Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
Net Worth | 269 227 | 315 367 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 610 275 | 666 440 | 604 971 | 485 961 | 929 763 | 662 604 | 197 989 |
Current Assets | 1 275 083 | 1 313 758 | 2 201 998 | 2 206 196 | 2 486 054 | 3 234 890 | 4 920 460 | 3 474 488 | 3 142 408 |
Debtors | 835 300 | 848 453 | 1 323 410 | 1 232 926 | 1 531 775 | 2 344 678 | 3 491 255 | 2 313 389 | 2 430 753 |
Net Assets Liabilities | | | 1 084 675 | 1 736 645 | 1 998 573 | 2 376 779 | 3 296 362 | 1 915 073 | 1 900 109 |
Other Debtors | | | 24 172 | 39 037 | 192 195 | 896 219 | 1 509 095 | 99 957 | 80 857 |
Property Plant Equipment | | | 2 048 025 | 2 209 229 | 2 115 971 | 1 883 901 | 1 945 584 | 1 854 242 | 1 692 075 |
Total Inventories | | | 268 313 | 306 830 | 349 308 | 404 251 | 499 442 | 498 495 | |
Cash Bank In Hand | 254 129 | 234 883 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 269 227 | 315 367 | | | | | | | |
Stocks Inventory | 185 654 | 230 422 | | | | | | | |
Tangible Fixed Assets | 1 033 248 | 1 449 985 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 269 127 | 315 267 | | | | | | | |
Shareholder Funds | 269 227 | 315 367 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 5 250 | 6 750 | 10 500 |
Accrued Liabilities Deferred Income | | | | | | 50 186 | 63 371 | 72 457 | 68 242 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 153 | 612 | 1 071 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 924 612 | 2 287 849 | 2 714 050 | 3 122 017 | 3 577 695 | 3 948 355 | 4 429 726 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 2 294 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 57 130 | 341 938 | 241 490 | 517 361 | 636 521 | 319 204 |
Administrative Expenses | | | | | | 1 344 436 | 1 285 951 | 1 575 189 | 1 544 681 |
Amortisation Expense Intangible Assets | | | | | | | 153 | 459 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | 153 | 459 | 459 |
Amounts Owed By Group Undertakings | | | | | | | | | 288 864 |
Amounts Owed To Group Undertakings | | | | | | | | 160 000 | |
Average Number Employees During Period | | | | | 139 | 147 | 141 | 148 | 148 |
Bank Borrowings | | | | | | | 1 200 000 | | |
Bank Borrowings Overdrafts | | | 82 245 | 24 978 | 26 671 | | 583 340 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 442 201 | 709 175 | 789 843 | 691 751 |
Cash Cash Equivalents Cash Flow Value | | | | | 604 971 | 485 961 | 929 763 | 662 604 | 197 989 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | 512 816 | 80 000 | |
Cash Receipts From Sales Interests In Associates | | | | | | 647 896 | 512 816 | 80 000 | |
Corporation Tax Payable | | | | | | 149 597 | 526 205 | 184 756 | 199 171 |
Corporation Tax Recoverable | | | | | | 49 662 | 426 845 | 426 845 | 426 845 |
Cost Sales | | | | | | 8 344 017 | 7 768 750 | 9 440 761 | 10 466 484 |
Creditors | | | 407 665 | 480 773 | 424 138 | 292 296 | 1 014 649 | 627 831 | 485 986 |
Current Tax For Period | | | | | | 149 597 | 197 040 | 184 756 | 199 171 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 7 540 | 27 061 | 116 110 | -30 809 |
Depreciation Expense Property Plant Equipment | | | | | | 471 033 | 455 678 | 421 443 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 471 033 | 455 678 | 604 755 | 481 371 |
Dividends Paid | | | | | | 121 626 | 25 497 | 2 207 978 | 853 175 |
Dividends Paid Classified As Financing Activities | | | | | | -121 626 | -25 497 | -894 460 | -853 175 |
Dividends Paid On Shares Final | | | | | | 121 626 | 25 497 | 2 207 978 | 853 175 |
Finance Lease Liabilities Present Value Total | | | | | | 292 296 | 431 309 | 627 831 | 485 986 |
Finance Lease Payments Owing Minimum Gross | | | | | | 491 151 | 606 041 | 842 558 | 779 998 |
Fixed Assets | 1 033 248 | 1 449 985 | | | | 1 883 901 | 1 947 725 | 1 855 924 | 1 693 298 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 26 671 | -1 200 000 | 1 200 000 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 90 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 30 641 | | 98 528 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 277 607 | 1 085 567 | 918 112 | 745 464 | 558 965 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -3 944 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -156 708 | -119 047 | -1 032 338 | 400 788 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 165 005 | 256 578 | 55 652 | 117 364 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 54 943 | 95 191 | -947 | 15 171 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -750 | | 17 392 | |
Government Grant Income | | | | | | 15 961 | 569 227 | 96 342 | |
Gross Profit Loss | | | | | | 2 011 713 | 1 916 205 | 2 610 620 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -214 293 | -197 615 | -526 205 | -184 756 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 267 159 | 464 615 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 1 825 | | | 240 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 153 | 459 | 459 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 271 820 | 430 849 | 471 033 | 455 678 | 604 755 | 481 371 |
Intangible Assets | | | | | | | 2 141 | 1 682 | 1 223 |
Intangible Assets Gross Cost | | | | | | | 2 294 | 2 294 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 515 | 37 136 | 10 091 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 39 488 | 21 664 | 29 510 | |
Interest Paid Classified As Operating Activities | | | | | | | | -39 601 | -46 404 |
Interest Payable Similar Charges Finance Costs | | | | | | 40 003 | 58 890 | 39 601 | 46 404 |
Interest Received Classified As Investing Activities | | | | | | -9 151 | -28 240 | -32 132 | |
Net Cash Flows From Used In Operating Activities | | | | | | -843 266 | -1 166 435 | -2 134 673 | |
Net Cash Generated From Operations | | | | | | -1 097 562 | -1 422 940 | -2 700 479 | -1 001 484 |
Net Current Assets Liabilities | -140 313 | -357 205 | -322 407 | 286 431 | 566 564 | 1 052 538 | 2 657 711 | 1 097 515 | 1 072 523 |
Net Finance Income Costs | | | | | | 9 151 | 28 240 | 32 132 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -40 003 | -58 890 | -39 601 | |
Number Shares Issued Fully Paid | | | | 100 | 100 | | | | |
Operating Profit Loss | | | | | | 689 019 | 1 199 831 | 1 135 024 | |
Other Creditors | | | 325 420 | 455 795 | 424 138 | 292 296 | 2 615 | 814 155 | 682 098 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 16 025 | 4 647 | 63 068 | | 234 095 | |
Other Disposals Property Plant Equipment | | | | 16 250 | 8 995 | 65 593 | | 357 203 | |
Other Interest Income | | | | | | 9 151 | 28 240 | 32 132 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 9 151 | 28 240 | 32 132 | |
Other Operating Income Format1 | | | | | | 21 742 | 569 577 | 99 593 | 23 993 |
Other Remaining Borrowings | | | | | | 1 007 795 | | | |
Other Taxation Social Security Payable | | | 504 909 | 379 991 | 418 101 | 354 360 | 223 674 | 263 086 | 320 488 |
Par Value Share | | 1 | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -291 912 | -312 138 | -195 597 | -312 648 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 45 662 | 48 469 | 53 820 | 59 574 |
Prepayments Accrued Income | | | | | | 39 205 | 24 905 | 24 541 | 24 694 |
Proceeds From Sales Property Plant Equipment | | | | | | -1 775 | | -140 500 | |
Profit Loss | | | | | | 499 832 | 945 080 | 826 689 | 838 211 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 658 167 | 1 169 181 | 1 127 555 | 1 006 573 |
Property Plant Equipment Gross Cost | | | 3 972 634 | 4 497 078 | 4 830 021 | 5 005 918 | 5 523 279 | 5 802 597 | 6 121 801 |
Provisions For Liabilities Balance Sheet Subtotal | | | 233 278 | 278 242 | 259 824 | 267 364 | | | |
Purchase Intangible Assets | | | | | | | -2 294 | | |
Purchase Property Plant Equipment | | | | | | -152 694 | -90 333 | -204 407 | -69 116 |
Raw Materials Consumables | | | | | | 289 321 | 332 751 | 394 441 | |
Repayments Borrowings Classified As Financing Activities | | | | | | 267 597 | -1 007 795 | | |
Staff Costs Employee Benefits Expense | | | | | | 2 955 117 | 2 963 953 | 3 328 078 | 3 509 643 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 267 364 | 294 425 | 410 535 | 379 726 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 16 506 | 17 582 |
Tax Expense Credit Applicable Tax Rate | | | | | | 125 052 | 222 144 | 214 235 | 191 249 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | -7 451 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 817 | 1 957 | 4 609 | 1 906 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 158 335 | 224 101 | 300 866 | 168 362 |
Total Assets Less Current Liabilities | 892 935 | 1 092 780 | 1 725 618 | 2 495 660 | 2 682 535 | 2 936 439 | 4 605 436 | 2 953 439 | 2 765 821 |
Total Borrowings | | | | | | 1 007 795 | 1 200 000 | | |
Total Current Tax Expense Credit | | | | | | 150 795 | 197 040 | | |
Total Operating Lease Payments | | | | | | 30 126 | 34 886 | 33 415 | |
Trade Creditors Trade Payables | | | 469 289 | 478 382 | 437 917 | 550 259 | 655 492 | 667 792 | 505 874 |
Trade Debtors Trade Receivables | | | 1 299 238 | 1 193 889 | 1 289 918 | 1 448 459 | 1 530 410 | 1 762 046 | 1 609 493 |
Turnover Revenue | | | | | | 10 355 730 | 9 684 955 | 12 051 381 | |
Wages Salaries | | | | | | 2 909 455 | 2 915 484 | 3 274 258 | 3 450 069 |
Work In Progress | | | | | | 114 930 | 166 691 | 104 054 | |
Director Remuneration | | | | | | 89 123 | 106 364 | 45 274 | 36 990 |
Creditors Due After One Year | 542 274 | 674 140 | | | | | | | |
Creditors Due Within One Year | 1 415 396 | 1 670 963 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Provisions For Liabilities Charges | 81 434 | 103 273 | | | | | | | |
Secured Debts | 1 199 560 | 1 438 086 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 599 123 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 302 971 | 2 883 294 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 269 723 | 1 433 309 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 181 088 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 17 502 | | | | | | | |
Tangible Fixed Assets Disposals | | 18 800 | | | | | | | |