Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 482 211 | 1 430 328 | 258 484 | 19 816 | 364 | 1 176 | 666 | 587 |
Current Assets | 6 878 671 | 6 275 869 | 6 172 279 | 8 045 221 | 8 423 | 9 970 | 12 293 | 11 473 |
Debtors | 5 396 460 | 4 845 541 | 5 875 385 | 7 428 222 | 7 513 675 | 8 090 | 10 546 | 9 725 |
Net Assets Liabilities | 1 840 630 | 3 364 673 | 4 228 434 | 5 237 570 | 6 410 | 7 384 | 7 713 | 7 826 |
Other Debtors | 318 786 | 296 898 | 206 514 | 182 839 | 5 | 1 | | 219 |
Property Plant Equipment | 788 850 | 881 513 | 882 547 | 719 260 | 632 560 | 671 | 758 | 1 012 |
Total Inventories | | | 38 410 | 597 183 | 546 284 | 704 | 1 081 | 1 161 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 15 730 | 16 500 | 19 | 22 | 24 | 24 |
Fees For Non-audit Services | 19 850 | 8 588 | 15 695 | 30 790 | 6 | | | |
Amount Specific Advance Or Credit Directors | | 54 387 | 376 358 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 430 745 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 376 358 | | | | |
Company Contributions To Money Purchase Plans Directors | 205 333 | 227 823 | 27 832 | 18 625 | | | | |
Director Remuneration | 204 226 | 159 723 | 124 210 | 84 217 | | | | |
Dividend Recommended By Directors | | 290 000 | | 193 090 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 | 3 | | | | |
Accrued Liabilities | 1 422 818 | 1 032 138 | 588 445 | 689 048 | 802 792 | 923 | 1 476 | 1 303 |
Accumulated Amortisation Impairment Intangible Assets | | | 45 860 | 45 860 | 89 | 135 | 181 | 227 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 460 154 | 1 577 645 | 1 276 873 | 1 413 939 | 1 339 | 1 505 | 1 612 | 1 849 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -1 037 | 26 776 | -13 224 | -20 624 | 22 | | |
Administrative Expenses | 5 308 368 | 6 093 085 | 4 075 820 | 4 462 814 | 3 243 997 | 5 209 | 6 018 | 6 176 |
Amortisation Expense Intangible Assets | | | 45 860 | 45 860 | 43 | 46 | 46 | 46 |
Amounts Owed To Group Undertakings | | | | 32 802 | | | | 620 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 189 | 202 | 219 | 206 | 203 | 185 | 207 | 213 |
Bank Borrowings Overdrafts | 459 440 | | | 155 695 | | | | |
Bank Overdrafts | 459 440 | | | 156 | | | | |
Capital Commitments | | | 18 990 | | 100 | | | |
Cash Cash Equivalents Cash Flow Value | 1 022 771 | | | -135 879 | 364 | 1 176 | 666 | |
Comprehensive Income Expense | 1 211 892 | 1 814 043 | 1 163 761 | 1 201 983 | 1 172 584 | 974 | 329 | 113 |
Corporation Tax Payable | 281 730 | 497 118 | 280 944 | 107 857 | 71 | | 168 | 2 |
Corporation Tax Recoverable | | | 69 251 | | | 26 | | |
Cost Sales | 13 575 325 | 15 243 457 | 13 384 107 | 16 212 023 | 11 321 | 16 351 | 18 928 | 19 895 |
Creditors | 122 454 | 144 006 | 143 283 | 63 183 | 30 801 | 17 | 5 467 | 15 |
Current Tax For Period | 281 730 | 497 443 | 280 944 | 106 960 | | | 167 | 26 |
Depreciation Amortisation Expense | 166 197 | 192 422 | 199 659 | 239 604 | 178 | 214 | 280 | 284 |
Depreciation Expense Property Plant Equipment | 108 402 | 139 688 | 148 732 | 137 570 | 99 | 129 | 219 | 225 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 74 931 | 500 431 | 56 553 | 209 883 | | 128 | |
Disposals Property Plant Equipment | | 77 056 | 548 041 | 81 695 | 220 295 | | 150 | |
Dividends Paid | 1 160 000 | 290 000 | 300 000 | 193 090 | | | | |
Dividends Paid Classified As Financing Activities | -1 160 000 | -290 000 | -300 000 | -193 090 | | | | |
Dividends Paid On Shares | 1 160 000 | 290 000 | 300 000 | 193 090 | | | | |
Dividends Paid On Shares Interim | 500 000 | 70 000 | 75 000 | 96 545 | | | | |
Dividends Received Classified As Investing Activities | | | | -80 600 | | | | |
Finance Lease Liabilities Present Value Total | 122 454 | 144 006 | 143 283 | 63 183 | 30 801 | 14 | 17 | 7 |
Fixed Assets | 789 850 | 882 513 | 1 263 547 | 1 087 141 | 956 128 | 949 | 990 | 1 198 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -32 802 | 33 | 743 | 193 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 40 581 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | 326 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -380 000 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 750 761 | 791 889 | 420 075 | 893 096 | 712 337 | 1 006 | 890 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 089 566 | 1 070 099 | 1 327 818 | 1 421 402 | 1 257 | 1 179 | 956 | 1 402 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 097 835 | -1 146 350 | -331 539 | 810 613 | -635 687 | 660 | 1 878 | -1 203 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -772 580 | 550 919 | -584 234 | -1 998 447 | 1 075 | 253 | -1 739 | 169 |
Gain Loss On Disposal Assets Income Statement Subtotal | 3 477 | 4 875 | 15 390 | 18 529 | 5 600 | | -12 | |
Gain Loss On Disposals Property Plant Equipment | 3 477 | 4 875 | 15 390 | 18 529 | 5 600 | | -12 | |
Gross Profit Loss | 6 872 666 | 8 396 520 | 5 482 983 | 5 647 032 | 4 289 | 5 363 | 6 198 | 6 283 |
Income From Other Fixed Asset Investments | | | | 80 600 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -155 547 | -282 055 | -497 118 | -210 796 | | -97 | 27 | -192 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 121 968 | 407 557 | -1 171 844 | -394 363 | 498 842 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 325 | -69 251 | | -36 941 | | | -10 |
Increase Decrease In Property Plant Equipment | | 102 010 | 78 484 | | | | | 5 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 38 410 | 558 773 | -51 | 158 | 377 | 80 |
Increase From Amortisation Charge For Year Intangible Assets | | | 45 860 | 45 860 | 43 313 | 46 | 46 | 46 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 192 422 | 199 659 | 193 619 | 134 545 | 166 | 235 | 237 |
Intangible Assets | | | 412 741 | 366 881 | 324 | 278 | 232 | 186 |
Intangible Assets Gross Cost | | | 458 601 | 412 741 | 413 | 413 | 413 | |
Interest Expense On Bank Overdrafts | 321 | 12 | 1 | 488 | 72 | | | 5 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 152 | 5 927 | 7 970 | 9 719 | 5 409 | 6 | 2 | 3 |
Interest Paid Classified As Operating Activities | -321 | -12 | -327 | -488 | -72 | | | -5 |
Interest Payable Similar Charges Finance Costs | 12 473 | 5 939 | 8 297 | 10 207 | 5 481 | 6 | 2 | 8 |
Investments Fixed Assets | 1 000 | 1 000 | 381 000 | 1 000 | | | | |
Investments In Group Undertakings | 1 000 | 1 000 | 381 000 | 1 000 | -1 000 | | | |
Issue Equity Instruments | | | | 243 | | | | |
Merchandise | | | 38 410 | 597 183 | 546 | 704 | 1 081 | 1 161 |
Net Assets Liabilities Subsidiaries | -1 030 | -1 | -80 600 | -60 | -60 | -1 | -1 | -1 |
Net Cash Flows From Used In Financing Activities | 346 728 | 932 743 | 741 739 | -90 915 | 76 949 | -699 | -179 | -5 |
Net Cash Flows From Used In Investing Activities | 427 319 | 279 019 | 564 879 | -36 458 | 1 124 436 | 906 | 948 | -840 |
Net Cash Flows From Used In Operating Activities | -1 896 015 | -1 619 319 | -134 774 | 521 736 | -1 700 227 | -1 020 | -259 | 923 |
Net Cash Generated From Operations | -2 064 035 | -1 907 313 | -640 189 | 300 733 | -1 707 | -1 123 | -234 | 723 |
Net Current Assets Liabilities | 1 244 236 | 2 696 131 | 3 204 911 | 4 297 129 | 5 547 720 | 6 537 | 6 826 | 6 799 |
Net Interest Received Paid Classified As Investing Activities | | -1 191 | -424 | -527 | -77 | -105 | -129 | -107 |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Number Shares Issued Specific Share Issue | | | | 243 | | | | |
Operating Profit Loss | 1 576 060 | 2 315 197 | 1 410 103 | 1 184 218 | 1 043 505 | 897 | 373 | 107 |
Other Comprehensive Income Expense Net Tax | | | | 40 581 | | | | |
Other Creditors | 64 430 | 76 276 | 84 141 | 26 306 | 25 566 | 21 | 29 | |
Other Deferred Tax Expense Credit | 69 965 | -1 037 | 26 776 | -13 224 | -20 624 | 22 | 4 | 67 |
Other Interest Receivable Similar Income Finance Income | | 1 191 | 424 | 527 | 77 | 105 | 129 | 107 |
Other Operating Income Format1 | 11 762 | 11 762 | 2 940 | | | 743 | 193 | |
Other Taxation Social Security Payable | 146 463 | 160 751 | 176 046 | 183 408 | 171 | 131 | 366 | 243 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 62 320 | 20 874 | 10 777 | -94 434 | -44 | -44 | -14 | 5 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 285 126 | 322 141 | 135 984 | 150 139 | 137 759 | 147 | 173 | 194 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments | 1 074 521 | 1 143 552 | 1 234 655 | 1 334 149 | 892 | 1 043 | 1 338 | 721 |
Proceeds From Issuing Shares | | | | -243 | | | | |
Proceeds From Sales Property Plant Equipment | -3 600 | -7 000 | -63 000 | -43 546 | -16 012 | | -10 | |
Profit Loss | 1 211 892 | 1 814 043 | 1 163 761 | 1 161 402 | 1 173 | 974 | 329 | 113 |
Profit Loss On Ordinary Activities Before Tax | 1 563 587 | 2 310 449 | 1 533 081 | 1 255 138 | 1 115 019 | 996 | 500 | 206 |
Profit Loss Subsidiaries | | | 63 615 | | | | | |
Property Plant Equipment Gross Cost | 2 249 004 | 2 459 158 | 2 159 420 | 2 133 199 | 1 970 | 2 176 | 2 370 | 2 861 |
Provisions | 71 002 | 69 965 | 96 741 | 83 517 | 63 | 85 | 103 | 156 |
Provisions For Liabilities Balance Sheet Subtotal | 71 002 | 69 965 | 96 741 | 83 517 | 63 | 85 | 103 | 156 |
Purchase Intangible Assets | | | | -412 741 | | | | |
Purchase Property Plant Equipment | -430 919 | -287 210 | -248 303 | -55 474 | -58 257 | -206 | -344 | -491 |
Social Security Costs | 555 021 | 633 200 | 674 510 | 743 803 | 525 | 346 | 712 | 827 |
Staff Costs Employee Benefits Expense | 6 193 141 | 7 038 115 | 7 160 523 | 7 766 678 | 5 947 730 | 7 345 | 7 813 | 8 484 |
Tax Decrease From Utilisation Tax Losses | | | 17 232 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 695 | 975 | 2 924 | 18 834 | 1 064 | | | |
Tax Expense Credit Applicable Tax Rate | 312 717 | 462 090 | 266 424 | 238 476 | 211 854 | 189 | 95 | 39 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -65 111 | -7 193 | -13 660 | 19 710 | 19 048 | -3 | -15 | -16 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 34 819 | 43 196 | 31 104 | 30 897 | 6 603 | 15 | 87 | 30 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 351 695 | 496 406 | 238 469 | 93 736 | -58 | 22 | 171 | 93 |
Total Additions Including From Business Combinations Intangible Assets | | | 458 601 | 412 741 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 287 210 | 248 303 | 55 474 | 58 257 | 206 | 344 | 491 |
Total Assets Less Current Liabilities | 2 034 086 | 3 578 644 | 4 468 458 | 5 384 270 | 6 504 | 7 486 | 7 816 | 7 997 |
Total Borrowings | 641 255 | 202 689 | 213 466 | 274 727 | 74 885 | | | |
Total Current Tax Expense Credit | | 497 443 | 229 143 | 106 960 | -36 941 | | | |
Trade Creditors Trade Payables | 1 675 151 | 1 585 950 | 1 329 445 | 1 932 525 | 1 089 407 | 1 407 | 2 536 | 2 213 |
Trade Debtors Trade Receivables | 4 003 153 | 3 405 091 | 3 913 606 | 4 793 561 | 4 339 | 3 939 | 5 384 | 5 613 |
Turnover Revenue | 20 447 991 | 23 639 977 | 18 867 090 | 21 859 055 | 15 607 876 | 21 714 | 25 126 | 26 178 |
Wages Salaries | 5 352 994 | 6 082 774 | 6 065 562 | 6 872 736 | 5 285 293 | 6 852 | 6 928 | 7 463 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 18 | 53 |
Cash Receipts From Government Grants | | | | | | -743 | -193 | |
Deferred Tax Liabilities | | | | | 63 | 85 | 103 | 156 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | 572 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 2 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | | 652 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | 1 159 186 | 805 | 743 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -236 | -201 | | |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | -163 289 | | | | |
Total Deferred Tax Expense Credit | | | | -13 224 | -21 | 22 | | |
Total Operating Lease Payments | | | | | | | | 29 |