Profit & Loss |
Date of Accounts |
2016-03-31 | 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 | 3 783 | 479 317 | 304 291 | 9 847 | 1 436 538 | 590 390 | 3 738 420 | 1 180 324 |
Current Assets | 3 434 875 | 3 703 521 | 5 296 838 | 5 852 329 | 5 949 806 | 6 007 673 | 6 917 154 | 8 107 610 |
Debtors | 287 651 | 418 946 | 945 263 | 1 382 757 | 975 553 | 2 022 216 | 633 326 | 3 529 215 |
Net Assets Liabilities | 2 825 517 | 3 715 165 | 4 446 821 | 4 806 101 | 5 374 710 | 6 140 921 | 7 104 332 | 7 438 949 |
Other Debtors | 194 798 | 260 769 | 141 227 | 953 | 3 348 | 8 006 | 4 674 | 8 983 |
Property Plant Equipment | 261 889 | 272 837 | 220 639 | 213 010 | 208 105 | 153 027 | 115 696 | 75 226 |
Total Inventories | 3 143 441 | 2 805 258 | 4 047 284 | 4 459 725 | 3 537 715 | 3 395 067 | 2 545 408 | 3 398 071 |
|
Other Financial Data |
Audit Fees Expenses | | | 11 270 | 8 950 | 10 770 | 12 770 | 14 645 | 15 114 |
Other Non-audit Services Fees | | | 2 720 | 2 850 | 2 375 | 375 | | |
Amount Specific Advance Or Credit Directors | | | 5 000 | 17 000 | 304 211 | 1 091 096 | 124 173 | 3 265 346 |
Amount Specific Advance Or Credit Made In Period Directors | | | 5 000 | 22 000 | 180 248 | 1 395 307 | | 3 389 519 |
Company Contributions To Money Purchase Plans Directors | | | 157 | 971 | 1 360 | 289 | 299 | 331 |
Director Remuneration | | | 52 452 | 103 969 | 98 608 | 34 513 | 16 216 | 24 179 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 17 000 | | 1 215 269 | |
Accrued Liabilities Deferred Income | 54 194 | 105 763 | 87 857 | 87 746 | 133 566 | 112 408 | 155 805 | 81 863 |
Accumulated Amortisation Impairment Intangible Assets | 676 092 | 783 652 | 891 212 | 998 773 | 1 106 333 | 1 213 893 | 1 321 453 | 1 429 013 |
Accumulated Depreciation Impairment Property Plant Equipment | 145 863 | 177 847 | 231 133 | 285 432 | 335 955 | 371 660 | 387 502 | 429 489 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -1 323 | 4 316 | -5 173 | -2 499 | |
Administrative Expenses | | | 1 590 425 | 1 657 155 | 1 713 576 | 1 507 500 | 1 954 955 | 2 130 004 |
Amortisation Expense Intangible Assets | | | 107 560 | 107 561 | 107 560 | 107 560 | 107 560 | 107 560 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 30 | 35 | 36 | 40 | 37 | 36 | 38 |
Bank Borrowings Overdrafts | 132 809 | | | 33 427 | | | | |
Bank Overdrafts | 132 809 | | | 33 427 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | -23 580 | 1 436 538 | 590 390 | 3 738 420 | |
Comprehensive Income Expense | | | 1 051 556 | 673 780 | 881 609 | 1 046 711 | 1 210 911 | 539 617 |
Corporation Tax Payable | 219 905 | 293 792 | 144 482 | 50 089 | 239 094 | 285 839 | 329 906 | 170 657 |
Cost Sales | | | 18 836 286 | 20 494 576 | 19 209 546 | 15 218 514 | 18 437 307 | 18 940 753 |
Creditors | 17 290 | 934 | 27 320 | 15 739 | 9 984 | 4 212 | 1 035 | 900 |
Current Tax For Period | | | 283 100 | 188 661 | 235 212 | 281 958 | 339 406 | 170 657 |
Deferred Tax Liabilities | | | 11 824 | 10 501 | 14 817 | 9 644 | 7 145 | 7 553 |
Depreciation Amortisation Expense | | | 160 846 | 162 271 | 158 083 | 158 261 | 153 024 | 146 058 |
Depreciation Expense Property Plant Equipment | | | 50 646 | 48 201 | 46 563 | 47 738 | 45 464 | 38 498 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 441 | | 412 | | 14 997 | | 26 133 |
Disposals Property Plant Equipment | | 37 010 | | 666 | | 22 606 | | 32 676 |
Dividends Paid | | | 320 000 | 314 500 | 313 000 | 280 500 | 247 500 | 205 000 |
Dividends Paid Classified As Financing Activities | | | -320 000 | -314 500 | -313 000 | -280 500 | -247 500 | -205 000 |
Finance Lease Liabilities Present Value Total | 17 290 | 934 | 27 320 | 15 739 | 9 984 | 5 805 | 4 554 | |
Fixed Assets | 1 122 371 | 1 025 759 | 866 001 | 750 811 | 638 346 | 1 169 810 | 1 361 169 | 182 787 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -27 320 | 294 822 | 155 752 | 99 992 | -170 222 | -279 187 |
Further Item Interest Expense Component Total Interest Expense | | | 1 925 | 13 142 | 592 | 496 | 123 | 137 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 96 333 | 79 333 | 62 333 | 45 333 | | | 21 994 | 190 613 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 801 444 | -96 368 | -745 780 | 91 224 | 81 116 | -34 840 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -526 317 | -120 672 | 540 956 | 144 425 | 128 607 | 90 134 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 288 | | 1 912 | -59 334 | -6 543 |
Gain Loss On Disposals Property Plant Equipment | | | | 288 | | 1 912 | -59 334 | -6 543 |
Gross Profit Loss | | | 2 931 749 | 2 543 301 | 2 867 346 | 2 636 325 | 3 110 546 | 2 763 541 |
Income Taxes Paid Refund Classified As Operating Activities | | | -432 311 | -283 054 | -46 160 | -235 212 | -281 958 | -259 071 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -175 026 | -327 871 | 1 460 118 | -846 148 | 3 148 030 | -2 558 096 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 1 242 026 | 412 441 | -922 010 | -142 648 | -849 659 | 852 663 |
Increase From Amortisation Charge For Year Intangible Assets | | 107 560 | 107 560 | 107 561 | 107 560 | 107 560 | 107 560 | 107 560 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 51 425 | 53 286 | 54 711 | 50 523 | 50 702 | 45 464 | 38 498 |
Intangible Assets | 860 482 | 752 922 | 645 362 | 537 801 | 430 241 | 322 681 | 215 121 | 107 561 |
Intangible Assets Gross Cost | 1 536 574 | 1 536 574 | 1 536 574 | 1 536 574 | 1 536 574 | 1 536 574 | 1 536 574 | |
Interest Expense On Bank Overdrafts | | | 646 | 197 | 262 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 605 | 1 771 | 792 | 792 | 792 | 727 |
Interest Paid Classified As Operating Activities | | | -12 561 | -24 415 | -32 179 | -596 | -123 | |
Interest Payable Similar Charges Finance Costs | | | 13 166 | 26 186 | 33 563 | 1 388 | 915 | 864 |
Issue Equity Instruments | | | 100 | | | | | |
Merchandise | 3 143 441 | 2 805 258 | 4 047 284 | 4 459 725 | 3 537 715 | 3 395 067 | 2 545 408 | 3 398 071 |
Net Cash Flows From Used In Financing Activities | | | 263 732 | 391 644 | 444 463 | 1 781 264 | -1 027 528 | 3 319 886 |
Net Cash Flows From Used In Investing Activities | | | 1 088 | 45 635 | 44 735 | 687 814 | 32 338 | -752 604 |
Net Cash Flows From Used In Operating Activities | | | -89 794 | -109 408 | -1 949 316 | -1 622 930 | -2 152 840 | -9 186 |
Net Cash Generated From Operations | | | -535 271 | -418 648 | -2 029 039 | -1 859 530 | -2 435 713 | -269 121 |
Net Current Assets Liabilities | 1 744 912 | 2 708 662 | 3 619 964 | 4 081 530 | 4 761 165 | 4 984 967 | 5 751 343 | 7 264 615 |
Net Interest Received Paid Classified As Investing Activities | | | | -1 159 | -883 | | | -7 175 |
Operating Profit Loss | | | 1 341 324 | 886 146 | 1 153 770 | 1 324 884 | 1 163 973 | 633 537 |
Other Creditors | 136 867 | 232 147 | 329 489 | 187 286 | 141 530 | 207 763 | 153 694 | 231 759 |
Other Deferred Tax Expense Credit | | | -6 498 | -1 322 | 4 315 | -5 173 | -2 499 | 409 |
Other Interest Receivable Similar Income Finance Income | | | | 1 159 | 883 | | | 7 175 |
Other Remaining Borrowings | 714 906 | 35 000 | 701 852 | 518 466 | 26 250 | 105 000 | | |
Other Taxation Social Security Payable | 17 479 | 16 187 | 17 921 | 18 324 | 23 350 | 19 257 | 26 778 | 31 530 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -6 995 | -7 309 | -5 463 | -5 465 | -5 463 | -4 554 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 4 157 | 11 258 | 19 984 | 16 756 | 299 | 331 |
Prepayments Accrued Income | 63 329 | 58 382 | 56 428 | 70 298 | 69 395 | 61 831 | 78 811 | 88 959 |
Proceeds From Sales Property Plant Equipment | | | | -542 | | -9 521 | | |
Profit Loss | | | 1 051 556 | 673 780 | 881 609 | 1 046 711 | 1 210 911 | 539 617 |
Profit Loss On Ordinary Activities Before Tax | | | 1 328 158 | 861 119 | 1 121 090 | 1 323 496 | 1 534 437 | 639 848 |
Property Plant Equipment Gross Cost | 407 752 | 450 684 | 451 772 | 498 442 | 544 060 | 524 687 | 503 198 | 504 715 |
Provisions | | | 11 824 | 10 501 | 14 817 | 9 644 | 7 145 | 7 553 |
Provisions For Liabilities Balance Sheet Subtotal | 24 476 | 18 322 | 11 824 | 10 501 | 14 817 | 9 644 | 7 145 | 7 553 |
Purchase Property Plant Equipment | | | -1 088 | -47 336 | -45 618 | -3 233 | -8 133 | -4 571 |
Social Security Costs | | | 73 861 | 72 953 | 79 953 | 79 047 | 88 881 | 85 528 |
Staff Costs Employee Benefits Expense | | | 931 812 | 944 616 | 1 030 724 | 959 827 | 1 056 457 | 991 366 |
Tax Expense Credit Applicable Tax Rate | | | 252 350 | 163 613 | 213 007 | 251 464 | 291 543 | 121 571 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 29 670 | 25 049 | 22 205 | 30 493 | 47 863 | 27 505 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 080 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 276 602 | 187 339 | 239 481 | 276 785 | 323 526 | 100 231 |
Total Additions Including From Business Combinations Property Plant Equipment | | 79 942 | 1 088 | 47 336 | 45 618 | 3 233 | 8 133 | 4 571 |
Total Assets Less Current Liabilities | 2 867 283 | 3 734 421 | 4 485 965 | 4 832 341 | 5 399 511 | 6 154 777 | 7 112 512 | 7 447 402 |
Total Borrowings | 881 008 | 42 929 | 701 852 | 572 838 | 41 732 | 115 017 | 4 554 | |
Total Operating Lease Payments | | | 41 034 | 43 998 | 47 072 | 32 695 | 42 232 | 44 038 |
Trade Creditors Trade Payables | 238 851 | 126 527 | 207 108 | 447 246 | 187 373 | 67 513 | 160 285 | 173 859 |
Trade Debtors Trade Receivables | 29 524 | 99 795 | 747 608 | 994 684 | 452 236 | 310 717 | 168 462 | 63 871 |
Turnover Revenue | | | 21 768 035 | 23 037 877 | 22 076 892 | 17 854 839 | 21 547 853 | 21 704 294 |
Wages Salaries | | | 853 794 | 860 405 | 930 787 | 864 024 | 967 277 | 905 507 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 408 |
Dividends Received Classified As Investing Activities | | | | | | | -371 379 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -3 867 508 | -750 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -51 778 | |
Income From Other Fixed Asset Investments | | | | | | | 371 379 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -29 622 | 29 622 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -13 381 | -70 835 |
Investments Fixed Assets | | | | | | 694 102 | 1 030 352 | |
Other Investments Other Than Loans | | | | | | 694 102 | 1 030 352 | -280 352 |
Other Operating Income Format1 | | | | | | 196 059 | 8 382 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -105 000 | |
Total Current Tax Expense Credit | | | | 188 661 | 235 166 | 281 958 | 326 025 | 99 822 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -29 622 | 29 622 |