Profit & Loss |
Date of Accounts |
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 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 2 777 340 | 3 457 853 | 4 595 932 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 148 763 | 928 533 | 3 185 317 | | | | | | | | |
Cash Bank On Hand | | | 3 185 317 | 3 441 098 | 4 102 725 | 303 899 | 938 912 | 555 | 3 608 064 | 465 883 | 2 723 |
Current Assets | 9 303 233 | 9 849 739 | 12 653 282 | 16 561 879 | 18 836 649 | 19 228 286 | 18 589 526 | 21 228 365 | 19 456 275 | 10 724 807 | 13 072 151 |
Debtors | 2 502 890 | 2 918 707 | 1 915 926 | 2 915 962 | 5 526 367 | 4 794 238 | 5 161 365 | 3 487 016 | 2 702 813 | 1 906 329 | 1 407 647 |
Other Debtors | 297 865 | 209 659 | 119 032 | 374 568 | 2 075 550 | 854 006 | | | | | |
Property Plant Equipment | | | 48 486 | 57 009 | 51 935 | 532 255 | 450 846 | 423 563 | 250 223 | 59 259 | 72 611 |
Stocks Inventory | 4 651 580 | 6 002 499 | 7 552 039 | | | | | | | | |
Tangible Fixed Assets | 79 752 | 66 495 | 48 486 | | | | | | | | |
Total Inventories | | | 7 552 039 | 10 204 819 | 9 207 557 | 14 130 149 | 12 489 249 | 17 740 794 | 13 145 398 | 8 352 595 | 11 661 781 |
Trade Debtors | 1 952 769 | 1 395 580 | 1 347 616 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 000 | 1 000 000 | 1 000 000 | | | | | | | | |
Profit Loss Account Reserve | 1 777 340 | 2 457 853 | 3 595 932 | | | | | | | | |
Shareholder Funds | 2 777 340 | 3 457 853 | 4 595 932 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 | 7 500 | 6 875 | 7 500 | 4 500 | 6 000 | 5 400 | 5 400 | 4 650 | 3 600 |
Dividend Recommended By Directors | | | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | 4 000 000 | 2 000 000 |
Accruals Deferred Income | 120 550 | 167 872 | 163 409 | | | | | | | | |
Accrued Liabilities | | | 163 409 | 208 217 | 200 936 | 246 169 | 147 701 | 127 472 | 142 188 | 281 851 | 183 652 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 729 638 | 760 347 | 787 411 | 888 261 | 1 069 605 | 1 286 609 | 874 244 | 887 149 | 925 881 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -915 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | 854 006 | 864 086 | 423 169 | 61 691 | 108 549 | 190 354 |
Amounts Owed By Group Undertakings Other Participating Interests | 200 381 | 1 263 205 | 359 967 | | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | 185 990 | 996 357 | 186 773 | 261 578 | 139 834 | 512 431 |
Amounts Owed To Group Undertakings Other Participating Interests | 1 070 080 | 856 694 | 674 470 | | | | | | | | |
Applicable Tax Rate | | | 21 | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 68 | 74 | 79 | 81 | 89 | 108 | 106 | 72 | 53 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 704 | -2 129 | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 3 185 317 | 3 441 098 | 4 102 725 | | 938 912 | -510 373 | 3 608 064 | 465 883 | -577 097 |
Comprehensive Income Expense | | | 1 438 079 | 1 870 564 | 1 694 879 | 726 925 | 553 769 | 89 522 | 794 347 | 1 619 767 | 2 006 662 |
Corporation Tax Due Within One Year | 291 560 | 370 048 | 383 810 | | | | | | | | |
Corporation Tax Payable | | | 383 810 | 467 414 | 423 432 | 175 230 | 143 686 | 39 410 | 200 567 | 379 710 | 449 554 |
Creditors | | | 8 105 836 | 11 152 392 | 12 727 209 | 13 872 241 | 13 598 303 | 16 120 337 | 13 380 560 | 6 838 361 | 9 192 395 |
Creditors Due Within One Year | 6 605 645 | 6 458 381 | 8 105 836 | | | | | | | | |
Current Tax For Period | | | 383 810 | 467 414 | 423 432 | 175 230 | 143 686 | 39 410 | 200 567 | 379 710 | 449 554 |
Debtors Due Within One Year | 2 502 890 | 2 918 707 | 1 915 926 | | | | | | | | |
Decrease Increase In Debtors | 668 060 | 415 817 | | | | | | | | | |
Decrease Increase In Net Debt During Period | 1 557 467 | 1 220 230 | | | | | | | | | |
Decrease Increase In Stocks | 473 191 | 1 350 919 | | | | | | | | | |
Depreciation Amortisation Expense | | | 36 182 | 30 709 | 27 064 | 122 350 | 181 343 | 217 005 | 229 997 | 139 508 | 38 732 |
Depreciation Amortisation Impairment Expense | | | 36 182 | 30 709 | 27 064 | 119 017 | 181 343 | 217 005 | 227 277 | 136 898 | 38 732 |
Depreciation Expense Property Plant Equipment | | | 36 182 | 30 709 | 27 064 | 122 350 | 181 344 | 217 004 | 229 997 | 139 507 | 38 732 |
Depreciation Other Amounts Written Off Tangible Intangible Fixed Assets | 42 882 | 44 159 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 42 882 | 44 158 | 36 182 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 21 500 | | | 642 362 | 126 602 | |
Disposals Property Plant Equipment | | | | | | 21 500 | | | 639 642 | 395 152 | |
Dividend Per Share Interim | | | | 1 | 1 | 1 | 1 | | | 4 | 2 |
Dividends Paid | | | 300 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | 4 000 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | | | -300 000 | -1 000 000 | -1 000 000 | -1 000 000 | -1 000 000 | | | -4 000 000 | -2 000 000 |
Dividends Paid On Shares Interim | | | 300 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | 4 000 000 | 2 000 000 |
Further Item Interest Expense Component Total Interest Expense | | | 72 178 | 91 168 | 67 227 | 101 694 | 121 672 | 107 314 | 81 825 | 81 908 | 254 513 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 633 693 | 2 962 952 | 1 618 799 | 1 393 233 | -242 393 | 2 115 382 | -2 390 006 | -6 721 342 | 1 704 370 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 002 781 | -1 000 036 | -2 610 405 | 732 129 | -367 127 | 1 674 348 | 784 203 | 796 483 | 498 682 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 3 333 | | | 2 720 | 2 610 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 333 | | | 2 720 | 2 610 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -370 048 | -383 810 | -467 415 | -423 432 | -175 230 | -142 920 | -40 545 | -200 746 | -380 068 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 256 784 | 255 781 | 661 627 | -3 798 826 | 635 013 | -1 449 285 | 4 118 437 | -3 142 181 | -1 042 980 |
Increase Decrease In Creditors | 2 495 303 | 225 753 | | | | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 1 549 540 | 2 652 780 | -997 262 | 4 922 592 | -1 640 900 | 5 251 545 | -4 595 396 | -4 792 803 | 3 309 186 |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | -915 | | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 30 709 | 27 064 | 122 350 | 181 344 | 217 004 | 229 997 | 139 507 | 38 732 |
Interest Paid | 60 130 | 73 776 | | | | | | | | | |
Interest Paid Classified As Operating Activities | | | -72 178 | -91 168 | -67 227 | -101 694 | -121 672 | -107 314 | -81 825 | -81 908 | -254 513 |
Interest Payable Similar Charges | 60 130 | 73 776 | | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | 72 178 | 91 168 | 67 227 | 101 694 | 121 672 | 107 314 | 81 825 | 81 908 | 254 513 |
Merchandise | | | 7 533 556 | 10 187 448 | 9 187 398 | 14 120 765 | 12 474 267 | 17 730 619 | 13 127 599 | 8 333 809 | 11 598 416 |
Net Cash Flows From Used In Financing Activities | | | 300 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | | | 4 000 000 | 2 000 000 |
Net Cash Flows From Used In Investing Activities | | | 18 173 | 39 232 | 21 990 | 599 337 | 99 935 | 189 721 | 53 937 | -54 067 | 52 084 |
Net Cash Flows From Used In Operating Activities | | | -2 574 957 | -1 295 013 | -1 683 617 | 2 199 489 | -1 734 948 | 1 259 564 | -4 172 374 | -803 752 | -1 009 104 |
Net Cash Generated From Operations | | | -3 017 183 | -1 769 991 | -2 218 259 | 1 674 363 | -2 031 850 | 1 009 330 | -4 294 744 | -1 086 406 | -1 643 685 |
Net Current Assets Liabilities | 2 697 588 | 3 391 358 | 4 547 446 | 5 409 487 | 6 109 440 | 5 356 045 | 4 991 223 | 5 108 028 | 6 075 715 | 3 886 446 | 3 879 756 |
Net Debt Funds | | 928 533 | 3 185 317 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 116 172 | 680 513 | | | | | | | | | |
Number Shares Allotted | | 1 000 000 | 1 000 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 | 1 000 000 |
Operating Profit Loss | 1 267 862 | 1 673 422 | 1 894 067 | 2 429 146 | 2 185 539 | 1 003 849 | 819 127 | 235 480 | 1 077 874 | 2 081 564 | 2 711 087 |
Other Creditors | | | 25 878 | 27 192 | 92 231 | 34 009 | 90 472 | 1 755 | 7 838 | 9 843 | 6 111 |
Other Creditors Due Within One Year | 52 112 | 14 683 | 25 878 | | | | | | | | |
Other Operating Charges Format2 | 1 039 386 | 1 082 630 | | | | | | | | | |
Other Operating Expenses Format2 | | | 1 150 598 | 1 393 621 | 1 416 095 | 1 692 976 | 1 816 126 | 1 967 458 | 1 434 746 | 1 398 278 | 1 233 951 |
Other Operating Income | 227 781 | 270 321 | | | | | | | | | |
Other Operating Income Format2 | | | 330 789 | 441 598 | 460 966 | 414 167 | 755 084 | 595 313 | 1 016 159 | 701 874 | 577 181 |
Other Taxation Social Security Payable | | | 37 161 | 39 878 | 39 251 | 46 881 | 53 847 | 62 728 | | 39 491 | 38 500 |
Other Taxation Social Security Within One Year | 34 819 | | 37 161 | | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 2 449 | 3 732 | | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 7 912 | 18 185 | 20 926 | 20 921 | 36 391 | 50 016 | 49 253 | 50 341 | 42 822 |
Prepayments Accrued Income | | | 89 311 | 600 271 | 713 275 | 404 961 | 764 840 | 590 964 | 466 851 | 351 782 | 544 119 |
Prepayments Accrued Income Current Asset | 51 875 | 50 263 | 89 311 | | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -3 333 | | | | -271 160 | |
Production Average Number Employees | 45 | 49 | | | | | | | | | |
Profit Loss | | | 1 438 079 | 1 870 564 | 1 694 879 | 726 925 | 553 769 | 89 522 | 794 347 | 1 619 767 | 2 006 662 |
Profit Loss For Period | 916 172 | 1 230 513 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 1 207 732 | 1 599 646 | 1 821 889 | 2 337 978 | 2 118 312 | 902 155 | 697 455 | 128 166 | 996 049 | 1 999 656 | 2 456 574 |
Property Plant Equipment Gross Cost | | | 778 124 | 817 356 | 839 346 | 1 420 516 | 1 520 451 | 1 710 172 | 1 124 467 | 946 408 | 998 492 |
Purchase Property Plant Equipment | | | -18 173 | -39 232 | -21 990 | -602 670 | -99 935 | -189 721 | -53 937 | -217 093 | -52 084 |
Purchase Tangible Fixed Assets | 21 133 | 30 901 | | | | | | | | | |
Raw Materials Consumables | 40 382 928 | 45 767 454 | | | | | | | | | |
Raw Materials Consumables Used | | | 50 352 725 | 59 295 031 | 65 485 351 | 61 353 320 | 68 454 262 | 66 624 206 | 59 326 357 | 61 063 379 | 54 992 130 |
Recoverable Value-added Tax | | | | | | | 169 786 | 1 047 914 | 476 094 | 218 366 | |
Share Capital Allotted Called Up Paid | 1 000 000 | 1 000 000 | 1 000 000 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 60 130 | 73 776 | | | | | | | | | |
Social Security Costs | 166 923 | 171 957 | 184 229 | 213 493 | 235 618 | 222 367 | 250 678 | 232 872 | 236 150 | 260 547 | 204 277 |
Staff Costs | 1 772 152 | 1 884 755 | | | | | | | | | |
Staff Costs Employee Benefits Expense | | | 1 996 690 | 2 331 350 | 2 505 753 | 2 439 202 | 2 766 025 | 2 758 152 | 2 606 337 | 2 605 137 | 2 128 463 |
Standard Nominal Tax Rate | 24 | 23 | | | | | | | | | |
Stocks Raw Materials Consumables | 4 643 749 | 5 993 865 | 7 533 556 | | | | | | | | |
Tangible Fixed Assets Additions | | 25 196 | 9 660 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 729 050 | 759 951 | 778 124 | | | | | | | | |
Tangible Fixed Assets Depreciation | 649 298 | 693 456 | 729 638 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 15 464 | 16 529 | | | | | | | | |
Taxation Expense Credit | 226 066 | 290 645 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 382 597 | 467 596 | 423 662 | 171 409 | 132 516 | 24 352 | 189 249 | 379 935 | 466 749 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 901 | -501 | -824 | -2 774 | 10 220 | 14 868 | 11 318 | -225 | -17 195 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 312 | 319 | 595 | 6 595 | 950 | 190 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 289 856 | 367 919 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 291 560 | 369 133 | | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 383 810 | 467 414 | 423 433 | 175 230 | 143 686 | 38 644 | 201 702 | 379 889 | 449 912 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 39 232 | 21 990 | 602 670 | 99 935 | 189 721 | 53 937 | 217 093 | 52 084 |
Total Assets Less Current Liabilities | 2 777 340 | 3 457 853 | 4 595 932 | 5 466 496 | 6 161 375 | 5 888 300 | 5 442 069 | 5 531 591 | 6 325 938 | 3 945 705 | 3 952 367 |
Total Depreciation Charges Net Profit Or Loss On Disposals | 42 882 | 44 159 | | | | | | | | | |
Total Dividend Payment | 800 000 | 550 000 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 291 560 | 369 133 | | | | | | | | | |
Trade Creditors Trade Payables | | | 6 151 523 | 8 402 232 | 7 963 053 | 12 604 917 | 12 166 240 | 15 191 271 | 12 768 389 | 5 987 632 | 7 366 387 |
Trade Creditors Within One Year | 4 649 638 | 4 726 536 | 6 151 523 | | | | | | | | |
Trade Debtors Trade Receivables | | | 1 347 616 | 1 797 373 | 2 495 770 | 3 097 518 | 3 353 857 | 1 392 381 | 1 677 909 | 1 227 632 | 673 174 |
Turnover Gross Operating Revenue | 44 277 429 | 50 182 099 | | | | | | | | | |
Turnover Revenue | | | 55 099 473 | 65 038 259 | 71 158 836 | 66 194 197 | 73 281 799 | 71 206 988 | 63 656 432 | 66 583 382 | 60 527 182 |
U K Current Corporation Tax | 291 560 | 370 048 | | | | | | | | | |
V A T Due Total Creditors | 386 886 | 322 548 | 669 585 | | | | | | | | |
Wages Salaries | 1 602 780 | 1 709 066 | 1 804 549 | 2 099 672 | 2 249 209 | 2 195 914 | 2 478 956 | 2 475 264 | 2 320 934 | 2 294 249 | 1 881 364 |
Work In Progress | 7 831 | 8 634 | 18 483 | 17 371 | 20 159 | 9 384 | 14 982 | 10 175 | 17 799 | 18 786 | 63 365 |
Bank Borrowings Overdrafts | | | | | | | | 510 928 | | | 579 820 |
Bank Overdrafts | | | | | | | | 510 928 | | | 579 820 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 595 313 | 446 270 | 667 593 | 577 181 |
Government Grant Income | | | | | | | | | 569 889 | 34 281 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -766 | 1 135 | 179 | 358 |