Profit & Loss |
Date of Accounts |
2011-03-31 | 2012-02-29 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-09-30 |
Currency |
| | | | | | | | | | | |
Net Worth | 1 | 101 | 307 779 | 708 206 | 1 197 335 | 1 890 175 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 388 185 | 854 834 | 620 923 | 1 869 370 | 979 603 | 1 678 | 3 177 |
Current Assets | | 101 | 1 578 536 | 2 122 475 | 2 897 474 | 2 774 390 | 3 445 115 | 4 181 179 | 6 000 908 | 5 948 121 | 8 741 | 14 161 |
Debtors | | | 1 253 989 | 1 588 130 | 2 339 413 | 2 113 737 | 1 905 281 | 2 665 256 | 2 881 538 | 3 828 518 | 5 286 | 7 509 |
Net Assets Liabilities | | | | | | 1 972 095 | 2 815 184 | 3 747 407 | 5 630 172 | 6 802 542 | 8 456 | 11 942 |
Other Debtors | | | | | | 23 132 | 4 070 | 530 357 | 407 740 | 660 347 | 86 286 | 148 |
Property Plant Equipment | | | | | | 1 429 732 | 1 208 940 | 1 794 411 | 1 779 393 | 3 484 580 | 6 088 107 | 7 662 |
Total Inventories | | | | | | 450 000 | 685 000 | 895 000 | 1 250 000 | 1 140 000 | 1 776 822 | 3 475 |
Cash Bank In Hand | 1 | 1 | 28 547 | 184 345 | 208 062 | 210 653 | | | | | | |
Intangible Fixed Assets | | | | | 2 000 | 1 500 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 307 779 | 708 206 | 1 197 335 | 1 890 175 | | | | | | |
Stocks Inventory | | | 296 000 | 350 000 | 350 000 | 450 000 | | | | | | |
Tangible Fixed Assets | | | 668 055 | 552 116 | 1 039 801 | 1 429 734 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | | 101 | 101 | 101 | 101 | 101 | | | | | | |
Profit Loss Account Reserve | | | 307 678 | 708 105 | 1 197 234 | 1 890 074 | | | | | | |
Shareholder Funds | 1 | 101 | 307 779 | 708 206 | 1 197 335 | 1 890 175 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 7 500 | 25 | 30 |
Other Non-audit Services Fees | | | | | | | | | | | | 3 |
Taxation Compliance Services Fees | | | | | | | | | | | | 3 |
Accrued Liabilities | | | | | | | 8 300 | 20 629 | 27 328 | | | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 135 | 136 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | | 265 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 4 384 | 4 884 | | | | | 124 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 961 672 | 1 251 507 | 1 677 838 | 1 766 874 | 1 879 823 | 2 386 432 | 4 102 |
Acquired Through Business Combinations Intangible Assets | | | | | | | | | | | | 437 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 135 494 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 95 626 | 1 087 788 | 771 206 | 2 293 866 | 3 541 034 | 3 370 |
Administration Support Average Number Employees | | | | | | | | | 6 | 7 | 8 | |
Administrative Expenses | | | | | | | | | 2 820 559 | 3 430 095 | 1 665 | 4 803 |
Amortisation Expense Intangible Assets | | | | | | | | | | | | 124 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | | | 124 |
Amounts Owed To Group Undertakings | | | | | | | | | | | | 74 |
Amounts Owed To Related Parties | | | | | | 163 532 | 235 | | | | 1 439 078 | |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | |
Average Number Employees During Period | | | | | | 35 | 43 | 49 | 50 | 65 | 77 | 131 |
Balances With Banks | | | | | | | | | 278 486 | 277 834 | 247 571 | |
Bank Borrowings | | | | | | | | | | | 1 639 | 3 218 |
Bank Borrowings Overdrafts | | | | | | | | | | | 1 154 | 2 358 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | | -6 |
Bank Overdrafts | | | | | | | 2 | | | | | 6 |
Cash Cash Equivalents | | | | | | | | | 1 869 370 | 979 603 | 1 677 735 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 620 923 | 1 869 370 | 980 | 1 678 | 3 171 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | | | | | | -917 |
Cash On Hand | | | | | | | | | 6 380 | 1 769 | 10 078 | |
Comprehensive Income Expense | | | | | | 912 260 | 884 089 | | | | | |
Contingent Rents On Operating Leases Recognised As Income | | | | | | | | | 34 500 | 34 500 | 34 500 | |
Corporation Tax Payable | | | | | | | | | | | 178 | 315 |
Cost Sales | | | | | | | | | 6 317 486 | 7 783 891 | 10 469 | 35 004 |
Creditors | | | | | | 419 712 | 56 245 | 556 599 | 414 630 | 1 141 031 | 1 154 | 2 358 |
Current Tax For Period | | | | | | | | | 444 202 | 158 072 | 265 594 | 525 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | | -240 000 | | | |
Deferred Income | | | | | | | | | | 264 900 | 264 900 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | 108 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 1 890 | 135 495 | 88 | 177 |
Deferred Tax Liabilities | | | | | | | | | 81 860 | 217 354 | 305 444 | |
Depreciation Amortisation Expense | | | | | | | | | 401 207 | 454 296 | 845 289 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 401 207 | 454 296 | 845 | 1 757 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 845 | 1 757 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -4 884 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -14 671 | -33 465 | -312 171 | -341 347 | -338 680 | |
Disposals Intangible Assets | | | | | | | | -5 886 | | | | |
Disposals Property Plant Equipment | | | | | | | -26 583 | -75 986 | -365 850 | -475 730 | -430 898 | |
Distribution Average Number Employees | | | | | | | | | 5 | 5 | 5 | |
Distribution Costs | | | | | | | | | | | 2 673 | 6 624 |
Dividend Income From Group Undertakings | | | | | | | | | | | | 292 |
Dividend Per Share Interim | | | | | | | 20 000 | 25 000 | | 20 000 | 30 000 | |
Dividends Paid | | | | | | -137 500 | -41 000 | | -60 000 | -60 000 | -66 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -60 000 | -60 000 | -66 | |
Dividends Paid On Shares Final | | | | | | | | | | | 66 | |
Dividends Paid On Shares Interim | | | | | | 137 500 | 41 000 | 61 000 | 60 000 | 60 000 | 66 000 | |
Dividends Received Classified As Investing Activities | | | | | | | | | | | | -292 |
Finance Lease Liabilities Present Value Total | | | | | | 219 712 | 56 245 | 556 599 | 414 630 | 633 334 | 1 154 246 | |
Financial Liabilities | | | | | | 200 000 | | | | 242 797 | | |
Fixed Assets | | | 668 055 | 552 116 | 980 971 | 1 431 234 | 1 209 942 | 1 794 411 | 2 110 731 | 3 815 918 | 6 605 | 8 599 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -1 218 | -2 442 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | | | | | 783 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | -127 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 62 593 | 48 630 | 106 024 | 73 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | | 33 | 33 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -136 106 | 189 246 | -3 251 279 | -3 141 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 216 282 | 946 980 | 1 459 | 2 096 |
Gain Loss In Cash Flows From Change In Deferred Items | | | | | | | | | | 264 900 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 355 000 | -110 000 | 637 | 1 663 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -17 929 | 32 116 | 282 | -4 |
Government Grant Income | | | | | | | | | | | 106 | 271 |
Gross Profit Loss | | | | | | | | | 5 217 387 | 4 964 122 | 6 046 | 15 094 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 147 136 | 444 201 | 130 001 | -273 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | | | 33 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | | | -13 255 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 1 248 447 | -889 767 | 698 132 | -1 493 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -114 | -134 |
Increase Decrease In Existing Provisions | | | | | | | | | | | 88 090 | |
Increase Decrease In Loans Owed By Related Parties Attributable To Interest Transactions | | | | | | | | 6 123 | 10 056 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | -577 553 | 1 242 766 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 500 | | | | | 124 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 304 506 | 473 051 | 401 207 | 454 296 | 845 289 | 1 757 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | | 490 099 | 52 064 | | | |
Intangible Assets | | | | | | 1 502 | 1 002 | | | | | 313 |
Intangible Assets Gross Cost | | | | | | 5 886 | 5 886 | | | | | 437 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 2 | 55 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | | 1 084 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 22 606 | 25 460 | 46 | 140 |
Interest Income | | | | | | | | | | | 5 | 3 |
Interest Income On Bank Deposits | | | | | | | | | 4 525 | 6 329 | 86 | 3 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 3 |
Interest Paid Classified As Financing Activities | | | | | | | | | -22 606 | -26 544 | -46 | -195 |
Interest Paid Classified As Operating Activities | | | | | | | | | 22 606 | 26 544 | 45 929 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 22 606 | 25 924 | 45 929 | 195 |
Interest Received Classified As Investing Activities | | | | | | | | | 14 635 | 17 834 | 5 475 | -3 |
Interest Received Classified As Operating Activities | | | | | | | | | 14 635 | 17 835 | 5 475 | |
Investment Property | | | | | | | | | 331 338 | 331 338 | 331 338 | 550 |
Investment Property Fair Value Model | | | | | | | | | 331 338 | 331 338 | 331 338 | 550 |
Investments Fixed Assets | | | | | | | | | | | | 74 |
Investments In Subsidiaries | | | | | | | | | | | | 74 |
Loans From Other Related Parties Other Than Directors | | | | | | | | | | | 1 439 | 1 080 |
Loans Owed By Related Parties | | | | | | | | 496 222 | 318 342 | | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | | | | -620 | | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | | | | 34 500 | 224 250 | 189 750 | 138 |
Net Assets Liabilities Subsidiaries | | | | | | | | | | | | 74 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -264 384 | 225 670 | 415 484 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -720 821 | -2 109 533 | -3 443 059 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 2 233 652 | 994 096 | 3 725 707 | |
Net Cash Generated From Operations | | | | | | | | | 2 380 788 | 1 438 297 | -1 928 | -5 031 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 2 815 964 | 1 956 826 | 2 700 609 | |
Net Current Assets Liabilities | | 101 | 56 726 | 389 197 | 709 051 | 981 478 | 1 750 970 | 2 589 565 | 4 015 931 | 4 345 009 | 3 352 282 | 6 327 |
Net Debt Funds | | | | | | | | | 1 312 771 | 110 790 | 135 567 | |
Net Finance Income Costs | | | | | | | | | | | 5 | 295 |
New Finance Leases | | | | | | | | | | -624 428 | -1 217 989 | |
Nominal Value Allotted Share Capital | | | | | | | 101 | 101 | 101 | 101 | 101 | |
Number Shares Issued Fully Paid | | | | | | | 101 | 101 | 101 | 101 | 101 | |
Operating Profit Loss | | | | | | | | | 2 396 828 | 1 534 027 | 1 882 | 4 062 |
Other Creditors | | | | | | 198 369 | 176 867 | 148 261 | 2 866 | 3 434 | | |
Other Deferred Tax Expense Credit | | | | | | | | | | | 6 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 40 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 80 |
Other Employee Expense | | | | | | | | | 43 766 | 17 327 | 27 010 | |
Other Finance Income | | | | | | | | | 10 110 | 11 505 | 5 389 | |
Other Interest Income | | | | | | | | | | | 5 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 14 635 | 17 834 | 5 | 295 |
Other Inventories | | | | | | 450 000 | 685 000 | 895 000 | 1 250 000 | 1 140 000 | 1 776 822 | |
Other Operating Income Format1 | | | | | | | | | | | 106 207 | 395 |
Other Payables Accrued Expenses | | | | | | | | | 27 328 | 43 995 | 127 522 | |
Other Remaining Borrowings | | | | | | | | | | | 1 439 | 1 080 |
Other Revenue | | | | | | | | | 15 092 | 20 917 | | |
Other Taxation Social Security Payable | | | | | | | | | | | 637 | 695 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 20 000 | 1 | 1 | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -181 778 | 312 214 | 770 210 | |
Pension Costs Defined Contribution Plan | | | | | | | | | 20 601 | 39 557 | 48 793 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 49 | 119 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | | 100 |
Prepayments | | | | | | | 9 462 | 10 527 | 17 445 | 31 255 | 39 025 | |
Prepayments Accrued Income | | | | | | | | | | | 39 | 67 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -1 439 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | 35 750 | 166 499 | 92 500 | -36 |
Production Average Number Employees | | | | | | | | | 32 | 44 | 55 | |
Profit Loss | | | | | | 912 260 | 884 089 | | 1 942 765 | 1 232 370 | 1 597 | 3 486 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 388 857 | 1 525 937 | 1 841 | 4 162 |
Profit Loss Subsidiaries | | | | | | | | | | | | 18 |
Property Plant Equipment Gross Cost | | | | | | 2 391 404 | 2 460 447 | 3 140 911 | 3 546 267 | 5 364 403 | 8 474 539 | 11 764 |
Provisions | | | | | | | | | 81 860 | 217 354 | 305 444 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 117 990 | 89 483 | 79 970 | 81 860 | 217 354 | 305 444 | |
Purchase Property Plant Equipment | | | | | | | | | -771 206 | -2 293 866 | -3 541 | -2 871 |
Raw Materials Consumables | | | | | | | | | | | 1 777 | 3 475 |
Rental Income From Investment Property | | | | | | | | | 34 500 | 34 500 | 34 500 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | | -409 |
Revenue From Sale Goods | | | | | | | | | 11 485 281 | 12 692 596 | 16 513 535 | |
Selling Average Number Employees | | | | | | | | | 7 | 9 | 9 | |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | 1 584 504 | 700 000 | 1 420 086 | |
Social Security Costs | | | | | | | | | 146 029 | 204 525 | 228 866 | 589 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 759 701 | 2 226 714 | 2 671 775 | 6 556 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 340 | 626 |
Taxation Social Security Payable | | | | | | 170 806 | 152 852 | 33 425 | 139 196 | 66 249 | 637 412 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 453 883 | 289 928 | 344 878 | 791 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -8 257 | | -114 031 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 3 087 | 8 637 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 107 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | | | | -55 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 466 | 557 | 169 | 94 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | -5 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 446 092 | 293 567 | 244 | 676 |
Total Assets Less Current Liabilities | | 101 | 724 781 | 979 438 | 1 646 709 | 2 412 712 | 2 960 912 | 4 383 976 | 6 126 662 | 8 160 927 | 9 771 727 | 14 926 |
Total Borrowings | | | | | | 219 712 | 56 245 | 556 599 | 414 630 | 633 334 | 3 078 | 4 304 |
Total Current Tax Expense Credit | | | | | | | | | | | 150 | 391 |
Total Deferred Tax Expense Credit | | | | | | | | | | | 94 | 285 |
Trade Creditors Trade Payables | | | | | | 856 604 | 1 142 391 | 1 207 521 | 1 229 416 | 1 095 699 | 2 257 219 | 4 668 |
Trade Debtors Trade Receivables | | | | | | 1 816 389 | 1 891 749 | 2 124 372 | 2 456 353 | 3 136 916 | 5 162 565 | 7 294 |
Turnover Revenue | | | | | | | | | 11 534 873 | 12 748 013 | 16 515 | 50 098 |
Unpaid Contributions To Pension Schemes | | | | | | | | | 214 | 183 | -392 | |
Wages Salaries | | | | | | | | | 1 549 305 | 1 965 305 | 2 367 106 | 5 848 |
Amount Specific Advance Or Credit Directors | | | | | | | | 496 222 | 318 342 | 403 490 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 496 222 | 62 120 | 403 490 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | -240 000 | -330 099 | -403 490 | |
Director Remuneration | | | | | | | 16 120 | 16 320 | 16 848 | 17 256 | 17 568 | 26 |
Creditors Due After One Year | | | 399 220 | 255 564 | 387 595 | 419 712 | | | | | | |
Creditors Due Within One Year | | | 1 521 810 | 1 733 278 | 2 188 423 | 1 792 912 | | | | | | |
Intangible Fixed Assets Additions | | | | | 2 500 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 500 | 1 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 500 | 500 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 2 500 | 2 500 | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | 1 | 1 | | | | | | |
Provisions For Liabilities Charges | | | 17 782 | 15 558 | 61 779 | 102 825 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | | 854 835 | 55 313 | 844 690 | 935 676 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 854 835 | 910 148 | 1 754 838 | 2 394 789 | | | | | | |
Tangible Fixed Assets Depreciation | | | 186 780 | 358 032 | 760 476 | 965 055 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 186 780 | 171 252 | 357 005 | 372 353 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | | 167 774 | | | | | | |
Tangible Fixed Assets Disposals | | | | | | 280 334 | | | | | | |