Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2015-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 702 703 | 794 214 | 829 564 | 881 792 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 293 290 | 421 423 | 529 616 | 1 466 826 | 184 183 | 81 578 |
Current Assets | 981 286 | 1 572 837 | 1 504 930 | 1 294 278 | 2 227 815 | 2 446 933 | 2 833 342 | 3 991 541 | 3 618 045 | 4 201 621 |
Debtors | 864 967 | 1 544 961 | 1 476 969 | 1 055 422 | 1 904 915 | 2 015 748 | 2 280 480 | 2 441 668 | 2 555 285 | 3 401 455 |
Net Assets Liabilities | | | | | 1 089 073 | 1 240 268 | 1 405 414 | 1 683 015 | 1 700 253 | 1 956 529 |
Other Debtors | | | | | 46 834 | 61 866 | 79 349 | 53 953 | 10 127 | 10 127 |
Property Plant Equipment | | | | | 1 122 675 | 973 147 | 872 343 | 771 575 | 267 463 | 275 369 |
Total Inventories | | | | | 29 610 | 9 762 | 23 246 | 83 047 | 878 577 | |
Cash Bank In Hand | 2 312 | 388 | 362 | 179 984 | | | | | | |
Intangible Fixed Assets | 25 500 | 22 500 | 19 500 | 16 500 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 702 703 | 794 214 | 829 564 | 881 792 | | | | | | |
Stocks Inventory | 114 007 | 27 488 | 27 599 | 58 872 | | | | | | |
Tangible Fixed Assets | 756 165 | 814 982 | 750 474 | 836 544 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 431 048 | 525 451 | 563 693 | 618 813 | | | | | | |
Shareholder Funds | 702 703 | 794 214 | 829 564 | 881 792 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 6 500 | 9 500 |
Audit-related Assurance Services Fees | | | | | | | | 6 180 | 6 500 | |
Accrued Liabilities | | | | | 136 383 | 177 317 | 312 666 | | | |
Accrued Liabilities Deferred Income | | | | | | | | | 137 086 | 344 196 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 22 500 | 25 500 | 28 500 | 30 000 | 30 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 376 303 | 361 427 | 290 872 | 209 138 | 250 916 | 306 668 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 17 629 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 31 504 | 54 736 | | 137 665 | 63 660 |
Administrative Expenses | | | | | | | | 2 268 338 | 2 598 523 | 3 013 551 |
Amortisation Expense Intangible Assets | | | | | | | | 1 500 | | |
Average Number Employees During Period | | | | | 115 | 97 | 97 | 107 | 120 | 132 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 269 087 | 265 979 | | 310 788 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 529 616 | 1 466 826 | | |
Comprehensive Income Expense | | | | | | | | 631 603 | 535 348 | |
Corporation Tax Payable | | | | | | | | | | 121 521 |
Corporation Tax Recoverable | | | | | | | | | 21 546 | |
Cost Sales | | | | | | | | 13 088 846 | 12 703 883 | 13 543 719 |
Creditors | | | | | 114 193 | 25 861 | 2 195 076 | 3 047 502 | 26 000 | 3 201 461 |
Current Tax For Period | | | | | | | | 148 064 | 45 869 | 121 521 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | 24 491 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -74 096 | 17 629 | 18 772 |
Depreciation Amortisation Expense | | | | | | | | 44 939 | 41 776 | |
Depreciation Expense Property Plant Equipment | | | | | | | | 43 439 | 41 776 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -134 212 | -129 790 | | | |
Disposals Property Plant Equipment | | | | | | -195 908 | -226 095 | | | |
Dividend Per Share Final | | | | | | | | 354 003 | 518 111 | |
Dividends Paid | | | | | | | | -354 002 | -518 110 | 380 652 |
Dividends Paid Classified As Financing Activities | | | | | | | | -354 003 | -518 110 | |
Dividends Paid On Shares Final | | | | | | | | | 518 111 | 380 652 |
Finance Lease Liabilities Present Value Total | | | | | 114 193 | 25 861 | 25 861 | | 26 000 | 26 000 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 71 000 | 26 000 |
Fixed Assets | 781 665 | 837 482 | 769 974 | 853 044 | 1 130 175 | 977 647 | 873 843 | | 1 117 463 | 1 125 369 |
Further Item Debtors Component Total Debtors | | | | | | | | | 21 547 | |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | | 213 456 | 163 683 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -195 445 | -213 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 659 446 | 508 807 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -832 816 | 235 410 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 161 187 | 92 072 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 59 801 | 795 530 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -18 954 | | |
Government Grant Income | | | | | | | | 547 223 | 51 835 | |
Gross Profit Loss | | | | | | | | 2 185 365 | 2 729 659 | |
Income From Other Fixed Asset Investments | | | | | | | | 242 632 | 213 456 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 102 594 | 11 864 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 937 210 | -1 282 643 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -203 616 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 3 000 | 3 000 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 119 336 | 77 235 | | 41 778 | 55 754 |
Intangible Assets | | | | | 7 500 | 4 500 | 1 500 | | | |
Intangible Assets Gross Cost | | | | | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | 618 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 311 | 578 | |
Interest Paid Classified As Financing Activities | | | | | | | | -1 311 | -1 196 | |
Interest Paid Classified As Operating Activities | | | | | | | | 1 311 | 1 196 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 1 311 | 1 196 | 1 387 |
Interest Received Classified As Investing Activities | | | | | | | | 242 632 | 213 456 | |
Interest Received Classified As Operating Activities | | | | | | | | 242 632 | 213 456 | |
Investment Property | | | | | | | | | 850 000 | 850 000 |
Investment Property Fair Value Model | | | | | | | | | 850 000 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -381 175 | -448 306 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | 281 008 | 75 793 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | 1 037 377 | -910 130 | |
Net Cash Generated From Operations | | | | | | | | 1 139 971 | -898 266 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | 528 143 | 224 746 | |
Net Current Assets Liabilities | 151 804 | 178 060 | 184 686 | 216 116 | 178 002 | 410 050 | 638 266 | 944 039 | 909 019 | 1 000 160 |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Operating Profit Loss | | | | | | | | 464 250 | 182 970 | |
Other Creditors | | | | | 74 306 | 66 964 | 120 475 | | 3 668 | 29 994 |
Other Interest Expense | | | | | | | | | 618 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 213 456 | 163 683 |
Other Inventories | | | | | 29 610 | 9 762 | | | | |
Other Operating Income Format1 | | | | | | | | 547 223 | 61 435 | 9 600 |
Other Payables Accrued Expenses | | | | | | | | 213 709 | 137 086 | |
Other Remaining Borrowings | | | | | 206 | 60 | | | | |
Other Taxation Social Security Payable | | | | | | | | | 492 887 | 616 670 |
Par Value Share | | | | | | 1 | 1 | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -25 861 | 71 000 | |
Pension Costs Defined Contribution Plan | | | | | | | | 78 517 | 96 805 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 96 805 | 106 414 |
Prepayments | | | | | | | | 203 559 | 282 228 | |
Prepayments Accrued Income | | | | | | | | | 282 228 | 101 306 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 65 799 | | |
Production Average Number Employees | | | | | | | | 107 | 120 | |
Profit Loss | | | | | | | | 631 603 | 535 348 | 486 929 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 705 571 | 395 230 | 627 222 |
Property Plant Equipment Gross Cost | | | | | 1 498 978 | 1 334 574 | 1 163 215 | 980 713 | 1 118 378 | 582 037 |
Provisions | | | | | | | | 32 599 | 50 228 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 104 911 | 121 568 | 106 695 | 32 599 | 50 228 | |
Purchase Property Plant Equipment | | | | | | | | -27 423 | -137 663 | |
Rental Income From Investment Property | | | | | | | | 9 600 | 9 600 | |
Revenue From Sale Goods | | | | | | | | 15 264 611 | 15 423 942 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 4 182 892 | 4 509 490 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 150 228 | 169 000 |
Taxation Social Security Payable | | | | | 235 697 | 231 760 | 188 550 | 158 466 | 492 887 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 75 094 | 119 172 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -19 909 | -3 629 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 142 | 472 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 73 968 | -140 118 | 140 293 |
Total Assets Less Current Liabilities | 933 469 | 1 015 542 | 954 660 | 1 069 160 | 1 308 177 | 1 387 697 | 1 512 109 | 1 715 614 | 2 026 480 | 2 125 529 |
Total Borrowings | | | | | 114 193 | 25 861 | 25 861 | | 26 000 | |
Total Current Tax Expense Credit | | | | | | | | | -157 747 | 121 521 |
Total Operating Lease Payments | | | | | | | | 200 132 | 260 848 | |
Trade Creditors Trade Payables | | | | | 1 492 887 | 1 472 449 | 1 547 524 | 2 508 705 | 2 009 294 | 2 063 080 |
Trade Debtors Trade Receivables | | | | | 1 858 081 | 1 953 882 | 2 201 131 | 2 184 156 | 2 241 384 | 3 290 022 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -18 000 | | | |
Turnover Revenue | | | | | | | | 15 274 211 | 15 433 542 | |
Unpaid Contributions To Pension Schemes | | | | | | | | 18 558 | 21 093 | |
Wages Salaries | | | | | | | | | 3 731 011 | 4 077 200 |
Work In Progress | | | | | | | 23 246 | 83 047 | 878 577 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 9 250 | 17 500 | |
Director Remuneration | | | | | | | | 185 000 | 350 001 | 251 748 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 367 500 | 264 248 |
Creditors Due After One Year | 200 369 | 194 678 | 105 604 | 141 553 | | | | | | |
Creditors Due Within One Year | 829 482 | 1 394 777 | 1 320 244 | 1 078 162 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 500 | 7 500 | 10 500 | 13 500 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 000 | 3 000 | 3 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | 30 000 | 30 000 | | | | | | |
Provisions For Liabilities Charges | 30 397 | 26 650 | 19 492 | 45 815 | | | | | | |
Revaluation Reserve | 270 655 | 267 763 | 264 871 | 261 979 | | | | | | |
Secured Debts | | | 95 511 | 56 705 | | | | | | |
Tangible Fixed Assets Additions | | 136 647 | 657 | 186 320 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 111 076 | 1 247 723 | 1 248 380 | 1 222 365 | | | | | | |
Tangible Fixed Assets Depreciation | 354 911 | 432 741 | 497 906 | 385 821 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 77 830 | 65 165 | 77 263 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 189 348 | | | | | | |
Tangible Fixed Assets Disposals | | | | 212 335 | | | | | | |
Amount Specific Advance Or Credit Directors | | 4 994 | | | | | | | | |