 061 831 | -1 667 858 | | |
Raw Materials Consumables | 24 375 | 29 887 | 34 523 | 32 596 | 56 349 | 80 149 | |
Research Development Expense Recognised In Profit Or Loss | | | 21 346 | 40 298 | 50 360 | 60 745 | |
Social Security Costs | 181 466 | 212 284 | 211 129 | 234 237 | 472 248 | 300 822 | |
Staff Costs Employee Benefits Expense | 1 977 731 | 2 184 678 | 2 224 541 | 2 437 506 | 4 653 482 | 3 049 780 | 3 490 363 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 244 788 | 210 272 | 244 028 | 390 852 | 520 938 | 697 676 | 604 819 |
Tax Expense Credit Applicable Tax Rate | | | 139 091 | 258 095 | 1 295 624 | -30 638 | -82 665 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -8 842 | -3 132 | 32 953 | |
Tax Increase Decrease From Effect Dividends From Companies | | | | -255 859 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 28 403 | 4 145 | 4 235 | 62 | 981 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 186 569 | 211 473 | 168 133 | 223 440 | 1 319 621 | 145 574 | -92 857 |
Total Assets Less Current Liabilities | 4 116 165 | 5 461 576 | 6 177 970 | 4 191 091 | 6 438 239 | 6 085 488 | 5 563 409 |
Total Current Tax Expense Credit | | | 134 377 | 76 616 | 1 189 535 | -31 164 | |
Total Deferred Tax Expense Credit | | | 33 756 | 146 824 | 130 086 | 176 738 | -92 857 |
Total Operating Lease Payments | | | 220 777 | 205 268 | 395 997 | 169 266 | |
Trade Creditors Trade Payables | 504 155 | 258 980 | 591 055 | 844 733 | 779 261 | 580 511 | 476 267 |
Trade Debtors Trade Receivables | 1 521 546 | 947 302 | 1 491 311 | 1 332 112 | 992 951 | 1 183 691 | 1 307 444 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -672 947 | | | |
Turnover Revenue | | | 7 000 698 | 7 688 387 | 20 768 118 | 8 629 068 | |
Wages Salaries | 1 661 863 | 1 858 247 | 1 915 468 | 2 091 741 | 4 056 449 | 2 639 136 | 3 026 873 |
Work In Progress | | | 113 746 | 119 893 | 347 527 | 191 112 | |
Company Contributions To Defined Benefit Plans Directors | | | 21 307 | 21 487 | 20 191 | 16 097 | |
Director Remuneration | | | | 511 306 | 1 214 084 | 506 938 | 462 790 |
Director Remuneration Benefits Including Payments To Third Parties | | | 497 259 | 532 793 | 1 234 275 | 523 035 | 477 265 |