Profit & Loss |
Date of Accounts |
2015-01-31 | 2016-07-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 10 551 | 84 559 | 1 382 | 8 250 | 279 321 | 95 149 | 399 384 | 21 102 | 457 788 |
Current Assets | 5 385 738 | 4 001 732 | 4 176 452 | 4 547 470 | 3 457 955 | 2 960 817 | 3 114 066 | 3 422 809 | 2 983 907 |
Debtors | 4 752 678 | 3 468 921 | 3 532 455 | 3 845 061 | 2 573 156 | 2 421 368 | 2 470 267 | 2 710 795 | 2 088 496 |
Net Assets Liabilities | 634 572 | -570 304 | -370 282 | -724 741 | -359 761 | -249 701 | 272 454 | 606 513 | 798 583 |
Other Debtors | 144 852 | 238 172 | 358 930 | 148 089 | 53 908 | 59 457 | | | |
Property Plant Equipment | 2 017 725 | 1 442 983 | 2 253 045 | 1 095 107 | 1 049 384 | 1 590 618 | 1 506 911 | 1 365 322 | 1 369 709 |
Total Inventories | 622 509 | 448 252 | 642 615 | 694 159 | 605 478 | 444 300 | 244 415 | 690 912 | 437 623 |
|
Other Financial Data |
Audit Fees Expenses | 10 750 | 14 695 | 14 710 | 20 713 | 17 000 | 15 000 | | | |
Accrued Liabilities Deferred Income | 263 046 | 171 789 | 248 920 | 252 021 | 343 327 | 305 791 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 822 946 | 2 426 577 | 922 902 | 798 424 | 944 374 | 1 068 338 | 1 214 109 | 1 398 950 | 1 583 791 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 32 420 | 917 208 | 12 584 | 100 227 | 715 198 | | | |
Administrative Expenses | 2 621 052 | 5 525 835 | 2 054 311 | 2 991 335 | 2 221 914 | 2 274 020 | | | |
Amounts Owed By Group Undertakings | | | 198 840 | 154 340 | 154 340 | 154 340 | | | |
Amounts Owed By Parent Entities | 149 000 | 149 000 | | | | | | | |
Average Number Employees During Period | 94 | 144 | 140 | 127 | 70 | 57 | 47 | 41 | 44 |
Bank Borrowings | 353 026 | 327 222 | 491 779 | 9 900 | | | | | |
Bank Borrowings Overdrafts | 315 674 | 39 324 | 466 957 | 2 745 569 | 1 948 555 | 1 670 331 | | | |
Bank Overdrafts | 2 099 017 | 2 105 348 | 2 296 315 | 2 735 669 | 1 948 555 | 1 670 331 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 097 873 | 300 000 | 1 215 000 | 823 500 | 824 488 | 1 422 235 | | | |
Comprehensive Income Expense | 324 997 | -954 650 | 200 022 | -354 459 | 364 980 | 110 060 | | | |
Corporation Tax Payable | 65 625 | | | | | | | | |
Corporation Tax Recoverable | | 75 956 | 75 956 | 9 830 | 9 830 | 9 830 | | | |
Cost Sales | 11 657 801 | 17 944 754 | 7 161 700 | 10 485 229 | 7 407 232 | 6 649 747 | | | |
Creditors | 580 581 | 233 432 | 1 232 484 | 617 982 | 541 911 | 3 987 925 | 3 570 627 | 3 547 948 | 3 347 617 |
Current Tax For Period | 65 625 | -75 956 | | | | | | | |
Deferred Income | | | | 59 000 | 59 000 | 51 625 | | | |
Deferred Tax Asset Debtors | | 66 257 | 66 257 | 66 257 | 66 257 | 66 257 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 10 331 | -143 395 | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 331 | -143 395 | | | | 129 913 | | | |
Depreciation Expense Property Plant Equipment | 99 913 | 360 640 | 47 146 | 68 362 | 51 261 | 47 896 | | | |
Distribution Costs | 1 075 178 | 1 743 480 | 792 944 | 1 116 532 | 615 147 | 500 127 | | | |
Dividends Paid | 222 796 | 250 226 | | | | | | | |
Dividends Paid Classified As Financing Activities | -222 796 | -250 226 | | | | | | | |
Finance Lease Liabilities Present Value Total | 264 907 | 101 721 | 730 433 | 545 674 | 490 286 | 599 336 | | | |
Finance Lease Payments Owing Minimum Gross | 472 436 | 202 328 | 1 179 947 | 691 057 | 649 967 | 1 122 463 | | | |
Finished Goods Goods For Resale | 622 509 | 448 252 | 585 770 | 531 453 | 425 474 | 368 616 | | | |
Fixed Assets | | | | | | 1 590 618 | 1 506 911 | 1 365 322 | 1 369 709 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 38 944 | 25 804 | 328 443 | 481 879 | | | | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | 520 637 | | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 61 153 | -35 703 | -54 398 | 30 374 | 27 731 | 27 733 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 2 453 120 | 1 839 840 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 95 | | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | -144 886 | | | | | |
Gain Loss On Disposals Property Plant Equipment | -633 | -18 558 | | 34 667 | | 4 000 | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 67 843 | 97 978 | | | | | | | |
Government Grant Income | | | | | 14 750 | 7 375 | | | |
Gross Profit Loss | 4 121 377 | 6 684 431 | 3 107 877 | 4 020 904 | 3 269 420 | 3 095 428 | | | |
Impairment Loss Property Plant Equipment | | 250 000 | | | | | | | |
Income From Related Parties | | | | | 141 297 | 167 502 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -65 625 | | 66 126 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 967 392 | -67 677 | 274 144 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -75 956 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 431 140 | 47 146 | 159 862 | 145 950 | 145 964 | 145 771 | 184 841 | 184 841 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 250 000 | | | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 35 645 | 87 735 | 36 947 | 91 965 | 52 978 | 46 650 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 67 698 | 52 056 | 13 418 | 30 645 | 29 151 | 42 033 | | | |
Interest Payable Similar Charges Finance Costs | 122 037 | 166 458 | 60 600 | 122 610 | 82 129 | 88 683 | | | |
Net Cash Flows From Used In Financing Activities | 633 823 | 375 558 | -176 974 | | | | | | |
Net Cash Flows From Used In Investing Activities | 185 927 | 26 978 | -57 792 | | | | | | |
Net Cash Flows From Used In Operating Activities | 147 642 | -470 213 | 508 910 | | | | | | |
Net Cash Generated From Operations | 25 605 | | 448 310 | 222 020 | | | | | |
Net Current Assets Liabilities | -685 722 | -1 740 143 | -1 351 131 | -1 162 154 | -827 522 | -1 027 108 | -456 561 | -125 139 | -363 710 |
Net Interest Paid Received Classified As Operating Activities | -122 037 | -166 458 | -60 600 | -122 610 | -82 129 | | | | |
Number Shares Issued Fully Paid | | | | 100 002 | | | | | |
Operating Profit Loss | 455 147 | -1 105 521 | 260 622 | -86 963 | 447 109 | 328 656 | | | |
Other Creditors | 115 420 | 70 484 | 57 932 | 330 213 | 226 957 | 244 017 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 6 000 | 1 550 821 | 284 340 | | 22 000 | | | |
Other Disposals Property Plant Equipment | | 30 000 | 1 610 821 | 1 295 000 | | 50 000 | | | |
Other Operating Income Format1 | 30 000 | | | | 14 750 | 7 375 | | | |
Other Remaining Borrowings | | 92 387 | 35 094 | 13 308 | 16 308 | | | | |
Other Taxation Social Security Payable | 83 794 | 241 428 | 60 526 | 62 282 | 31 957 | 25 545 | | | |
Par Value Share | | | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -372 083 | -270 108 | | -488 890 | -131 090 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 31 053 | 15 990 | 28 275 | 29 195 | 25 929 | | | |
Prepayments Accrued Income | 391 996 | 292 535 | 89 098 | 271 581 | 33 095 | 132 919 | | | |
Proceeds From Sales Property Plant Equipment | -3 001 | -5 442 | -60 000 | | | | | | |
Profit Loss | 257 154 | -1 052 628 | 200 022 | -354 459 | 364 980 | 110 060 | | | |
Profit Loss On Ordinary Activities Before Tax | 333 110 | -1 271 979 | 200 022 | -354 459 | 364 980 | 239 973 | | | |
Property Plant Equipment Gross Cost | 3 840 671 | 3 869 560 | 3 175 947 | 1 893 531 | 1 993 758 | 2 658 956 | 2 721 020 | 2 764 272 | 2 953 500 |
Provisions For Liabilities Balance Sheet Subtotal | 116 850 | 39 712 | 39 712 | 39 712 | 39 712 | 169 625 | 169 625 | | |
Purchase Property Plant Equipment | -188 928 | -32 420 | -2 208 | -12 584 | -10 227 | | | | |
Repayments Borrowings Classified As Financing Activities | | 170 580 | -50 202 | -71 070 | -33 000 | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -71 509 | | | | | | | |
Staff Costs Employee Benefits Expense | 2 967 740 | 5 846 120 | 2 282 652 | 3 203 901 | 2 013 851 | 1 821 585 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 116 850 | 39 712 | 39 712 | 39 712 | 39 712 | 169 625 | | | |
Tax Decrease From Utilisation Tax Losses | 5 495 | | | | 59 391 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 358 | 59 748 | 2 880 | 24 346 | 1 504 | 1 493 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 144 123 | 2 085 | 39 587 | | 14 173 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 75 956 | -219 351 | | | | 129 913 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 62 064 | 43 252 | 189 228 |
Total Assets Less Current Liabilities | 1 332 003 | -297 160 | 901 914 | -67 047 | 221 862 | 563 510 | 1 050 350 | 1 240 183 | 1 005 999 |
Total Borrowings | | | 502 051 | 13 308 | 1 964 863 | 1 670 331 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 26 469 | | | | | | | |
Total Operating Lease Payments | | | 412 751 | 520 296 | 375 291 | 405 477 | | | |
Trade Creditors Trade Payables | 3 199 677 | 2 686 128 | 2 304 270 | 2 130 781 | 1 551 317 | 1 211 739 | | | |
Trade Debtors Trade Receivables | 4 066 830 | 2 647 001 | 2 743 374 | 3 194 964 | 2 255 726 | 1 998 565 | | | |
Turnover Revenue | 15 779 178 | 24 629 185 | 10 269 577 | 14 506 133 | 10 676 652 | 9 745 175 | | | |
Wages Salaries | 2 967 740 | 5 815 067 | 2 266 662 | 3 175 626 | 1 984 656 | 1 795 656 | | | |
Work In Progress | | | 56 845 | 162 706 | 180 004 | 75 684 | | | |