Profit & Loss |
Date of Accounts |
2018-03-30 | 2019-03-29 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 439 474 | 501 | 35 128 | 194 749 | 200 032 |
Current Assets | 6 683 388 | 6 628 753 | 4 904 719 | 4 942 790 | 6 864 942 |
Debtors | 5 407 184 | 5 731 135 | 4 030 868 | 4 024 582 | 5 742 937 |
Net Assets Liabilities | 2 223 133 | 1 947 512 | 1 945 717 | 2 040 400 | 2 682 742 |
Other Debtors | 360 139 | 272 068 | 461 296 | 413 843 | 392 581 |
Property Plant Equipment | 910 761 | 670 566 | 722 987 | 746 785 | 1 184 579 |
Total Inventories | 836 730 | 897 117 | 838 723 | 723 459 | 921 973 |
|
Other Financial Data |
Audit Fees Expenses | 9 565 | 9 565 | 9 565 | 9 565 | 10 000 |
Accrued Liabilities Deferred Income | 294 137 | 151 652 | 173 298 | 193 030 | 354 901 |
Accumulated Amortisation Impairment Intangible Assets | 63 020 | 80 491 | 85 358 | 92 650 | 99 949 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 642 330 | 5 849 231 | 5 994 803 | 6 098 110 | 5 999 857 |
Additions Other Than Through Business Combinations Intangible Assets | | 33 641 | 1 928 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 11 125 | 216 493 | 180 105 | 624 196 |
Administrative Expenses | | | | 3 519 205 | 4 304 402 |
Amortisation Expense Intangible Assets | 16 354 | 17 471 | 4 867 | 12 917 | 7 299 |
Amounts Owed By Group Undertakings | 2 729 845 | 2 965 342 | 1 367 721 | 1 410 585 | 1 842 548 |
Amounts Owed To Group Undertakings | | | 72 835 | | 87 760 |
Amounts Recoverable On Contracts | | | | | 143 327 |
Average Number Employees During Period | 122 | 114 | 106 | 102 | 106 |
Bank Borrowings Overdrafts | 1 490 430 | 1 446 649 | 1 152 297 | 1 107 249 | 1 433 807 |
Bank Overdrafts | 1 490 430 | 1 446 649 | 1 152 297 | 1 107 249 | 1 433 807 |
Cost Sales | | | | 5 100 260 | 9 347 594 |
Creditors | 57 368 | 163 646 | 152 306 | 76 528 | 386 325 |
Deferred Tax Asset Debtors | 250 206 | 250 206 | 250 206 | 239 180 | 125 099 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -50 144 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -107 105 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 26 728 | | | -83 974 | 166 186 |
Depreciation Amortisation Impairment Expense | 302 424 | 257 135 | 162 364 | 156 224 | |
Depreciation Expense Property Plant Equipment | 286 573 | 242 754 | 159 062 | 156 307 | 174 888 |
Finance Lease Liabilities Present Value Total | 57 368 | 163 646 | 152 306 | 76 528 | 386 325 |
Finance Lease Payments Owing Minimum Gross | 222 024 | 251 431 | 269 797 | 181 509 | 495 173 |
Finished Goods Goods For Resale | 7 607 | | | | |
Fixed Assets | 931 267 | 707 242 | 756 724 | 759 730 | 1 190 225 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | -33 538 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 12 034 | -1 811 | -507 | -1 357 | -9 741 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 172 606 | 381 408 | 274 772 | 299 533 | 8 558 884 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 37 075 | -4 247 | -1 394 | -7 460 | 1 729 |
Gain Loss On Disposals Property Plant Equipment | 503 | 3 090 | 1 565 | 13 000 | 39 177 |
Government Grant Income | | | 26 887 | 719 972 | 116 420 |
Gross Profit Loss | | | | 2 840 442 | 4 753 117 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -36 639 | -7 607 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 17 471 | 4 867 | 12 917 | 7 299 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 242 754 | 159 062 | 156 307 | 174 888 |
Intangible Assets | 20 506 | 36 676 | 33 737 | 12 945 | 5 646 |
Intangible Assets Gross Cost | 83 526 | 117 167 | 119 095 | 105 595 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 33 428 | 19 957 | 35 171 | 30 500 | |
Interest Payable Similar Charges Finance Costs | 33 428 | 19 957 | 35 171 | 30 500 | |
Net Current Assets Liabilities | 1 349 234 | 1 403 916 | 1 341 299 | 1 357 198 | 1 878 842 |
Operating Profit Loss | -93 404 | -268 743 | 33 376 | 41 209 | 701 423 |
Other Creditors | 35 044 | 41 158 | 39 746 | 45 964 | 34 876 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 5 625 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 35 853 | 13 490 | 53 000 | 273 141 |
Other Disposals Intangible Assets | | | | 13 500 | |
Other Disposals Property Plant Equipment | | 44 419 | 18 500 | 53 000 | 284 655 |
Other External Charges | | 270 697 | 756 149 | 322 443 | |
Other Interest Receivable Similar Income Finance Income | 27 655 | 13 079 | | | |
Other Operating Expenses Format2 | 719 754 | 587 153 | 545 225 | 456 326 | |
Other Operating Income Format1 | | | | 719 972 | 252 708 |
Other Operating Income Format2 | 35 663 | 8 172 | 26 887 | 719 972 | |
Other Taxation Social Security Payable | 362 577 | 211 595 | 238 113 | 354 378 | 319 727 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 106 177 | 135 546 | 159 356 | 166 661 | 138 083 |
Prepayments Accrued Income | 97 192 | 243 905 | 239 972 | 195 878 | 342 293 |
Profit Loss | -92 367 | -275 621 | -1 795 | 94 683 | 642 342 |
Profit Loss On Ordinary Activities Before Tax | -99 177 | -275 621 | -1 795 | 10 709 | 701 423 |
Property Plant Equipment Gross Cost | 6 553 091 | 6 519 797 | 6 717 790 | 6 844 895 | 7 184 436 |
Raw Materials Consumables | 829 123 | 897 117 | 838 723 | 723 459 | 921 973 |
Raw Materials Consumables Used | 6 817 040 | 7 326 301 | 7 244 399 | 4 777 817 | |
Research Development Expense Recognised In Profit Or Loss | 33 219 | 32 971 | 28 890 | 28 747 | 35 807 |
Social Security Costs | 265 198 | 272 132 | 255 726 | 224 626 | 278 022 |
Staff Costs Employee Benefits Expense | 3 309 620 | 3 327 574 | 3 201 450 | 2 906 655 | 3 131 207 |
Tax Decrease From Utilisation Tax Losses | | | 28 081 | | |
Tax Expense Credit Applicable Tax Rate | -18 844 | -52 368 | -341 | 2 035 | 133 270 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -35 335 | -66 024 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 305 | 848 | 827 | 1 576 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 77 816 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | -26 942 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -6 810 | | | -83 974 | 59 081 |
Total Assets Less Current Liabilities | 2 280 501 | 2 111 158 | 2 098 023 | 2 116 928 | 3 069 067 |
Total Borrowings | 1 490 430 | 1 446 649 | 1 152 297 | 1 107 249 | 1 433 807 |
Total Deferred Tax Expense Credit | | | | -83 974 | 59 081 |
Total Operating Lease Payments | 92 031 | 97 485 | 83 493 | 79 422 | |
Trade Creditors Trade Payables | 2 987 310 | 3 285 998 | 1 769 640 | 1 779 990 | 2 646 181 |
Trade Debtors Trade Receivables | 1 969 802 | 1 999 614 | 1 711 673 | 1 670 096 | 2 747 089 |
Turnover Revenue | 11 056 410 | 11 499 552 | 11 916 076 | 7 940 702 | 14 100 711 |
Wages Salaries | 2 938 245 | 2 919 896 | 2 786 368 | 2 515 368 | 2 715 102 |