Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 549 456 | 3 994 169 | 5 946 108 | 4 352 716 | 4 265 304 |
Current Assets | 17 205 724 | 20 336 813 | 21 906 377 | 21 156 186 | 22 659 358 |
Debtors | 7 127 804 | 8 615 702 | 7 560 294 | 7 531 032 | 7 979 040 |
Net Assets Liabilities | 7 539 749 | 9 397 683 | 12 321 126 | 13 196 578 | 14 498 199 |
Other Debtors | 35 467 | 240 219 | 268 521 | 742 070 | 1 092 090 |
Property Plant Equipment | 702 243 | 619 414 | 777 403 | 660 094 | 604 498 |
Total Inventories | 8 528 464 | 7 726 942 | 8 399 975 | 9 272 438 | |
|
Other Financial Data |
Audit Fees Expenses | 45 200 | 30 400 | 40 200 | 52 200 | 61 241 |
Other Non-audit Services Fees | 4 800 | 4 950 | 4 800 | 4 800 | |
Taxation Compliance Services Fees | 10 000 | 10 000 | 10 000 | 10 000 | |
Accrued Liabilities Deferred Income | 198 017 | 334 293 | 411 932 | 757 736 | 204 288 |
Accumulated Amortisation Impairment Intangible Assets | | | 186 659 | 421 011 | 686 582 |
Accumulated Depreciation Impairment Property Plant Equipment | 827 109 | 984 974 | 1 050 797 | 1 198 002 | 1 309 810 |
Additions Other Than Through Business Combinations Intangible Assets | | | 565 636 | 606 077 | 156 140 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 75 036 | 310 830 | 29 896 | 80 678 |
Administrative Expenses | 7 151 077 | 7 314 126 | 5 889 345 | 6 135 823 | 6 770 629 |
Amortisation Expense Intangible Assets | | | 186 659 | 234 352 | |
Amortisation Impairment Expense Intangible Assets | | | 186 659 | 234 352 | 265 571 |
Amounts Owed By Group Undertakings | 64 676 | 44 242 | | 360 000 | |
Amounts Owed To Group Undertakings | 108 096 | 298 071 | 351 803 | 554 414 | 1 287 138 |
Average Number Employees During Period | 128 | 120 | 91 | 85 | 92 |
Bank Borrowings | | | | 294 343 | 198 567 |
Bank Borrowings Overdrafts | | 390 775 | 291 349 | 197 035 | 99 125 |
Banking Arrangements Classified As Cash Cash Equivalents | | -61 | | | |
Bank Overdrafts | | 61 | | | |
Cash Cash Equivalents Cash Flow Value | 1 549 456 | 3 994 108 | 5 946 108 | 4 352 716 | 4 265 304 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | -779 325 | 356 608 | 459 677 |
Cash Receipts From Sales Interests In Associates | | | -779 325 | 356 608 | |
Corporation Tax Payable | 124 496 | 324 961 | 530 208 | 56 581 | 315 025 |
Cost Sales | 15 257 141 | 14 475 095 | 9 617 628 | 9 085 429 | 8 779 271 |
Creditors | 8 842 653 | 390 775 | 291 349 | 197 035 | 99 125 |
Current Tax For Period | 105 496 | 325 057 | 530 304 | 56 581 | 315 333 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -20 417 | 148 141 | -33 345 |
Depreciation Expense Property Plant Equipment | 141 157 | 157 865 | 135 244 | 147 205 | |
Depreciation Impairment Expense Property Plant Equipment | 141 157 | 157 865 | 135 244 | 147 205 | 135 544 |
Distribution Costs | 482 481 | 412 368 | 131 796 | 155 920 | 243 726 |
Dividends Paid | 368 000 | 459 000 | 1 200 000 | 1 000 100 | 1 000 000 |
Dividends Paid Classified As Financing Activities | -368 000 | -459 000 | -1 200 000 | -1 000 100 | -1 000 000 |
Dividends Paid On Shares Interim | 368 000 | 459 000 | 1 200 000 | 1 000 100 | 1 000 000 |
Finished Goods Goods For Resale | 8 528 464 | 7 726 942 | 8 399 975 | 9 272 438 | 10 415 014 |
Fixed Assets | 722 243 | 643 515 | 1 308 838 | 1 574 679 | 1 366 937 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -500 000 | 96 888 | | 95 776 |
Further Item Interest Expense Component Total Interest Expense | 3 005 | 1 141 | | 5 293 | 6 748 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -20 417 | -115 155 | -19 283 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 862 692 | 2 512 685 | 1 970 475 | 1 448 820 | 2 570 723 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 154 777 | 219 606 | -34 059 | 57 364 | 31 744 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 737 939 | -831 494 | 557 809 | | -603 586 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 476 194 | 1 487 898 | -1 065 448 | -385 870 | -11 669 |
Gain Loss In Cash Flows From Change In Inventories | 1 024 738 | -801 522 | 673 033 | 872 463 | 1 142 576 |
Gain Loss On Disposals Property Plant Equipment | -121 934 | | -13 846 | | |
Government Grant Income | | | 299 371 | 4 094 | |
Gross Profit Loss | 8 773 466 | 10 375 200 | 10 334 700 | 8 451 196 | |
Impairment Loss Reversal On Investments | | 7 810 | -30 525 | | |
Income Taxes Paid Refund Classified As Operating Activities | -170 171 | -124 592 | -325 057 | -590 621 | -56 889 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -335 498 | -2 444 652 | -1 952 000 | 1 593 392 | 87 412 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 19 000 | | | 60 412 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 186 659 | 234 352 | 265 571 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 157 865 | 135 244 | 147 205 | 135 544 |
Intangible Assets | 20 000 | 12 190 | 421 692 | 793 417 | 641 271 |
Intangible Assets Gross Cost | 20 000 | 12 190 | 608 351 | 1 214 428 | 1 327 853 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 1 278 | 11 616 | 17 609 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 762 | 277 | | | |
Interest Income On Bank Deposits | 1 190 | 3 791 | 1 491 | 41 | 76 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 190 | 3 791 | 1 491 | 41 | 76 |
Interest Paid Classified As Operating Activities | | | -11 616 | -22 902 | -29 880 |
Interest Payable Similar Charges Finance Costs | 3 767 | 2 696 | 11 616 | 22 902 | 29 880 |
Interest Received Classified As Investing Activities | -1 190 | -3 791 | -1 491 | -41 | -76 |
Investments | | 11 911 | 109 743 | 121 168 | 121 168 |
Investments Fixed Assets | | 11 911 | 109 743 | 121 168 | 121 168 |
Net Cash Flows From Used In Financing Activities | 368 000 | -28 236 | | | |
Net Cash Flows From Used In Investing Activities | 149 795 | 83 156 | | | |
Net Cash Flows From Used In Operating Activities | -853 293 | -2 499 572 | -4 227 984 | | |
Net Cash Generated From Operations | -1 027 231 | -2 626 860 | -4 564 657 | | -1 756 322 |
Net Current Assets Liabilities | 8 363 071 | 10 365 679 | 12 285 328 | 13 104 588 | 13 743 596 |
Net Finance Income Costs | 1 190 | 3 791 | 1 491 | 41 | 76 |
Net Interest Paid Received Classified As Operating Activities | -3 767 | -2 696 | -11 616 | | |
Operating Profit Loss | 1 139 908 | 2 648 706 | 4 612 930 | 2 163 547 | |
Other Creditors | 5 064 629 | 6 233 083 | 5 236 920 | 4 181 649 | 4 245 304 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 69 421 | | 23 736 |
Other Disposals Property Plant Equipment | | | 87 018 | | 24 466 |
Other Interest Receivable Similar Income Finance Income | 1 190 | 3 791 | 1 491 | 41 | 76 |
Other Operating Income Format1 | | | 299 371 | 4 094 | |
Other Provisions Balance Sheet Subtotal | | | 956 308 | 1 112 131 | 373 031 |
Other Taxation Social Security Payable | 367 714 | 585 415 | 921 912 | 186 383 | 213 472 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 51 850 | 43 735 | 26 592 | 24 014 | 20 836 |
Prepayments Accrued Income | 274 403 | 335 690 | 317 056 | 226 835 | 291 380 |
Proceeds From Sales Intangible Assets | | | | | -42 715 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | 11 425 | 22 715 |
Proceeds From Sales Property Plant Equipment | | | -3 751 | | -15 230 |
Profit Loss | 1 012 835 | 2 316 934 | 4 123 443 | 1 875 552 | 2 301 621 |
Profit Loss On Ordinary Activities Before Tax | 1 137 331 | 2 641 991 | 4 633 330 | 2 140 686 | 2 583 609 |
Property Plant Equipment Gross Cost | 1 529 352 | 1 604 388 | 1 828 200 | 1 858 096 | 1 914 308 |
Provisions | 1 545 565 | 1 220 736 | 981 691 | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 545 565 | 1 220 736 | 981 691 | | |
Purchase Intangible Assets | | | -565 636 | -606 077 | -156 140 |
Purchase Other Long-term Assets Classified As Investing Activities | | -11 911 | -789 365 | | |
Purchase Property Plant Equipment | -150 985 | -75 036 | -310 830 | -29 896 | -80 678 |
Social Security Costs | 429 994 | 430 724 | 353 494 | 324 616 | |
Staff Costs Employee Benefits Expense | 4 672 994 | 4 702 373 | 3 569 229 | 3 480 889 | 3 545 014 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 45 800 | 45 800 | 25 383 | 173 523 | 140 178 |
Tax Expense Credit Applicable Tax Rate | 216 093 | 501 978 | 880 333 | 406 730 | 490 886 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -202 228 | -245 521 | -419 261 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 119 | 20 010 | 15 585 | -10 487 | -18 874 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 82 512 | 48 590 | 53 647 | 85 471 | 94 904 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 124 496 | 325 057 | 509 887 | 265 134 | 281 988 |
Total Assets Less Current Liabilities | 9 085 314 | 11 009 194 | 13 594 166 | 14 679 267 | 15 110 533 |
Total Borrowings | | | | 197 035 | 99 125 |
Total Current Tax Expense Credit | 124 496 | 325 057 | 530 304 | 116 993 | 315 333 |
Total Increase Decrease From Revaluations Intangible Assets | | -7 810 | 30 525 | | |
Total Increase Decrease In Provisions | | 324 829 | 218 628 | | 739 100 |
Total Operating Lease Payments | 583 361 | 558 741 | 628 335 | 581 237 | |
Trade Creditors Trade Payables | 2 979 701 | 2 098 789 | 2 069 275 | 2 217 527 | 2 551 093 |
Trade Debtors Trade Receivables | 6 753 258 | 7 995 551 | 6 974 717 | 6 202 127 | 6 595 570 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | 42 715 |
Turnover Revenue | 24 030 607 | 24 850 295 | 19 952 328 | 17 536 625 | |
Wages Salaries | 4 191 150 | 4 227 914 | 3 189 143 | 3 132 259 | 3 204 973 |
Director Remuneration | 248 496 | 205 033 | 273 556 | 214 108 | 236 503 |