Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 6 202 | 4 263 | 446 475 | 340 681 |
Current Assets | 7 971 192 | 8 862 356 | 11 685 695 | 11 717 748 |
Debtors | 1 787 621 | 2 013 980 | 2 294 323 | 2 171 570 |
Net Assets Liabilities | 2 778 657 | 3 648 197 | 4 633 972 | 5 324 688 |
Other Debtors | 306 884 | 256 054 | 111 209 | 23 472 |
Property Plant Equipment | 3 737 274 | 3 823 167 | 4 238 673 | 3 836 985 |
Total Inventories | 6 177 369 | 6 844 113 | 8 944 897 | 9 205 497 |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 8 500 | 8 500 | 8 500 |
Accrued Liabilities Deferred Income | 723 615 | 534 302 | 779 432 | 611 916 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 174 093 | 1 426 473 | 1 713 636 | 1 807 143 |
Additional Provisions Increase From New Provisions Recognised | | | 38 190 | -76 977 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 347 387 | 710 218 | 73 919 |
Administration Support Average Number Employees | 13 | 13 | 15 | 15 |
Administrative Expenses | 1 843 901 | 1 518 907 | 1 886 764 | 1 909 352 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 13 283 |
Amounts Owed By Group Undertakings | | | 339 473 | 553 120 |
Amounts Owed To Directors | | 477 | 17 | 287 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 62 | 62 | 71 | 79 |
Balances Amounts Owed By Related Parties | | 150 385 | | |
Bank Borrowings Overdrafts | 377 102 | 121 469 | 60 947 | 105 303 |
Bank Overdrafts | 183 165 | 48 262 | | |
Cash Cash Equivalents | -176 963 | -43 999 | 446 475 | |
Cash Cash Equivalents Cash Flow Value | -176 963 | -43 999 | 446 475 | 340 681 |
Comprehensive Income Expense | 653 848 | 1 095 540 | 1 160 775 | 900 716 |
Corporation Tax Payable | | 220 458 | 467 961 | 450 255 |
Corporation Tax Recoverable | 70 323 | | | |
Cost Sales | 14 083 735 | 15 872 080 | 20 468 183 | 20 777 816 |
Creditors | 6 938 418 | 7 117 018 | 9 205 146 | 8 366 857 |
Current Tax For Period | -70 323 | 290 781 | 291 465 | 256 623 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 38 382 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 73 670 | -16 780 | -192 | -76 977 |
Deferred Tax Liabilities | 138 920 | 122 140 | 160 330 | 83 353 |
Depreciation Expense Property Plant Equipment | 239 106 | 256 057 | 292 429 | 257 207 |
Depreciation Rate Used For Property Plant Equipment | | 16 | 16 | 16 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 677 | 5 266 | 163 700 |
Disposals Property Plant Equipment | | 9 114 | 7 549 | 382 100 |
Dividends Paid | 350 000 | 226 000 | 175 000 | 210 000 |
Dividends Paid Classified As Financing Activities | 350 000 | 226 000 | 175 000 | 210 000 |
Dividends Paid On Shares | 350 000 | 226 000 | 175 000 | 210 000 |
Finance Lease Liabilities Present Value Total | 35 704 | 31 923 | 31 924 | 21 609 |
Finance Lease Payments Owing Minimum Gross | 121 158 | 85 455 | 53 532 | 21 609 |
Finished Goods | 5 897 515 | 6 501 283 | 7 811 701 | 8 544 883 |
Fixed Assets | 3 737 275 | 3 823 168 | 4 238 674 | 3 836 986 |
Gain Loss In Cash Flows From Change In Accrued Items | 93 324 | -189 313 | 245 130 | -167 516 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 409 816 | 406 392 | 1 656 476 | -687 378 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 507 209 | -226 359 | -280 343 | 122 753 |
Gain Loss In Cash Flows From Change In Inventories | -2 510 438 | -666 744 | -2 100 784 | -260 600 |
Gain Loss On Disposals Property Plant Equipment | 45 123 | 4 642 | 3 318 | 306 600 |
Gross Profit Loss | 2 437 173 | 2 610 826 | 3 396 137 | 3 104 681 |
Income From Related Parties | | 815 876 | | |
Income Taxes Paid Refund Classified As Operating Activities | 2 829 | 70 323 | -70 597 | 172 999 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -504 556 | 132 964 | 490 474 | -105 794 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -136 778 | | -114 559 | -101 330 |
Increase Decrease In Existing Provisions | | -16 780 | | |
Increase Decrease In Net Debt From Cash Flows | | -311 301 | -376 441 | -4 980 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 256 057 | 292 429 | 257 207 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 47 281 | 62 823 | 56 992 | 95 962 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 25 773 | 46 641 | 76 973 | 117 173 |
Interest Income On Cash Cash Equivalents | 199 | 8 | 463 | 60 |
Interest Paid Classified As Operating Activities | 73 054 | 109 464 | 133 965 | 216 357 |
Interest Payable Similar Charges Finance Costs | 73 054 | 109 464 | 133 965 | 216 357 |
Interest Received Classified As Operating Activities | 199 | 8 | 463 | 60 |
Investments | 1 | 1 | 1 | 1 |
Investments Fixed Assets | 1 | 1 | 1 | 1 |
Key Management Personnel Compensation Total | | | 54 440 | 52 636 |
Net Cash Flows From Used In Financing Activities | 381 048 | -404 337 | -60 967 | -320 774 |
Net Cash Flows From Used In Investing Activities | -1 097 086 | -337 308 | -704 617 | 451 081 |
Net Cash Flows From Used In Operating Activities | 211 482 | 874 609 | 1 256 058 | -236 101 |
Net Cash Generated From Operations | 287 166 | 1 054 388 | 1 318 963 | 153 195 |
Net Current Assets Liabilities | 1 032 774 | 1 745 338 | 2 480 549 | 3 350 891 |
Net Debt Funds | 2 259 076 | 1 947 775 | 1 571 334 | 1 566 354 |
Net Deferred Tax Liability Asset | 138 920 | 122 140 | 160 330 | 83 353 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 |
Operating Profit Loss | 593 272 | 1 478 997 | 1 509 373 | 1 195 329 |
Other Creditors | 1 717 886 | 2 002 602 | 2 760 014 | 2 239 883 |
Other Finance Costs | | | | 3 222 |
Other Interest Receivable Similar Income Finance Income | 199 | 8 | 463 | 60 |
Other Investments Other Than Loans | 1 | 1 | 1 | 1 |
Other Operating Income Format1 | | 387 078 | | |
Other Taxation Social Security Payable | 74 060 | 83 917 | 84 982 | 316 313 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -43 387 | 35 703 | 31 923 | 31 923 |
Pension Costs Defined Contribution Plan | 75 048 | 95 272 | 101 115 | 112 294 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 79 611 | 99 867 | 105 571 | 117 658 |
Prepayments Accrued Income | 207 497 | 245 587 | 472 259 | 75 074 |
Proceeds From Borrowings Classified As Financing Activities | 687 661 | -142 634 | 145 956 | -78 851 |
Proceeds From Sales Property Plant Equipment | 69 207 | 10 079 | 5 601 | 525 000 |
Production Average Number Employees | 49 | 49 | 56 | 64 |
Profit Loss | 653 848 | 1 095 540 | 1 160 775 | 900 716 |
Profit Loss On Ordinary Activities Before Tax | 520 417 | 1 369 541 | 1 375 871 | 979 032 |
Property Plant Equipment Gross Cost | 4 911 367 | 5 249 640 | 5 952 309 | 5 644 128 |
Provisions | 138 920 | 122 140 | 160 330 | 83 353 |
Provisions For Liabilities Balance Sheet Subtotal | 138 920 | 122 140 | 160 330 | 83 353 |
Purchase Property Plant Equipment | 1 166 293 | 347 387 | 710 218 | 73 919 |
Revenue From Sale Goods | 16 520 908 | 18 482 906 | 23 864 320 | 23 882 497 |
Social Security Costs | 211 593 | 263 283 | 290 460 | 335 833 |
Staff Costs Employee Benefits Expense | 2 509 307 | 2 732 107 | 2 944 814 | 3 318 758 |
Tax Expense Credit Applicable Tax Rate | 98 879 | 260 213 | 261 415 | 186 016 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -258 582 | | -114 559 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 19 292 | 12 932 | 66 515 | -9 385 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 980 | 856 | 1 725 | 3 015 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -133 431 | 274 001 | 215 096 | 78 316 |
Total Assets Less Current Liabilities | 4 770 049 | 5 568 506 | 6 719 223 | 7 187 877 |
Total Current Tax Expense Credit | -207 101 | 290 781 | 176 906 | 155 293 |
Total Deferred Tax Expense Credit | | -16 780 | 38 190 | -76 977 |
Trade Creditors Trade Payables | 4 010 051 | 4 121 870 | 5 019 869 | 4 621 291 |
Trade Debtors Trade Receivables | 1 202 917 | 1 512 339 | 1 710 855 | 1 506 621 |
Turnover Revenue | 16 520 908 | 18 482 906 | 23 864 320 | 23 882 497 |
Wages Salaries | 2 218 103 | 2 368 957 | 2 548 783 | 2 865 267 |
Work In Progress | 279 854 | 342 830 | 1 133 196 | 660 614 |
Company Contributions To Money Purchase Plans Directors | 4 563 | 4 847 | 4 456 | 5 364 |
Director Remuneration | 61 016 | 49 616 | 49 984 | 47 272 |
Director Remuneration Benefits Excluding Payments To Third Parties | 65 579 | 54 463 | 54 440 | 52 636 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 |