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 | 67 811 | 31 460 | 789 | 503 | 142 | 38 833 | 282 | 5 109 |
Current Assets | 1 477 787 | 1 351 664 | 1 642 444 | 1 670 138 | 2 180 603 | 2 911 181 | 4 102 428 | 4 392 481 |
Debtors | 1 373 333 | 1 252 492 | 1 583 321 | 1 615 934 | 2 124 243 | 2 821 093 | 4 015 690 | 4 291 643 |
Net Assets Liabilities | 232 976 | 149 156 | 71 035 | 118 652 | 284 552 | 546 815 | 419 122 | 960 042 |
Other Debtors | | | 112 515 | 112 515 | 113 810 | 532 981 | 987 435 | 867 777 |
Property Plant Equipment | 61 434 | 139 395 | | 1 415 534 | 1 641 522 | 2 960 139 | 5 018 613 | 5 028 890 |
Total Inventories | 36 643 | 67 712 | 58 334 | 53 701 | 56 218 | 51 255 | 86 456 | 95 729 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 13 746 | 2 717 | 63 673 | 7 972 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 13 746 | 2 717 | 63 673 | 7 972 | |
Audit Fees Expenses | | | | | 5 000 | 10 000 | 10 000 | 10 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 13 746 | 2 717 | 63 673 | 7 972 |
Company Contributions To Money Purchase Plans Directors | | | | 613 | 931 | 931 | 931 | 839 |
Director Remuneration | | | | 44 575 | 49 575 | 49 575 | 49 575 | 49 575 |
Dividend Recommended By Directors | | | | | 286 000 | 333 000 | 357 000 | 351 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 | 3 |
Accrued Liabilities | 90 996 | 120 526 | 133 486 | 174 947 | 212 111 | 413 453 | 336 681 | 442 837 |
Accumulated Amortisation Impairment Intangible Assets | 187 355 | 224 626 | 261 897 | 299 168 | 336 439 | 373 710 | 373 710 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 412 587 | 1 843 569 | 2 075 186 | 1 728 239 | 1 851 316 | 2 351 600 | 2 860 609 |
Average Number Employees During Period | | 85 | 89 | 97 | 111 | 125 | 156 | 175 |
Bank Borrowings | | 67 292 | 90 183 | 40 079 | 14 766 | | | |
Bank Borrowings Overdrafts | | 24 792 | 40 079 | 14 766 | 58 191 | | 307 373 | |
Bank Overdrafts | | | 42 482 | 41 233 | 43 425 | | 307 373 | |
Capital Commitments | 300 000 | | 114 986 | | | | | |
Corporation Tax Payable | 14 959 | 49 284 | 25 157 | 79 111 | 9 897 | 7 392 | | 245 |
Corporation Tax Recoverable | 16 163 | | | | | | 96 400 | 98 991 |
Creditors | 567 640 | 895 904 | 797 548 | 461 834 | 733 348 | 1 768 737 | 3 031 996 | 2 808 396 |
Finance Lease Liabilities Present Value Total | 132 640 | 496 112 | 421 624 | 174 429 | 433 858 | 21 333 | 1 101 579 | 1 200 082 |
Fixed Assets | 1 278 322 | 1 909 818 | 1 922 244 | 1 496 326 | 1 685 043 | 2 966 389 | 5 024 863 | 5 035 140 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 110 916 | 109 063 | 620 324 | 1 024 482 | 1 555 780 | 1 778 661 | 2 256 829 | 2 512 889 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 5 225 | | | | | | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | 430 982 | 353 731 | | | | |
Increase Decrease In Property Plant Equipment | | | 480 679 | 40 359 | 600 434 | 1 574 737 | 1 294 308 | 977 480 |
Increase From Amortisation Charge For Year Intangible Assets | | 37 271 | 37 271 | 37 271 | 37 271 | 37 271 | | |
Intangible Assets | 186 355 | 149 084 | 111 813 | 74 542 | 37 271 | | | |
Intangible Assets Gross Cost | 373 710 | 373 710 | 373 710 | 373 710 | 373 710 | 373 710 | 373 710 | |
Investments Fixed Assets | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 |
Net Current Assets Liabilities | -356 751 | -722 525 | -920 882 | -816 018 | -469 223 | -323 074 | -1 097 208 | -553 734 |
Other Investments Other Than Loans | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 | 6 250 |
Other Remaining Borrowings | | | 129 250 | | 92 500 | 29 270 | | |
Other Taxation Social Security Payable | 50 654 | 59 530 | 60 561 | 73 645 | 84 186 | 100 983 | 141 915 | 155 991 |
Prepayments | 78 200 | 71 346 | 112 521 | 85 360 | 190 820 | 220 836 | 268 732 | 495 997 |
Property Plant Equipment Gross Cost | 72 275 | 3 167 071 | 3 647 750 | 173 583 | 3 369 761 | 4 811 455 | 7 370 213 | 7 889 499 |
Provisions For Liabilities Balance Sheet Subtotal | 120 955 | 142 233 | 132 779 | 99 822 | 197 920 | 327 763 | 476 537 | 712 968 |
Total Assets Less Current Liabilities | 921 571 | 1 187 293 | 1 001 362 | 680 308 | 1 215 820 | 2 643 315 | 3 927 655 | 4 481 406 |
Total Borrowings | 1 072 511 | 1 665 556 | 1 575 760 | 1 253 686 | 1 738 003 | 29 270 | 307 373 | 3 814 377 |
Trade Creditors Trade Payables | 463 177 | 448 616 | 490 191 | 456 259 | 658 023 | 733 003 | 961 133 | 857 660 |
Trade Debtors Trade Receivables | 1 278 970 | 1 181 146 | 1 358 285 | 1 404 313 | 1 816 896 | 2 003 602 | 2 612 375 | 2 737 525 |
Additional Provisions Increase From New Provisions Recognised | | | | | 98 098 | 129 843 | 148 774 | 236 431 |
Administrative Expenses | | | | 3 197 905 | 3 477 463 | 4 101 000 | 5 513 806 | 6 456 845 |
Amortisation Expense Intangible Assets | | | | 37 271 | 37 271 | 37 271 | | |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | -40 730 | -43 283 | 38 833 | -307 091 | |
Comprehensive Income Expense | | | | 227 617 | 451 900 | 595 263 | 229 307 | 891 920 |
Cost Sales | | | | 6 857 016 | 8 377 141 | 8 951 097 | 11 256 070 | 12 486 018 |
Current Tax For Period | | | | 79 111 | 9 897 | 7 392 | -96 400 | 245 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -32 957 | 98 098 | 129 843 | | |
Depreciation Amortisation Expense | | | | 391 002 | 337 772 | 551 562 | 748 421 | 1 069 760 |
Depreciation Expense Property Plant Equipment | | | | 141 186 | 170 744 | 158 406 | 274 222 | 349 949 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 647 451 | 391 213 | 248 136 | 560 751 |
Disposals Property Plant Equipment | | | | | 843 717 | 432 604 | 280 525 | 737 621 |
Dividend Per Share Interim | | | | | 153 | 227 | 243 | |
Dividends Paid | | | | 180 000 | 286 000 | 333 000 | 357 000 | 351 000 |
Dividends Paid Classified As Financing Activities | | | | -180 000 | -286 000 | -333 000 | -357 000 | -351 000 |
Dividends Paid On Shares | | | | 180 000 | 286 000 | 333 000 | 357 000 | 351 000 |
Dividends Paid On Shares Interim | | | | 36 000 | 36 000 | 50 000 | 50 000 | 50 000 |
Dividends Received Classified As Investing Activities | | | | -22 004 | -10 071 | -13 992 | -13 673 | -8 731 |
Further Item Interest Expense Component Total Interest Expense | | | | 60 620 | 68 082 | 7 485 | 91 420 | 37 991 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 2 132 047 | 2 939 288 | 2 975 954 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 98 886 | 335 891 | 670 819 | 1 637 573 | 22 196 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -18 867 | -519 338 | -635 893 | -1 153 899 | -281 334 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -7 666 | -12 210 | -22 958 | 12 973 | 69 370 |
Gain Loss On Disposals Property Plant Equipment | | | | -7 666 | -12 210 | -22 958 | 12 973 | 69 370 |
Gross Profit Loss | | | | 3 589 084 | 4 151 928 | 4 919 110 | 5 954 290 | 7 896 902 |
Income From Other Fixed Asset Investments | | | | 22 004 | 10 071 | 13 992 | 13 673 | 8 731 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -25 157 | -79 111 | -9 897 | -7 392 | -2 591 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 82 116 | -345 924 | 312 200 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -4 633 | 2 517 | -4 963 | 35 201 | 9 273 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 300 504 | 514 290 | 748 420 | 1 069 760 |
Interest Expense On Bank Loans Similar Borrowings | | | | 49 240 | 31 251 | 63 744 | 24 741 | 24 516 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 90 172 | 93 390 | 105 102 | 185 041 | 258 975 |
Interest Paid Classified As Operating Activities | | | | -49 240 | -31 251 | -71 229 | -24 741 | -62 507 |
Interest Payable Similar Charges Finance Costs | | | | 139 412 | 124 641 | 176 331 | 209 782 | 321 482 |
Merchandise | | | | 53 701 | 56 218 | 51 255 | 86 456 | 95 729 |
Net Cash Flows From Used In Financing Activities | | | | 758 221 | 709 087 | 921 281 | -989 787 | 1 571 431 |
Net Cash Flows From Used In Investing Activities | | | | -49 254 | -71 803 | 318 835 | 877 295 | -35 668 |
Net Cash Flows From Used In Operating Activities | | | | -709 930 | -634 731 | -1 322 232 | -1 443 931 | -1 847 963 |
Net Cash Generated From Operations | | | | -874 499 | -838 483 | -1 508 460 | -1 661 105 | -2 172 036 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -786 | -606 | -1 290 |
Number Shares Issued Fully Paid | | | | | 200 | 200 | 200 | 200 |
Operating Profit Loss | | | | 391 179 | 674 465 | 894 051 | 477 184 | 1 440 057 |
Other Creditors | | | | | 18 200 | | | |
Other Deferred Tax Expense Credit | | | | -32 957 | 98 098 | 129 843 | 148 774 | 236 431 |
Other Interest Receivable Similar Income Finance Income | | | | | | 786 | 606 | 1 290 |
Other Operating Income Format1 | | | | | | 75 941 | 36 700 | |
Par Value Share | | | | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -375 033 | -230 975 | -520 205 | -815 114 | -1 316 629 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 40 097 | 68 617 | 83 337 | 104 823 | 133 745 |
Prepayments Accrued Income | | | | | | | 42 776 | 91 353 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -150 000 | -214 000 | | |
Proceeds From Sales Property Plant Equipment | | | | -67 609 | -184 056 | -18 433 | -45 362 | -246 240 |
Profit Loss | | | | 227 617 | 451 900 | 595 263 | 229 307 | 891 920 |
Profit Loss On Ordinary Activities Before Tax | | | | 273 771 | 559 895 | 732 498 | 281 681 | 1 128 596 |
Provisions | | | | 99 822 | 197 920 | 327 763 | 476 537 | 712 968 |
Purchase Property Plant Equipment | | | | -40 359 | -122 324 | -352 046 | -936 936 | -220 593 |
Repayments Borrowings Classified As Financing Activities | | | | -179 357 | -52 810 | -137 267 | -214 000 | |
Social Security Costs | | | | 256 329 | 311 170 | 377 781 | 515 198 | 641 180 |
Staff Costs Employee Benefits Expense | | | | 3 103 633 | 3 726 653 | 4 446 315 | 5 781 846 | 6 829 952 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 4 181 | 1 913 | 2 659 | 2 598 | 1 659 |
Tax Expense Credit Applicable Tax Rate | | | | 52 016 | 106 380 | 139 175 | 53 519 | 214 433 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 37 356 | -88 743 | -123 175 | -513 269 | -109 611 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | -6 080 | -5 827 | -5 949 | -3 924 | 283 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 46 154 | 107 995 | 137 235 | 52 374 | 236 676 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 722 758 | 1 874 298 | 2 839 283 | 1 256 907 |
Total Operating Lease Payments | | | | 16 739 | 11 039 | 5 295 | 5 439 | 8 196 |
Turnover Revenue | | | | 10 446 100 | 12 529 069 | 13 870 207 | 17 210 360 | 20 382 920 |
Wages Salaries | | | | 2 807 207 | 3 346 866 | 3 985 197 | 5 161 825 | 6 055 027 |