Profit & Loss |
Date of Accounts |
2014-04-01 | 2018-04-01 | 2019-04-01 | 2020-04-01 | 2021-04-01 | 2022-04-01 | 2023-04-01 |
Currency |
| | | | | | |
Net Worth | 2 000 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 2 531 | 2 216 | 4 013 666 | 2 812 641 | 3 724 116 | 1 251 504 |
Current Assets | | 567 325 | 402 216 | 4 426 007 | 4 047 953 | 4 972 421 | 4 044 015 |
Debtors | | 564 794 | 400 000 | 412 341 | 1 235 312 | 1 248 305 | 2 792 511 |
Other Debtors | | | | | 400 | | |
Total Inventories | | | | | 4 444 061 | 6 151 426 | |
Net Assets Liabilities Including Pension Asset Liability | 2 000 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 2 000 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 7 715 | 22 270 | 24 091 | 592 514 |
Accumulated Amortisation Impairment Intangible Assets | | 4 000 000 | 5 000 000 | 6 010 435 | 6 031 060 | 6 051 895 | 6 072 728 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 800 350 | 3 117 157 | 3 473 704 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 25 544 | | 408 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 808 229 | 343 617 |
Administrative Expenses | | | | | 7 351 775 | 6 825 360 | 8 023 890 |
Amounts Owed To Group Undertakings | | | 115 267 | | | 1 477 712 | 1 608 089 |
Cash Cash Equivalents | | | 2 216 | 4 013 666 | 2 812 641 | 10 053 673 | 8 567 177 |
Cash Cash Equivalents Cash Flow Value | | | | | 2 812 641 | 3 724 116 | 1 251 504 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 400 | -400 | |
Comprehensive Income Expense | | 9 311 032 | -681 466 | 3 879 100 | 206 794 | 1 589 615 | 1 994 445 |
Corporation Tax Payable | | 73 701 | 74 576 | 106 889 | 68 228 | 611 683 | 808 902 |
Cost Sales | | | | | 4 128 679 | 6 243 328 | 5 009 182 |
Creditors | | 81 201 | 197 558 | 114 604 | 91 622 | 1 919 396 | 1 736 280 |
Current Tax For Period | | | | | 203 510 | 196 672 | 125 538 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 23 798 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 60 130 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 23 798 | 129 831 | 82 847 |
Dividends Paid Classified As Financing Activities | | | | -600 000 | -600 000 | -1 200 000 | -1 200 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -600 000 | -1 200 000 | -1 200 000 |
Dividends Received Classified As Investing Activities | | | | -4 423 417 | | | |
Finished Goods Goods For Resale | | | | | 1 056 279 | 1 035 560 | 1 336 605 |
Fixed Assets | | 32 000 000 | 31 000 000 | 30 172 355 | 30 177 274 | 30 156 439 | 30 135 606 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | | | | 324 | 384 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 19 042 | 24 871 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -6 039 | 14 092 | 29 801 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | -450 983 | 168 286 | -79 758 |
Gain Loss On Disposals Property Plant Equipment | | | | | 140 | -273 | |
Government Grant Income | | | | | 651 999 | 27 815 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -97 267 | -16 266 | -116 669 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | 1 006 | 1 301 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | 24 960 | 35 235 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -6 039 | | 29 801 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 000 000 | 1 010 435 | 20 625 | 20 835 | 20 833 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 299 347 | 331 676 |
Intangible Assets | | 2 000 000 | 1 000 000 | 172 355 | 177 274 | 156 439 | 135 606 |
Intangible Assets Gross Cost | | 6 000 000 | 6 000 000 | 6 182 790 | 6 208 334 | 6 208 334 | 267 074 |
Interest Income On Bank Deposits | | | | | 588 | 219 | 11 490 |
Interest Paid Classified As Operating Activities | | | | | -71 | -375 | -171 732 |
Interest Payable Similar Charges Finance Costs | | | | | 71 | 375 | 171 732 |
Interest Received Classified As Investing Activities | | | | | -60 416 | -64 312 | -92 035 |
Investments Fixed Assets | | 30 000 000 | 30 000 000 | 30 000 000 | 30 000 000 | 30 000 000 | 30 000 000 |
Investments In Subsidiaries | | | | 30 000 000 | 30 000 000 | 30 000 000 | 30 000 000 |
Loss Gain From Write-downs Reversals Inventories | | | | | | | 434 341 |
Net Cash Generated From Operations | | | | | 477 743 | -2 127 716 | 1 155 943 |
Net Finance Income Costs | | | | 4 423 417 | 60 416 | 64 312 | 92 035 |
Other Creditors | | | | | 1 124 | 3 367 007 | 924 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 1 309 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 582 | 126 408 |
Other Disposals Intangible Assets | | | | | | 2 577 | |
Other Disposals Property Plant Equipment | | | | | | 5 284 | 134 153 |
Other Interest Receivable Similar Income Finance Income | | | | | 60 416 | 64 312 | 92 035 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 69 723 | 67 272 | 77 902 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | 400 000 | 400 000 | 400 000 | 231 952 | 597 678 | 564 318 |
Profit Loss | | 1 705 274 | 359 491 | 3 879 100 | 249 847 | 275 859 | 433 877 |
Property Plant Equipment Gross Cost | | | | | 4 002 481 | 4 830 386 | 5 209 238 |
Purchase Intangible Assets | | | | -182 790 | -25 544 | | |
Raw Materials Consumables | | | | | 3 387 782 | 5 115 866 | |
Social Security Costs | | | | | 187 785 | 216 929 | |
Staff Costs Employee Benefits Expense | | | | | 3 471 480 | 3 734 016 | 5 118 400 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 190 411 | 380 372 | 463 219 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 27 346 | 37 027 | 46 316 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -81 999 | -162 943 | -160 120 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 258 697 | 206 177 | 279 527 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -13 412 | 357 709 | 40 863 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | 2 977 | -95 927 | -160 147 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 106 889 | 58 606 | 64 708 | 101 882 |
Total Current Tax Expense Credit | | | | | 197 471 | 196 672 | 155 339 |
Total Deferred Tax Expense Credit | | | | | 23 798 | 189 961 | 82 847 |
Trade Creditors Trade Payables | | | | | 863 049 | 1 147 894 | 5 904 |
Trade Debtors Trade Receivables | | | | | 2 174 107 | 2 576 581 | 2 105 319 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | -1 449 969 | |
Turnover Revenue | | | | | 11 836 944 | 15 291 004 | |
Wages Salaries | | | | | 3 213 972 | 3 449 815 | 4 761 222 |
Accrued Liabilities | | 7 500 | 7 715 | 7 715 | | | |
Amounts Owed By Group Undertakings | | 164 794 | | 12 341 | | | |
Dividends Paid | | 600 000 | 600 000 | 600 000 | | | |
Investments In Group Undertakings | | 30 000 000 | 30 000 000 | 30 000 000 | | | |
Net Current Assets Liabilities | | 486 124 | 204 658 | 4 311 403 | | | |
Number Shares Issued Fully Paid | | | 4 000 | 4 000 | | | |
Total Assets Less Current Liabilities | | 32 486 124 | 31 204 658 | 34 483 758 | | | |
Average Number Employees During Period | | | 85 | 99 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 182 790 | | | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 000 | | | | | | |
Number Shares Allotted | 2 000 | | | | | | |
Par Value Share | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 2 000 | | | | | | |