Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-05-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 51 102 | 157 843 | 1 107 697 | 148 238 |
Current Assets | 3 089 070 | 5 220 576 | 5 230 227 | 4 654 435 |
Debtors | 2 401 742 | 4 207 540 | 3 012 138 | 3 477 649 |
Net Assets Liabilities | 1 360 740 | 1 512 358 | 1 844 842 | 2 276 255 |
Other Debtors | | 15 168 | 16 970 | 21 763 |
Property Plant Equipment | 858 720 | 637 961 | 383 226 | 519 856 |
Total Inventories | 636 226 | 855 193 | 1 110 392 | 1 028 548 |
|
Other Financial Data |
Audit Fees Expenses | | 12 840 | 12 840 | 13 440 |
Accrued Income | | 13 946 | 209 647 | 92 884 |
Accumulated Amortisation Impairment Intangible Assets | 188 663 | 188 663 | 188 663 | 188 663 |
Accumulated Depreciation Impairment Property Plant Equipment | 871 224 | 1 102 034 | 1 309 689 | 1 318 425 |
Additional Provisions Increase From New Provisions Recognised | | | | 21 979 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 50 336 | 21 697 | 435 880 |
Administration Support Average Number Employees | | 36 | 39 | 43 |
Administrative Expenses | | 3 617 079 | 2 802 358 | 3 722 205 |
Amounts Owed By Related Parties | | 1 451 901 | 800 256 | 1 413 289 |
Amounts Owed To Related Parties | | 1 389 238 | | |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 74 | 71 | 77 | 81 |
Balances With Banks | | 148 779 | 1 097 274 | 136 809 |
Bank Borrowings | | | 50 000 | |
Cash Cash Equivalents | | 157 843 | 1 107 697 | 148 238 |
Cash Cash Equivalents Cash Flow Value | | 51 102 | 1 107 697 | |
Cash On Hand | | 9 064 | 10 423 | 11 429 |
Comprehensive Income Expense | | 301 618 | 482 484 | |
Cost Sales | | 6 017 241 | 6 366 518 | 8 366 837 |
Creditors | 279 358 | 101 738 | 7 596 | 173 847 |
Current Tax For Period | | 66 918 | 114 305 | |
Deferred Tax Assets | | | 21 879 | 21 979 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -42 665 | 43 858 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -42 665 | 43 858 |
Deferred Tax Liabilities | | 20 786 | | |
Depreciation Amortisation Expense | | 268 858 | 249 725 | 284 293 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -38 048 | -42 070 | -275 557 |
Disposals Property Plant Equipment | | -40 285 | -68 777 | -290 514 |
Distribution Average Number Employees | | 10 | 12 | 13 |
Distribution Costs | | 175 923 | 175 987 | 277 659 |
Dividends Paid | | -150 000 | -150 000 | |
Dividends Paid Classified As Financing Activities | | -150 000 | -150 000 | |
Finance Lease Liabilities Present Value Total | | 187 156 | 76 644 | 73 072 |
Finance Lease Payments Owing Minimum Gross | | 269 625 | 82 469 | 260 747 |
Financial Assets | | 4 226 230 | 3 764 125 | 3 374 489 |
Financial Liabilities | | 3 575 699 | 2 951 967 | 2 482 896 |
Fixed Assets | 859 220 | 638 461 | 383 726 | 520 356 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 139 245 | 236 336 | 212 953 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 905 982 | 454 190 | 893 298 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 805 798 | -1 195 402 | 465 511 |
Gain Loss In Cash Flows From Change In Inventories | | 218 967 | 255 199 | -81 844 |
Gain Loss On Disposals Property Plant Equipment | | 10 784 | -8 907 | 57 830 |
Government Grant Income | | | 369 605 | 22 965 |
Gross Profit Loss | | 2 982 235 | 3 273 835 | 4 123 520 |
Income Taxes Paid Refund Classified As Operating Activities | | | 68 820 | 114 305 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 106 741 | 949 854 | -959 459 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 1 902 | |
Increase Decrease In Existing Provisions | | | -42 665 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 268 858 | 249 725 | 284 293 |
Intangible Assets Gross Cost | 188 663 | 188 663 | 188 663 | 188 663 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 5 712 | 177 | 1 547 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 5 068 | 7 208 | 3 435 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 19 370 | 14 057 | 11 718 |
Interest Income On Bank Deposits | | | 2 | 9 |
Interest Paid Classified As Financing Activities | | -30 150 | -21 442 | -16 700 |
Interest Paid Classified As Operating Activities | | 30 150 | 21 442 | 16 700 |
Interest Payable Similar Charges Finance Costs | | 30 150 | 21 442 | 16 700 |
Interest Received Classified As Investing Activities | | | 1 287 | 9 |
Interest Received Classified As Operating Activities | | | 1 287 | 9 |
Investments Fixed Assets | 500 | 500 | 500 | 500 |
Investments In Subsidiaries | 500 | 500 | 500 | 500 |
Minimum Operating Lease Payments Recognised As Expense | | 69 234 | 105 341 | 136 680 |
Net Cash Flows From Used In Financing Activities | | -393 921 | -299 543 | 76 470 |
Net Cash Flows From Used In Investing Activities | | -37 315 | -2 610 | -363 084 |
Net Cash Flows From Used In Operating Activities | | 537 977 | 1 252 007 | -672 845 |
Net Cash Generated From Operations | | 537 977 | 1 320 827 | -558 540 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 656 760 | 834 813 | 718 425 |
Net Current Assets Liabilities | 801 664 | 996 421 | 1 446 833 | 1 951 725 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 |
Other Creditors | | 54 320 | 38 080 | 36 073 |
Other Employee Expense | | 90 067 | 23 762 | 39 148 |
Other Finance Income | | | 1 287 | |
Other Interest Receivable Similar Income Finance Income | | | 1 287 | 9 |
Other Inventories | | 343 014 | 320 197 | 431 979 |
Other Operating Income Format1 | | 1 209 453 | 280 691 | 368 306 |
Other Payables Accrued Expenses | | 599 515 | 582 250 | 608 604 |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 |
Par Value Share | | | 1 | 1 |
Pension Costs Defined Contribution Plan | | 54 698 | 57 150 | 84 889 |
Prepayments | | 139 154 | 146 063 | 158 514 |
Proceeds From Sales Property Plant Equipment | | 13 021 | 17 800 | 72 787 |
Production Average Number Employees | | 25 | 26 | 25 |
Profit Loss | | 301 618 | 482 484 | 431 413 |
Profit Loss On Ordinary Activities Before Tax | | 368 536 | 556 026 | 475 271 |
Property Plant Equipment Gross Cost | 1 729 944 | 1 739 995 | 1 692 915 | 1 838 281 |
Provisions | | 20 786 | -21 879 | 21 979 |
Provisions For Liabilities Balance Sheet Subtotal | 20 786 | 20 786 | -21 879 | 21 979 |
Provisions Used | | | | 21 879 |
Purchase Property Plant Equipment | | -50 336 | -21 697 | -435 880 |
Rental Income From Sub-leases | | | 15 900 | 18 550 |
Repayments Borrowings Classified As Financing Activities | | -213 771 | -128 101 | 93 170 |
Social Security Costs | | 319 303 | 318 205 | 400 849 |
Staff Costs Employee Benefits Expense | | 3 200 698 | 3 208 352 | 4 021 690 |
Taxation Social Security Payable | | 318 206 | 465 915 | 182 818 |
Tax Decrease From Utilisation Tax Losses | | -21 645 | | |
Tax Expense Credit Applicable Tax Rate | | 70 022 | 105 645 | 90 301 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -12 357 | -30 375 | -34 098 |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | 41 | 500 | 186 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 27 325 | 34 692 | -61 046 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 5 532 | 3 843 | 4 657 |
Tax Increase Decrease From Other Short-term Timing Differences | | -2 000 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 66 918 | 73 542 | 43 858 |
Total Assets Less Current Liabilities | 1 660 884 | 1 634 882 | 1 830 559 | 2 472 081 |
Total Borrowings | | 101 738 | 7 596 | 173 847 |
Trade Creditors Trade Payables | | 1 617 199 | 2 431 756 | 1 794 882 |
Trade Debtors Trade Receivables | | 2 587 371 | 1 839 202 | 1 791 199 |
Turnover Revenue | | 8 999 476 | 9 640 353 | 12 490 357 |
Unpaid Contributions To Pension Schemes | | 2 227 | 8 515 | 10 841 |
Wages Salaries | | 2 736 630 | 2 809 235 | 3 496 804 |
Work In Progress | | 512 179 | 790 195 | 596 569 |
Company Contributions To Money Purchase Plans Directors | | 3 947 | 3 938 | 4 623 |
Director Remuneration | | 609 493 | 525 244 | 534 207 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 3 | 3 | 3 |