Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 8 444 | 851 111 | 3 372 093 | 1 957 835 | 1 501 063 |
Current Assets | 1 657 800 | 1 646 407 | 3 508 146 | 5 851 751 | 8 019 438 |
Debtors | 1 649 356 | 795 296 | 136 053 | 3 893 916 | 6 518 375 |
Net Assets Liabilities | 1 638 193 | 1 852 559 | 2 666 479 | 5 665 356 | 8 071 975 |
Other Debtors | 3 302 | 2 329 | 131 053 | 703 863 | 194 615 |
Property Plant Equipment | 1 174 679 | 1 149 834 | 1 144 389 | 1 238 918 | 1 227 276 |
Total Inventories | | | 4 507 413 | 8 288 219 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 9 150 | 7 650 | 24 304 | 313 634 | 431 362 |
Accumulated Amortisation Impairment Intangible Assets | | | 823 333 | 839 137 | |
Accumulated Depreciation Impairment Property Plant Equipment | 30 274 | 64 139 | 99 622 | 148 482 | 199 275 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 894 968 | 298 585 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 020 | 30 038 | 143 389 | 39 151 |
Administrative Expenses | | | 6 042 185 | 8 550 143 | 10 225 028 |
Amounts Owed To Group Undertakings | | | 418 625 | | |
Average Number Employees During Period | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings | 929 200 | 861 400 | 818 939 | 751 140 | 735 012 |
Bank Borrowings Overdrafts | 874 551 | 799 537 | 299 996 | 329 415 | 422 356 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 12 658 | 262 679 | 400 164 |
Cash Cash Equivalents | | 3 453 110 | 8 792 870 | 7 759 436 | 7 071 014 |
Corporation Tax Payable | | | 114 297 | 277 509 | 577 614 |
Cost Sales | | | 18 211 595 | 25 048 058 | 29 326 416 |
Creditors | 874 551 | 799 537 | 1 229 992 | 727 733 | 500 183 |
Current Tax For Period | | | 315 451 | 505 416 | 567 901 |
Deferred Income | | | 785 500 | 883 296 | 1 498 566 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -10 071 | 38 937 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 82 724 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -15 202 | 27 932 | 19 096 |
Dividends Paid Classified As Financing Activities | -806 000 | -842 000 | -2 442 000 | -1 921 000 | -2 425 400 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -1 921 000 | -2 425 400 |
Finance Lease Liabilities Present Value Total | | | 168 071 | 240 271 | 321 276 |
Finance Lease Payments Owing Minimum Gross | | | 471 077 | 399 368 | 348 725 |
Finished Goods Goods For Resale | | | 2 358 054 | 3 207 342 | 6 209 629 |
Fixed Assets | 1 174 779 | 1 150 577 | 1 145 132 | 1 239 661 | 1 228 019 |
Further Item Creditors Component Total Creditors | | | 580 558 | 483 411 | 812 135 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -10 071 | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | 153 901 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -140 194 | -177 491 | -100 |
Future Finance Charges On Finance Leases | | | 26 662 | 115 473 | 50 940 |
Gain Loss On Disposals Property Plant Equipment | | | 133 187 | 234 840 | |
Government Grant Income | | | 221 158 | 41 100 | |
Gross Profit Loss | | | 9 595 286 | 14 930 018 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -279 209 | -342 204 | -267 796 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -12 865 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 33 865 | 35 483 | 48 860 | 50 793 |
Intangible Assets | | | | 894 968 | 1 193 553 |
Intangible Assets Gross Cost | | | 823 333 | 823 333 | 839 137 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 29 345 | 45 263 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 25 602 | 24 279 | |
Interest Paid Classified As Operating Activities | | | -61 642 | -77 410 | -143 526 |
Interest Payable Similar Charges Finance Costs | | | 61 642 | 77 410 | 143 526 |
Interest Received Classified As Investing Activities | | | -3 644 | | |
Investments Fixed Assets | 100 | 743 | 743 | 743 | 743 |
Investments In Subsidiaries | 100 | 743 | 743 | 743 | 743 |
Net Cash Generated From Operations | | | -6 558 805 | -3 757 040 | -2 532 270 |
Net Current Assets Liabilities | 1 337 965 | 1 501 519 | 2 278 154 | | |
Net Finance Income Costs | | | 3 644 | | |
Operating Profit Loss | | | 3 810 386 | 6 563 904 | |
Other Creditors | 232 541 | 68 988 | 691 974 | 937 952 | 136 881 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 027 | 32 721 |
Other Disposals Property Plant Equipment | | | | 28 762 | 64 486 |
Other Interest Receivable Similar Income Finance Income | | | 3 644 | | |
Other Remaining Borrowings | | | 103 000 | 103 000 | 103 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 140 112 | 65 569 | 73 677 |
Percentage Class Share Held In Subsidiary | | 91 | 100 | 100 | 100 |
Prepayments Accrued Income | 5 000 | 5 000 | 134 229 | 330 753 | 400 790 |
Profit Loss | 1 667 119 | 1 056 366 | 3 255 920 | 4 919 877 | 4 832 019 |
Profit Loss On Ordinary Activities Before Tax | | | 3 752 388 | 6 486 494 | |
Property Plant Equipment Gross Cost | 1 204 953 | 1 213 973 | 1 244 011 | 1 387 400 | 1 426 551 |
Raw Materials Consumables | | | 2 149 359 | 5 080 877 | |
Social Security Costs | | | 472 187 | 661 090 | |
Staff Costs Employee Benefits Expense | | | 4 424 431 | 6 085 993 | 6 684 277 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 329 483 | 347 344 | 366 440 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 4 463 | 2 543 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 620 | -22 848 | 81 765 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 25 511 | 35 543 | -21 215 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 20 330 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 370 108 | 523 277 | 586 997 |
Total Assets Less Current Liabilities | 2 512 744 | 2 652 096 | 3 423 286 | | |
Total Borrowings | | | 299 996 | 329 415 | 422 356 |
Total Current Tax Expense Credit | | | 302 586 | 505 416 | |
Total Deferred Tax Expense Credit | | | 67 522 | 17 861 | 19 096 |
Trade Creditors Trade Payables | 23 495 | 6 387 | 32 957 | 371 200 | 293 189 |
Trade Debtors Trade Receivables | | | 1 682 278 | 1 | 2 125 800 |
Turnover Revenue | | | 27 806 881 | 39 978 076 | |
Wages Salaries | | | 3 812 132 | 5 359 334 | 5 780 127 |