Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
Net Worth | 814 662 | 884 334 | 1 116 401 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 491 026 | 1 046 926 |
Current Assets | 1 585 424 | 1 700 390 | 2 066 325 | 3 617 610 | 4 294 743 |
Debtors | 1 560 739 | 1 652 556 | 1 972 175 | 3 085 167 | 3 206 267 |
Net Assets Liabilities | | | | 3 955 715 | 4 487 151 |
Other Debtors | | | | 317 444 | 242 444 |
Property Plant Equipment | | | | 3 455 949 | 3 795 470 |
Total Inventories | | | | 41 417 | 41 550 |
Cash Bank In Hand | | 37 229 | 81 860 | | |
Net Assets Liabilities Including Pension Asset Liability | 814 662 | 884 334 | 1 116 401 | | |
Stocks Inventory | 24 685 | 10 605 | 12 290 | | |
Tangible Fixed Assets | 1 079 736 | 1 068 589 | 1 170 054 | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | 500 | | |
Profit Loss Account Reserve | 814 162 | 883 834 | 1 115 901 | | |
Shareholder Funds | 814 662 | 884 334 | 1 116 401 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 109 017 | 198 687 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 3 249 806 | 3 748 092 |
Additional Provisions Increase From New Provisions Recognised | | | | | 101 134 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 222 057 |
Administration Support Average Number Employees | | | | 22 | 22 |
Administrative Expenses | | | | 995 163 | 1 320 078 |
Amortisation Government Grants | | | | -9 765 | -5 000 |
Amounts Owed To Directors | | | | 84 668 | 84 668 |
Applicable Tax Rate | | | | | 19 |
Average Number Employees During Period | | | | 95 | 97 |
Cash Cash Equivalents Cash Flow Value | | | | 491 026 | 1 046 927 |
Comprehensive Income Expense | | | | 777 360 | 533 436 |
Corporation Tax Payable | | | | 18 746 | -108 |
Cost Sales | | | | 9 860 838 | 13 238 021 |
Creditors | | | | 2 432 911 | 2 458 421 |
Current Tax For Period | | | | 18 747 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 154 120 | 101 134 |
Deferred Tax Liabilities | | | | 443 770 | 544 904 |
Depreciation Expense Property Plant Equipment | | | | 472 668 | 814 789 |
Depreciation Rate Used For Property Plant Equipment | | | | | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 316 502 |
Disposals Property Plant Equipment | | | | | 384 250 |
Dividends Paid | | | | 2 000 | 2 000 |
Dividends Paid Classified As Financing Activities | | | | 2 000 | 2 000 |
Dividends Paid On Shares | | | | 2 000 | 2 000 |
Finance Lease Liabilities Present Value Total | | | | 570 032 | 1 147 712 |
Finance Lease Payments Owing Minimum Gross | | | | 570 032 | 1 147 712 |
Financial Assets | | | | 3 491 019 | 4 116 118 |
Financial Liabilities | | | | 2 674 074 | 3 058 158 |
Finished Goods | | | | | 10 750 |
Fixed Assets | 1 079 736 | 1 068 589 | 1 170 054 | 3 455 949 | 3 795 470 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -135 713 | 89 670 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 582 411 | -264 413 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -956 539 | -121 100 |
Gain Loss In Cash Flows From Change In Inventories | | | | -10 786 | -133 |
Gain Loss On Disposals Property Plant Equipment | | | | -16 915 | -2 693 |
Government Grant Income | | | | 9 765 | 5 000 |
Gross Profit Loss | | | | 1 974 731 | 1 975 002 |
Income Expense Recognised Directly In Equity | | | | -2 000 | -2 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 66 085 | 18 854 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -770 843 | 555 901 |
Increase Decrease In Net Debt From Cash Flows | | | | | 21 781 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 814 788 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 39 147 | 34 601 |
Interest Income On Bank Deposits | | | | 41 | 247 |
Interest Paid Classified As Operating Activities | | | | 39 147 | 34 601 |
Interest Payable Similar Charges Finance Costs | | | | 39 147 | 34 601 |
Interest Received Classified As Operating Activities | | | | 41 | 247 |
Net Cash Flows From Used In Financing Activities | | | | -213 439 | 580 681 |
Net Cash Flows From Used In Investing Activities | | | | -1 400 737 | -1 157 002 |
Net Cash Flows From Used In Operating Activities | | | | 843 333 | 1 132 222 |
Net Cash Generated From Operations | | | | 948 524 | 1 185 430 |
Net Current Assets Liabilities | 106 398 | 109 785 | 290 806 | 1 184 699 | 1 836 322 |
Net Debt Funds | | | | 163 674 | 185 455 |
Net Deferred Tax Liability Asset | | | | 443 770 | -10 858 |
Operating Profit Loss | | | | 989 333 | 668 924 |
Other Creditors | | | | 135 | 83 |
Other Departments Average Number Employees | | | | 8 | 8 |
Other Interest Receivable Similar Income Finance Income | | | | 41 | 247 |
Other Operating Income Format1 | | | | 9 765 | 14 000 |
Other Taxation Social Security Payable | | | | 257 435 | 299 298 |
Par Value Share | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 221 108 | -577 681 |
Pension Costs Defined Contribution Plan | | | | 35 267 | 48 127 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 35 267 | 48 127 |
Prepayments Accrued Income | | | | 85 174 | 137 075 |
Proceeds From Borrowings Classified As Financing Activities | | | | -96 | |
Proceeds From Government Grants Classified As Financing Activities | | | | 9 765 | 5 000 |
Proceeds From Sales Property Plant Equipment | | | | 48 550 | 65 055 |
Production Average Number Employees | | | | 65 | 67 |
Profit Loss | | | | 777 360 | 533 436 |
Profit Loss On Ordinary Activities Before Tax | | | | 950 227 | 634 570 |
Property Plant Equipment Gross Cost | | | | 6 705 755 | 7 543 562 |
Provisions | | | | 443 770 | 544 904 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 443 770 | 544 904 |
Purchase Property Plant Equipment | | | | 1 449 287 | 1 222 057 |
Raw Materials | | | | 41 417 | 30 800 |
Rental Leasing Income | | | | | 9 000 |
Revenue From Rendering Services | | | | 11 835 569 | 15 213 023 |
Staff Costs Employee Benefits Expense | | | | 2 811 202 | 3 669 234 |
Tax Expense Credit Applicable Tax Rate | | | | 180 543 | 120 568 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -161 796 | -149 821 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 18 395 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 10 858 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 154 120 | 101 134 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 172 867 | 101 134 |
Total Assets Less Current Liabilities | 1 186 134 | 1 178 374 | 1 460 860 | 4 640 648 | 5 631 792 |
Total Operating Lease Payments | | | | 51 025 | 42 372 |
Trade Creditors Trade Payables | | | | 1 634 041 | 1 327 817 |
Trade Debtors Trade Receivables | | | | 2 682 549 | 2 826 748 |
Turnover Revenue | | | | 11 835 569 | 15 213 023 |
Wages Salaries | | | | 2 775 935 | 3 621 107 |
Director Remuneration | | | | 36 243 | 39 413 |
Creditors Due After One Year | 272 491 | 198 022 | 226 140 | | |
Creditors Due Within One Year | 1 479 026 | 1 590 605 | 1 775 519 | | |
Provisions For Liabilities Charges | 98 981 | 96 018 | 118 319 | | |
Tangible Fixed Assets Additions | | 240 530 | 422 821 | | |
Tangible Fixed Assets Cost Or Valuation | 2 514 478 | 2 565 808 | 2 721 489 | | |
Tangible Fixed Assets Depreciation | 1 434 742 | 1 497 219 | 1 551 435 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 223 785 | 240 519 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 161 308 | 186 303 | | |
Tangible Fixed Assets Disposals | | 189 200 | 267 140 | | |