Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 937 697 | 722 602 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 369 672 | 241 155 | | | | | | | |
Cash Bank On Hand | | | 2 464 169 | 1 847 042 | 4 062 994 | 801 150 | 2 316 685 | 377 198 | 26 171 |
Current Assets | 2 185 780 | 2 329 276 | 4 483 242 | 4 060 325 | 5 029 820 | 3 879 125 | 3 980 813 | 2 133 173 | 3 251 125 |
Debtors | 317 108 | 433 121 | 2 019 073 | 2 213 283 | 792 982 | 3 077 975 | 1 664 128 | 1 755 975 | 3 224 954 |
Net Assets Liabilities | | | 2 567 311 | 3 134 073 | 4 202 591 | 1 726 668 | 2 267 748 | | |
Net Assets Liabilities Including Pension Asset Liability | 937 697 | 722 602 | | | | | | | |
Other Debtors | | | | | 71 | 2 843 | 5 256 | 632 | |
Property Plant Equipment | | | 2 265 311 | 2 298 828 | 2 249 610 | 394 033 | | | |
Stocks Inventory | 1 499 000 | 1 655 000 | | | | | | | |
Tangible Fixed Assets | 808 149 | 2 305 966 | | | | | | | |
Total Inventories | | | | | 173 844 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 75 | 75 | | | | | | | |
Profit Loss Account Reserve | 937 597 | 722 502 | | | | | | | |
Shareholder Funds | 937 697 | 722 602 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 030 | 7 650 | | | | | |
Amount Specific Advance Or Credit Directors | | | 1 732 | | | | | | 725 |
Amount Specific Advance Or Credit Made In Period Directors | | | 42 224 | 276 667 | 618 | 4 386 | 19 632 | | 725 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 42 224 | 276 667 | 618 | 4 386 | 19 632 | | |
Company Contributions To Money Purchase Plans Directors | | | | 212 935 | | | | | |
Director Remuneration | | | 80 000 | 252 322 | | | | | |
Dividend Recommended By Directors | | | | 600 000 | | | | | |
Accrued Liabilities Deferred Income | | | 370 523 | 507 441 | 208 923 | 341 755 | 14 693 | 12 490 | 47 140 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 193 992 | 234 503 | 295 058 | 185 692 | | | |
Administrative Expenses | | | 1 428 373 | 1 759 660 | | | | | |
Amounts Owed To Group Undertakings | | | | | | | 349 | 384 173 | 1 393 |
Amounts Recoverable On Contracts | | | 986 000 | 118 000 | 258 000 | 1 748 000 | 936 000 | 1 008 000 | 1 603 500 |
Applicable Tax Rate | | | 20 | 19 | | | | | |
Average Number Employees During Period | | | 21 | 21 | 21 | 23 | 22 | 19 | 19 |
Bank Borrowings | | | 1 596 009 | 1 404 621 | 1 274 697 | | | | |
Bank Borrowings Overdrafts | | | 1 449 639 | 165 006 | 58 602 | | | | |
Capital Redemption Reserve | 25 | 25 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 2 464 169 | | | | | | |
Comprehensive Income Expense | | | 1 855 721 | 1 166 762 | | | | | |
Corporation Tax Payable | | | 472 100 | 271 595 | 377 877 | 163 305 | 259 278 | 20 313 | 465 560 |
Cost Sales | | | 9 151 876 | 5 723 040 | | | | | |
Creditors | | | 1 449 639 | 1 322 118 | 1 216 095 | 2 471 624 | 1 713 065 | 979 813 | 1 696 040 |
Creditors Due After One Year | 232 153 | 1 283 670 | | | | | | | |
Creditors Due Within One Year | 1 802 914 | 2 603 640 | | | | | | | |
Current Tax For Period | | | 472 100 | 271 595 | | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 540 | | | | | | |
Depreciation Amortisation Expense | | | 47 995 | 50 502 | | | | | |
Depreciation Expense Property Plant Equipment | | | 47 995 | 50 502 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 9 991 | | 153 132 | 219 937 | | |
Disposals Property Plant Equipment | | | | 10 065 | | 2 298 004 | 678 815 | | |
Dividend Per Share Interim | | | | 8 000 | | | | | |
Dividends Paid | | | 300 000 | 600 000 | | | | | |
Dividends Paid Classified As Financing Activities | | | -300 000 | -600 000 | | | | | |
Dividends Paid On Shares Interim | | | 300 000 | 600 000 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 800 | 783 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 14 796 | 10 031 | 16 810 | 17 218 | 11 446 | 12 787 | 969 079 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 3 260 | -6 454 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 120 235 | -575 969 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 299 864 | -194 210 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -6 769 | 926 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -6 769 | 926 | | | | | |
Gross Profit Loss | | | 3 849 380 | 3 275 122 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -130 334 | -472 100 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 213 965 | -617 127 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 50 502 | 60 555 | 43 766 | 34 245 | | |
Interest Expense On Bank Loans Similar Borrowings | | | 91 186 | 64 622 | | | | | |
Interest Expense On Bank Overdrafts | | | 65 | | | | | | |
Interest Paid Classified As Operating Activities | | | -92 051 | -65 405 | | | | | |
Interest Payable Similar Charges Finance Costs | | | 92 051 | 65 405 | | | | | |
Net Cash Flows From Used In Financing Activities | | | 421 284 | 791 388 | | | | | |
Net Cash Flows From Used In Investing Activities | | | 38 236 | 83 093 | | | | | |
Net Cash Flows From Used In Operating Activities | | | -2 673 485 | -257 354 | | | | | |
Net Cash Generated From Operations | | | -2 895 870 | -794 859 | | | | | |
Net Current Assets Liabilities | 382 866 | -274 364 | 1 766 944 | 2 184 368 | 3 192 876 | 1 407 501 | 2 267 748 | 1 153 360 | 1 555 085 |
Number Shares Allotted | | 75 | | | | | | | |
Number Shares Issued Fully Paid | | | | 75 | | | | | |
Operating Profit Loss | | | 2 421 007 | 1 515 462 | | | | | |
Other Creditors | | | 9 183 | 5 323 | 10 882 | 15 930 | 7 630 | 9 165 | 15 911 |
Other Deferred Tax Expense Credit | | | 1 135 | 11 700 | | | | | |
Other Taxation Social Security Payable | | | 30 888 | 27 105 | 48 268 | 42 099 | 45 312 | 22 834 | 21 213 |
Par Value Share | | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 4 257 | 219 368 | | | | | |
Prepayments Accrued Income | | | 74 336 | 9 923 | 15 017 | 14 657 | 21 503 | 17 779 | 24 226 |
Proceeds From Sales Property Plant Equipment | | | -6 500 | -1 000 | | | | | |
Profit Loss | | | 1 855 721 | 1 166 762 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 2 328 956 | 1 450 057 | | | | | |
Property Plant Equipment Gross Cost | | | 2 459 303 | 2 533 331 | 2 544 668 | 579 725 | | | |
Provisions | | | 15 305 | 27 005 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 15 305 | 27 005 | 23 800 | 74 866 | | | |
Provisions For Liabilities Charges | 21 165 | 25 330 | | | | | | | |
Purchase Property Plant Equipment | | | -44 736 | -84 093 | | | | | |
Recoverable Value-added Tax | | | | | | | | 83 070 | 203 922 |
Repayments Borrowings Classified As Financing Activities | | | -118 711 | -191 388 | | | | | |
Secured Debts | 650 366 | 1 715 309 | | | | | | | |
Share Capital Allotted Called Up Paid | 75 | 75 | | | | | | | |
Social Security Costs | | | 41 899 | 60 216 | | | | | |
Staff Costs Employee Benefits Expense | | | 826 336 | 1 253 025 | | | | | |
Tangible Fixed Assets Additions | | 1 516 935 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 920 642 | 2 437 151 | | | | | | | |
Tangible Fixed Assets Depreciation | 112 493 | 131 185 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 19 061 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 369 | | | | | | | |
Tangible Fixed Assets Disposals | | 426 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 465 791 | 275 511 | | | | | |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | -765 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 6 419 | 6 086 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 569 | 2 459 | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -84 | 4 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 473 235 | 283 295 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 84 093 | 11 337 | 333 061 | 74 484 | | |
Total Assets Less Current Liabilities | 1 191 015 | 2 031 602 | 4 032 255 | 4 483 196 | 5 442 486 | 1 801 534 | 2 267 748 | 1 153 360 | 1 555 085 |
Trade Creditors Trade Payables | | | 1 167 760 | 706 168 | 851 607 | 1 688 241 | 1 047 752 | 530 838 | 1 144 823 |
Trade Debtors Trade Receivables | | | 957 005 | 2 085 360 | 519 894 | 1 312 475 | 667 909 | 646 494 | 1 387 102 |
Turnover Revenue | | | 13 001 256 | 8 998 162 | | | | | |
Wages Salaries | | | 780 180 | 973 441 | | | | | |
Amounts Owed By Group Undertakings | | | | | | | 7 825 | | |
Corporation Tax Recoverable | | | | | | | 25 635 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 24 606 | | |