Profit & Loss |
Date of Accounts |
2012-03-31 | 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 | 945 780 | 1 338 129 | 1 513 581 | 2 220 957 | 2 412 235 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 148 387 | 8 458 | 679 | 87 532 | 156 618 | | | | | | | |
Cash Bank On Hand | | | | | 156 618 | 23 527 | 319 622 | 27 950 | 214 958 | 607 929 | 548 430 | 1 621 |
Current Assets | 713 326 | 1 074 095 | 1 109 233 | 1 625 989 | 1 766 626 | 1 452 747 | 1 708 177 | 1 778 446 | 2 173 067 | 2 820 418 | 3 134 563 | 3 883 540 |
Debtors | 414 939 | 915 637 | 958 554 | 1 388 457 | 1 213 711 | 1 344 220 | 1 313 555 | 1 750 496 | 1 923 676 | 2 212 489 | 2 586 133 | 3 881 919 |
Net Assets Liabilities | | | | | 2 100 938 | 1 845 265 | 2 001 864 | 2 321 347 | 2 771 223 | 2 717 488 | 3 293 399 | 3 400 780 |
Net Assets Liabilities Including Pension Asset Liability | 945 780 | 1 338 129 | 1 513 581 | 2 220 957 | 2 412 235 | | | | | | | |
Other Debtors | | | | | 391 194 | 478 875 | 410 901 | 137 327 | 236 988 | 212 213 | 45 956 | 229 652 |
Property Plant Equipment | | | | | 2 009 053 | 1 953 105 | 1 911 202 | 1 986 376 | 1 988 744 | 2 030 574 | 2 094 284 | 2 042 708 |
Stocks Inventory | 150 000 | 150 000 | 150 000 | 150 000 | 85 000 | | | | | | | |
Tangible Fixed Assets | 906 176 | 1 835 012 | 2 180 339 | 2 032 833 | 2 009 053 | | | | | | | |
Total Inventories | | | | | 85 000 | 85 000 | 75 000 | | 34 433 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 944 780 | 1 337 129 | 1 512 581 | 2 219 957 | 2 411 235 | | | | | | | |
Shareholder Funds | 945 780 | 1 338 129 | 1 513 581 | 2 220 957 | 2 412 235 | | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | | | | 91 682 | 283 162 | |
Accruals Deferred Income | | | 455 280 | 409 752 | 364 224 | | | | | | | |
Accrued Liabilities | | | | | | | | | | 108 589 | 193 355 | 337 002 |
Accrued Liabilities Deferred Income | | | | | | | | | | 23 250 | 122 400 | 77 500 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | 364 224 | 318 696 | 273 168 | 227 640 | 182 112 | 144 917 | 91 056 | 45 528 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 41 300 | 206 498 | 371 696 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 519 310 | 575 258 | 618 098 | 648 369 | 681 752 | 716 160 | 768 493 | 312 197 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 13 907 | -8 322 |
Amounts Owed By Associates | | | | | | | | | 25 669 | 25 669 | 21 351 | |
Amounts Owed By Joint Ventures | | | | | | | | 36 429 | 25 669 | | | |
Average Number Employees During Period | | | | | | 69 | 60 | 60 | 73 | 83 | 100 | 127 |
Bank Borrowings | | | | | | | | | | 65 586 | 234 688 | 842 448 |
Bank Borrowings Overdrafts | | | | | 555 869 | 554 714 | 535 495 | 516 275 | 528 739 | 1 641 012 | 1 350 839 | 1 098 759 |
Bank Overdrafts | | | | | | | | | 135 185 | | | 178 550 |
Comprehensive Income Expense | | | | | | | | | | 286 265 | 1 055 911 | 407 381 |
Corporation Tax Recoverable | | | | | | | | | | | 103 897 | |
Creditors | | | | | 555 869 | 554 714 | 535 495 | 516 275 | 528 739 | 1 641 012 | 1 350 839 | 1 098 887 |
Creditors Due After One Year | 223 470 | 830 391 | 849 296 | 569 860 | 555 869 | | | | | | | |
Creditors Due Within One Year | 450 252 | 740 587 | 410 107 | 403 184 | 388 282 | | | | | | | |
Debtors Due After One Year | | | -35 227 | -212 937 | -586 836 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 513 373 |
Disposals Property Plant Equipment | | | | | | | | | | | | 529 641 |
Dividends Paid | | | | | | | | | | 340 000 | 480 000 | 300 000 |
Fixed Assets | 906 176 | 1 835 012 | | | | | | 1 986 376 | 1 988 783 | 2 650 106 | 2 560 531 | 2 343 885 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 41 300 | 165 198 | 165 198 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 55 948 | 42 840 | 30 271 | 33 383 | 34 408 | 52 333 | 57 077 |
Intangible Assets | | | | | | | | | | 619 493 | 454 295 | 289 097 |
Intangible Assets Gross Cost | | | | | | | | | | 660 793 | 660 793 | |
Investments Fixed Assets | | | | | | | | | 39 | 39 | 11 952 | 12 080 |
Issue Equity Instruments | | | | | | | | | | | 1 000 | |
Net Assets Liabilities Associates | | | | | | | | | | 54 851 | 19 366 | -33 809 |
Net Current Assets Liabilities | 263 074 | 333 508 | 699 126 | 1 222 805 | 1 378 344 | 765 570 | 905 107 | 1 085 899 | 1 500 304 | 1 872 739 | 2 208 098 | 2 226 323 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 50 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | 50 000 | 50 000 |
Other Creditors | | | | | 42 748 | 99 544 | 154 785 | 140 110 | 162 787 | 58 703 | 68 394 | 58 687 |
Other Investments Other Than Loans | | | | | | | | | 39 | 39 | 11 952 | 12 080 |
Other Taxation Social Security Payable | | | | | 124 188 | 73 069 | 46 451 | 66 435 | 70 728 | 83 997 | 81 378 | 225 172 |
Par Value Share | | 1 | 1 | 1 | 0 | | | | | | 0 | 0 |
Percentage Class Share Held In Associate | | | | | | | | | | | 50 | 50 |
Percentage Class Share Held In Joint Venture | | | | | | | | | | | 51 | 51 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | | 100 | 100 |
Prepayments | | | | | | | | | | 142 985 | 94 791 | 176 585 |
Profit Loss | | | | | | | | | | 286 265 | 1 055 911 | 407 381 |
Profit Loss From Continuing Operations Associates | | | | | | | | | | 5 849 | 35 485 | 53 175 |
Property Plant Equipment Gross Cost | | | | | 2 528 363 | 2 528 363 | 2 529 300 | 2 634 745 | 2 670 496 | 2 746 734 | 2 862 777 | 2 354 905 |
Provisions | | | | | | | | | | 19 428 | 33 335 | 25 013 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 55 069 | | 5 782 | 7 013 | 7 013 | 19 428 | 33 335 | 25 013 |
Provisions For Liabilities Charges | | | 61 308 | 55 069 | 55 069 | | | | | | | |
Recoverable Value-added Tax | | | | | | | | | | 59 837 | 67 328 | 7 502 |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 50 | | | | | | | |
Tangible Fixed Assets Additions | | 999 802 | 705 712 | 390 098 | 50 913 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 136 437 | 2 136 239 | 2 796 755 | 2 477 450 | 2 528 363 | | | | | | | |
Tangible Fixed Assets Depreciation | 230 261 | 301 227 | 616 416 | 444 617 | 519 310 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 70 966 | 70 752 | 72 638 | 74 693 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 244 437 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 45 197 | 709 403 | | | | | | | | |
Tangible Fixed Assets Impairment Losses | | | 244 437 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 937 | 105 445 | 35 751 | 76 238 | 116 043 | 21 769 |
Total Assets Less Current Liabilities | 1 169 250 | 2 168 520 | 2 879 465 | 3 255 638 | 3 387 397 | 2 718 675 | 2 816 309 | 3 072 275 | 3 489 087 | 4 522 845 | 4 768 629 | 4 570 208 |
Total Borrowings | | | | | | | | | | | 234 688 | 842 448 |
Trade Creditors Trade Payables | | | | | 144 352 | 205 683 | 149 968 | 216 914 | 276 012 | 414 589 | 226 250 | 447 154 |
Trade Debtors Trade Receivables | | | | | 546 978 | 471 969 | 560 705 | 1 126 066 | 935 540 | 1 155 439 | 1 386 983 | 1 660 236 |
Administrative Expenses | | | | | | | | | | 1 871 994 | 2 943 486 | |
Advances Credits Directors | 48 000 | 19 000 | 10 000 | | | | | | | | | |
Advances Credits Made In Period Directors | | 73 000 | | | | | | | | | | |
Advances Credits Repaid In Period Directors | | 6 000 | | | | | | | | | | |
Amortisation Expense Intangible Assets | | | | | | | | | | 41 300 | 165 198 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 607 929 | | |
Cash Receipts From Government Grants | | | | | | | | | | -37 193 | -55 161 | |
Cost Sales | | | | | | | | | | 3 118 064 | 4 995 699 | |
Depreciation Amortisation Expense | | | | | | | | | | 75 709 | 217 531 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 34 408 | 52 333 | |
Distribution Costs | | | | | | | | | | 31 576 | 44 938 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -340 000 | -480 000 | |
Dividends Paid On Shares Interim | | | | | | | | | | 340 000 | 480 000 | |
Dividends Received Classified As Investing Activities | | | | | | | | | | | -269 187 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 2 448 | 9 880 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | 73 055 | -76 597 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 158 941 | 62 487 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -174 467 | -285 943 | |
Gross Profit Loss | | | | | | | | | | 1 516 143 | 3 504 422 | |
Income From Associates Joint Ventures Participating Interests | | | | | | | | | | | 269 187 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 528 156 | -59 499 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -34 433 | | |
Interest Expense | | | | | | | | | | | 1 446 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 22 092 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | 2 548 | 7 393 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -4 996 | -40 811 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 4 996 | 40 811 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -809 808 | 601 072 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 737 031 | -141 231 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -455 379 | -400 342 | |
Net Cash Generated From Operations | | | | | | | | | | -460 375 | -441 153 | |
Operating Profit Loss | | | | | | | | | | 303 676 | 737 545 | |
Other Deferred Tax Expense Credit | | | | | | | | | | 12 415 | 13 907 | |
Other Operating Income Format1 | | | | | | | | | | 691 103 | 221 547 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 245 199 | 388 286 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -1 190 000 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 298 680 | 965 921 | |
Purchase Intangible Assets | | | | | | | | | | -660 793 | | |
Purchase Property Plant Equipment | | | | | | | | | | -76 238 | -116 043 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -40 192 | -121 072 | |
Social Security Costs | | | | | | | | | | 241 666 | 362 812 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 3 221 510 | 4 690 965 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 12 415 | -89 990 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 660 793 | | |
Total Operating Lease Payments | | | | | | | | | | 10 109 | 109 311 | |
Turnover Revenue | | | | | | | | | | 4 634 207 | 8 500 121 | |
Wages Salaries | | | | | | | | | | 2 734 645 | 3 939 867 | |
Secured Debts | 52 895 | 291 964 | | | | | | | | | | |
Amount Specific Advance Or Credit Directors | 48 000 | 19 000 | | | | | | | | | | |