Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 890 571 | 4 403 821 | 4 393 164 | 2 496 608 | 1 478 081 | 4 789 803 | 796 920 | 1 393 095 |
Current Assets | 7 580 119 | 10 987 984 | 8 307 716 | 7 496 712 | 8 052 543 | 8 783 368 | 9 541 104 | 9 656 542 |
Debtors | 4 461 152 | 4 813 856 | 3 019 812 | 3 812 797 | 5 235 411 | 2 840 647 | 7 796 072 | 6 743 343 |
Net Assets Liabilities | 782 797 | 2 119 917 | 3 472 840 | 3 625 371 | 4 234 739 | 4 671 492 | 5 542 155 | 5 308 613 |
Other Debtors | 477 539 | 599 135 | 346 144 | 426 436 | 1 087 083 | 209 029 | 60 979 | 145 252 |
Property Plant Equipment | 29 134 | 42 688 | 41 523 | 41 602 | 38 345 | 28 904 | 759 | 56 618 |
Total Inventories | 1 228 396 | 1 770 307 | 894 740 | 1 187 307 | 1 339 051 | 984 517 | 948 112 | |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 15 760 | 16 000 | 16 500 | 17 000 | 18 000 | 18 000 | 20 000 |
Accrued Liabilities Deferred Income | 2 223 669 | 719 996 | 459 439 | 71 945 | 4 374 | 2 108 142 | 1 735 829 | 2 632 735 |
Accumulated Depreciation Impairment Property Plant Equipment | 37 793 | 62 317 | 74 252 | 87 029 | 98 465 | 107 041 | 77 226 | 88 512 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 67 145 |
Administrative Expenses | 2 517 884 | 4 350 615 | 2 574 422 | 2 432 274 | 2 367 585 | 2 674 086 | 2 648 931 | 1 131 273 |
Amounts Owed By Group Undertakings | 285 387 | 140 617 | 134 600 | 147 791 | 1 092 373 | 1 074 082 | 5 200 000 | 5 248 167 |
Amounts Owed To Group Undertakings | 2 389 264 | 1 569 068 | 1 859 649 | 1 119 130 | 271 300 | 1 153 125 | | 1 323 566 |
Average Number Employees During Period | 50 | 53 | 58 | 60 | 61 | 56 | 46 | 15 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 29 406 |
Corporation Tax Payable | 93 916 | 501 694 | 79 654 | | | | 12 067 | |
Cost Sales | 9 245 985 | 16 925 117 | 12 404 292 | 8 583 453 | 8 261 866 | 7 563 126 | 10 439 089 | 4 483 587 |
Creditors | 6 826 456 | 719 996 | 459 439 | 71 945 | 4 374 | 4 140 780 | 3 999 708 | 16 826 |
Current Tax For Period | 93 916 | 501 709 | 254 429 | -119 630 | -86 829 | -37 510 | 12 066 | |
Deferred Tax Asset Debtors | | 155 936 | 95 498 | 17 163 | 4 760 | 47 816 | 3 746 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -660 | 2 627 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 44 070 | 13 359 |
Finance Lease Liabilities Present Value Total | | | | | | | | 16 826 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 28 703 |
Finished Goods Goods For Resale | | | | | | | 948 112 | 1 520 104 |
Further Item Interest Expense Component Total Interest Expense | | | 33 327 | 32 986 | 3 694 | 96 | | 108 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -62 | -309 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 123 639 | 148 070 | 143 184 | 139 573 | 141 133 | 110 392 | 47 757 | 23 590 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -12 901 |
Income From Related Parties | | | | | | | 217 301 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 524 | 12 331 | 13 965 | | 9 441 | 328 | 11 286 |
Interest Income From Group Undertakings Participating Interests | | | | | | | 241 | |
Interest Payable Similar Charges Finance Costs | | | 33 327 | 32 986 | 3 694 | 96 | | 841 |
Net Current Assets Liabilities | 753 663 | 2 797 225 | 3 890 756 | 3 655 714 | 4 200 768 | 4 642 588 | 5 541 396 | 5 278 434 |
Other Creditors | 70 859 | 982 | 982 | 1 152 | 1 002 | 982 | 1 065 | |
Other Interest Expense | | | | | | | | 33 |
Other Interest Receivable Similar Income Finance Income | 2 980 | 74 233 | 10 145 | 17 895 | 8 511 | 188 | 241 | |
Other Operating Income Format1 | 2 074 | | 86 | 674 | 1 955 | 213 648 | | 4 430 |
Other Taxation Social Security Payable | 93 598 | 109 963 | 103 501 | 99 803 | 90 097 | 80 796 | 73 688 | 8 021 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 46 823 | 52 873 | 59 341 | 59 051 | 73 972 | 86 500 | 63 587 | 34 479 |
Prepayments Accrued Income | 74 360 | 73 390 | 91 480 | 98 519 | 194 997 | 103 778 | 22 621 | 356 023 |
Profit Loss | 354 443 | 1 337 120 | 1 352 923 | 1 652 531 | 609 368 | 436 753 | 870 663 | -233 542 |
Profit Loss On Ordinary Activities Before Tax | 448 866 | 1 682 893 | 1 667 790 | 916 081 | 534 942 | 356 187 | 926 799 | -220 183 |
Property Plant Equipment Gross Cost | 66 927 | 105 005 | 115 775 | 128 631 | 136 810 | 135 945 | 77 985 | 145 130 |
Staff Costs Employee Benefits Expense | 2 189 764 | 3 333 256 | 2 216 354 | 2 138 804 | 2 487 495 | 2 700 736 | 2 269 423 | 1 029 643 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 9 613 |
Tax Expense Credit Applicable Tax Rate | 89 773 | 336 579 | 316 880 | 174 055 | 101 639 | 67 676 | 176 092 | -44 477 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 84 167 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -121 901 | -26 866 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 538 | 1 536 | 1 270 | 1 185 | 255 | 10 | 2 667 | 111 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 94 423 | 345 773 | 314 867 | -736 450 | -74 426 | -80 566 | 56 136 | 13 359 |
Total Assets Less Current Liabilities | 782 797 | 2 839 913 | 3 932 279 | 3 697 316 | 4 239 113 | 4 671 492 | 5 542 155 | 5 335 052 |
Trade Creditors Trade Payables | 1 269 302 | 1 544 483 | 788 185 | 1 334 203 | 1 393 229 | 629 974 | 1 780 936 | 401 909 |
Trade Debtors Trade Receivables | 3 481 188 | 3 684 339 | 2 319 939 | 1 866 576 | 2 605 080 | 1 340 989 | 2 308 102 | 993 901 |
Wages Salaries | 1 928 345 | 2 924 071 | 1 948 695 | 1 884 828 | 2 171 600 | 2 391 834 | 1 992 775 | 911 947 |
Taxation Compliance Services Fees | | | | 138 301 | 82 437 | 40 000 | 40 000 | |
Amounts Recoverable On Contracts | 142 678 | 160 439 | 32 151 | 404 915 | 164 289 | 108 990 | 200 624 | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | |
Bank Borrowings Overdrafts | | 131 973 | | 56 360 | | | | |
Bank Overdrafts | | 131 973 | | 56 360 | | | | |
Comprehensive Income Expense | 354 443 | 1 337 120 | 1 352 923 | 1 652 531 | 609 368 | 436 753 | 870 663 | |
Corporation Tax Recoverable | | | | 851 397 | 86 829 | 124 364 | | |
Deferred Tax Assets | | 2 624 | 2 627 | 2 761 | 2 735 | 2 725 | 2 751 | |
Depreciation Expense Property Plant Equipment | 13 601 | 24 524 | 12 331 | 13 965 | 11 436 | 9 441 | 328 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 396 | 1 188 | | 865 | 30 143 | |
Disposals Property Plant Equipment | | | 396 | 1 315 | | 865 | 59 045 | |
Dividends Paid | | | | 1 500 000 | | | | |
Dividends Paid On Shares Final | | | | 1 500 000 | | | | |
Finished Goods | 1 228 396 | 1 770 307 | 894 740 | 1 187 307 | 1 339 051 | 1 152 918 | 948 112 | |
Further Operating Expense Item Component Total Operating Expenses | 7 963 289 | 15 186 339 | | | | | 384 482 | |
Gain Loss On Disposals Property Plant Equipment | -1 400 | | | 1 693 | | | | |
Gross Profit Loss | 2 961 696 | 5 959 275 | 4 265 308 | 3 362 772 | 2 895 755 | 2 816 533 | 3 191 007 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 507 | | | -695 155 | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | | 100 | 100 | |
Operating Profit Loss | 445 886 | 1 608 660 | 1 690 972 | 931 172 | 530 125 | 356 095 | 542 076 | |
Other Deferred Tax Expense Credit | | -155 936 | 60 438 | 78 335 | 12 403 | -43 056 | 44 070 | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | |
Social Security Costs | 214 596 | 356 312 | 208 318 | 194 925 | 241 923 | 222 402 | 213 061 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 605 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 38 078 | 11 166 | 14 171 | | | 1 085 | |
Total Current Tax Expense Credit | 94 423 | 501 709 | 254 429 | -814 785 | | | | |
Total Operating Lease Payments | 360 | 188 862 | 181 438 | 177 120 | 192 143 | 188 374 | 171 887 | |
Turnover Revenue | 12 207 681 | 22 884 392 | 16 669 600 | 11 946 225 | 11 157 621 | 10 379 659 | 13 630 096 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | -43 056 | 44 070 | |
Cash Cash Equivalents Cash Flow Value | | | | | | 4 789 803 | | |
Depreciation Amortisation Expense | | | | | | 9 441 | 328 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -708 000 | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | 384 482 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 284 631 | 140 479 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 2 475 355 | -5 740 995 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -25 | 124 365 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 3 311 722 | -3 992 883 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -186 133 | -204 806 | |
Interest Paid Classified As Operating Activities | | | | | | -96 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -708 000 | |
Net Cash Flows From Used In Investing Activities | | | | | | -188 | -28 058 | |
Net Cash Flows From Used In Operating Activities | | | | | | -3 311 534 | 4 728 941 | |
Net Cash Generated From Operations | | | | | | -3 311 655 | 4 853 306 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -188 | -241 | |
Proceeds From Sales Property Plant Equipment | | | | | | | -28 902 | |
Provisions | | | | | -4 760 | -47 816 | -3 746 | |
Purchase Property Plant Equipment | | | | | | | -1 085 | |