Profit & Loss |
Date of Accounts |
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 | 130 573 | 320 948 | 174 601 | 113 382 | 427 254 | 489 946 |
Current Assets | 204 795 | 377 488 | 307 193 | 221 601 | 474 549 | 538 276 |
Debtors | 54 849 | 27 149 | 111 515 | 95 885 | 26 525 | 23 859 |
Net Assets Liabilities | 3 088 967 | 3 048 334 | 2 932 502 | 2 841 507 | 3 228 120 | 3 422 647 |
Other Debtors | 2 324 | 2 325 | 86 805 | 87 695 | | |
Property Plant Equipment | 7 518 413 | 7 248 194 | 6 991 965 | 6 800 010 | 6 692 978 | 6 414 023 |
Total Inventories | 19 373 | 29 391 | 21 077 | 12 334 | 20 770 | 24 471 |
|
Other Financial Data |
Audit Fees Expenses | 5 650 | 5 650 | 4 000 | 4 000 | 16 000 | 11 440 |
Corporate Finance Transactions Fees | | | 16 000 | 16 000 | | |
Accrued Liabilities Deferred Income | 66 375 | 134 362 | 110 506 | 107 509 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 5 169 186 | 5 473 366 | 5 746 161 | 4 132 668 | 4 338 634 | 2 383 050 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 50 960 | 16 568 | | | |
Administrative Expenses | 1 094 126 | 1 086 713 | 1 118 767 | 529 786 | 863 914 | 1 297 882 |
Average Number Employees During Period | 86 | 90 | 89 | 118 | 65 | 66 |
Bank Borrowings | 3 750 408 | 3 525 208 | 3 324 890 | 3 232 765 | 2 876 471 | 2 465 305 |
Bank Borrowings Overdrafts | 258 752 | 3 376 105 | 3 445 314 | 2 950 765 | 2 576 471 | 2 222 711 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 14 475 | 44 813 | 28 864 | 24 534 | | |
Cash Cash Equivalents Cash Flow Value | 130 573 | 320 948 | 174 601 | 113 382 | 427 254 | |
Comprehensive Income Expense | -5 357 | 19 367 | -55 832 | -30 995 | 446 611 | 264 527 |
Cost Sales | 1 591 831 | 1 647 086 | 1 611 708 | 945 629 | 1 594 362 | 1 785 449 |
Creditors | 268 885 | 3 649 509 | 3 447 534 | 3 204 363 | 2 576 471 | 2 222 711 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 5 308 | 17 202 | 15 526 | 2 280 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 15 352 | 17 202 | 15 526 | 12 570 | | |
Depreciation Expense Property Plant Equipment | 303 782 | 9 611 | 256 846 | 187 627 | 205 966 | 196 069 |
Depreciation Impairment Expense Property Plant Equipment | 303 782 | 304 180 | 272 795 | 191 957 | | |
Dividends Paid | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 70 000 |
Dividends Paid Classified As Financing Activities | -60 000 | -60 000 | -60 000 | -60 000 | -60 000 | -70 000 |
Dividends Paid On Shares Final | 60 000 | 60 000 | 60 000 | 60 000 | | |
Finance Lease Liabilities Present Value Total | 10 133 | 15 536 | 2 220 | 9 988 | | |
Finance Lease Payments Owing Minimum Gross | 13 028 | 28 853 | 15 537 | 9 988 | | |
Finished Goods Goods For Resale | 14 915 | 21 714 | 14 083 | 7 504 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 202 129 | 225 200 | 200 318 | 92 125 | | |
Further Item Creditors Component Total Creditors | 258 752 | 257 868 | 255 424 | 253 598 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 17 499 | 13 124 | 8 749 | 4 374 | 6 748 | 9 800 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -5 060 | -135 280 | 12 582 | 101 450 | -35 100 | -48 673 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 40 545 | -27 700 | 84 366 | -15 630 | 69 360 | 2 666 |
Gain Loss In Cash Flows From Change In Inventories | -230 | 10 018 | -8 314 | -8 743 | | |
Government Grant Income | | | | 602 862 | | |
Gross Profit Loss | 1 230 927 | 1 269 898 | 1 211 986 | -126 485 | 1 532 713 | 1 787 922 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -12 862 | -190 375 | 146 347 | 61 219 | 313 872 | 62 692 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 304 180 | 272 795 | 191 957 | | 196 069 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 126 352 | 144 913 | 131 722 | 106 905 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 454 | 1 703 | 1 803 | 751 | | |
Interest Payable Similar Charges Finance Costs | 126 806 | 146 616 | 133 525 | 107 656 | 91 870 | 145 658 |
Net Cash Flows From Used In Financing Activities | 249 101 | 269 375 | 273 634 | 157 674 | 395 913 | 395 009 |
Net Cash Flows From Used In Investing Activities | 16 559 | 33 963 | 16 568 | | 98 934 | 47 402 |
Net Cash Flows From Used In Operating Activities | -278 522 | -493 713 | -143 855 | -96 455 | -808 719 | -505 103 |
Net Cash Generated From Operations | -405 328 | -640 327 | -277 380 | -204 111 | -900 589 | -650 761 |
Net Current Assets Liabilities | -3 989 886 | -362 474 | -408 526 | -538 167 | -409 180 | -221 172 |
Net Interest Paid Received Classified As Operating Activities | -126 806 | -146 616 | -133 525 | -107 656 | | |
Operating Profit Loss | 136 801 | 183 185 | 93 219 | 89 231 | 801 715 | 504 399 |
Other Creditors | 55 210 | 98 777 | 95 047 | 84 798 | 28 588 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 805 450 | | |
Other Disposals Property Plant Equipment | | 16 997 | | 1 805 450 | | |
Other Operating Income Format1 | | | | 745 502 | 132 916 | 14 359 |
Other Taxation Social Security Payable | 129 860 | 124 019 | 70 873 | 44 920 | 81 575 | 14 895 |
Payments Finance Lease Liabilities Classified As Financing Activities | 13 028 | 15 825 | -13 316 | -5 549 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 569 | 6 838 | 13 032 | 10 836 | 15 165 | 17 607 |
Prepayments Accrued Income | 15 484 | 8 335 | 11 220 | 6 678 | 10 102 | 20 583 |
Proceeds From Sales Property Plant Equipment | | -16 997 | | | | |
Profit Loss | -5 357 | 19 367 | -55 832 | -30 995 | 446 611 | 264 527 |
Profit Loss On Ordinary Activities Before Tax | 9 995 | 36 569 | -40 306 | -18 425 | 709 845 | 358 741 |
Property Plant Equipment Gross Cost | 1 068 498 | 12 721 560 | 12 738 126 | 10 932 678 | 11 031 612 | 8 797 073 |
Provisions For Liabilities Balance Sheet Subtotal | 170 675 | 187 877 | 203 403 | 215 973 | 479 207 | 547 493 |
Purchase Property Plant Equipment | -16 559 | -50 960 | -16 568 | | -98 934 | -47 402 |
Raw Materials Consumables | 4 458 | 7 677 | 6 994 | 4 830 | | |
Revenue From Royalties Licences Similar Items | | | | 142 640 | | |
Social Security Costs | 45 696 | 54 713 | 55 885 | 46 128 | 51 908 | 72 194 |
Staff Costs Employee Benefits Expense | 1 105 183 | 1 179 743 | 1 179 912 | 847 079 | 1 124 347 | 1 248 897 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 170 675 | 187 877 | 203 403 | 215 973 | | |
Tax Expense Credit Applicable Tax Rate | 1 899 | 6 948 | -7 658 | -3 501 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 260 | 885 | 10 595 | 15 124 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -1 115 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 289 | 1 082 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | -9 122 | -4 019 | -1 333 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 15 352 | 17 202 | 15 526 | 12 570 | 263 234 | 94 214 |
Total Assets Less Current Liabilities | 3 528 527 | 6 885 720 | 6 583 439 | 6 261 843 | 6 283 798 | 6 192 851 |
Total Borrowings | 3 750 408 | 149 103 | 135 000 | 282 000 | | |
Total Operating Lease Payments | 6 235 | 10 803 | 16 853 | 7 497 | 13 851 | 10 622 |
Trade Creditors Trade Payables | 189 933 | 220 384 | 290 976 | 230 553 | 203 745 | 90 629 |
Trade Debtors Trade Receivables | 37 041 | 16 489 | 13 490 | 1 512 | 16 423 | 3 276 |
Turnover Revenue | 2 822 758 | 2 916 984 | 2 823 694 | 819 144 | 3 127 075 | 3 573 371 |
Wages Salaries | | 1 118 192 | 1 110 995 | 790 115 | 1 057 274 | 1 159 096 |
Director Remuneration | | | 16 120 | 16 120 | 16 120 | 43 441 |
Other Non-audit Services Fees | | | | | | 8 860 |
Company Contributions To Money Purchase Plans Directors | | | | | | 611 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 |
Accrued Liabilities | | | | | 50 021 | 143 527 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 68 286 |
Amounts Owed To Directors | | | | | 151 049 | 106 919 |
Cash Receipts From Government Grants | | | | | -132 916 | |
Corporation Tax Payable | | | | | | 25 928 |
Current Tax For Period | | | | | | 25 928 |
Depreciation Amortisation Expense | | | | | 205 966 | 196 070 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 000 |
Disposals Property Plant Equipment | | | | | | 4 000 |
Dividends Paid On Shares Interim | | | | | 60 000 | 70 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 8 436 | 3 701 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | -2 147 653 |
Interest Expense On Loan Capital | | | | | 91 870 | 145 658 |
Interest Paid Classified As Operating Activities | | | | | -91 870 | -145 658 |
Merchandise | | | | | 20 770 | 24 471 |
Number Shares Issued Fully Paid | | | | | | 647 000 |
Other Deferred Tax Expense Credit | | | | | 263 234 | 68 286 |
Par Value Share | | | | | | 1 |
Provisions | | | | | 479 207 | 547 493 |
Repayments Borrowings Classified As Financing Activities | | | | | -233 364 | -280 879 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 47 402 |
Value-added Tax Payable | | | | | 68 751 | 134 956 |