Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 7 924 447 | 4 130 087 | 142 275 |
Current Assets | 8 349 284 | 7 015 788 | 6 251 087 |
Debtors | 424 837 | 2 885 701 | 6 108 812 |
Net Assets Liabilities | 2 537 069 | 2 612 405 | 2 680 990 |
Other Debtors | 2 086 | | 305 |
Property Plant Equipment | 580 456 | 504 728 | 491 799 |
Total Inventories | 18 937 848 | 26 958 378 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 40 057 | 25 019 | 67 581 |
Accumulated Amortisation Impairment Intangible Assets | | | 1 430 |
Accumulated Depreciation Impairment Property Plant Equipment | 209 747 | 285 475 | 359 123 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 524 655 | 60 719 |
Administrative Expenses | 5 393 151 | 5 319 634 | 5 967 832 |
Amounts Owed To Group Undertakings | 5 000 000 | 2 400 000 | |
Amounts Recoverable On Contracts | | 3 200 610 | 1 444 293 |
Average Number Employees During Period | 4 | 2 885 701 | 6 108 812 |
Bank Borrowings | 6 000 000 | 3 400 000 | 1 |
Bank Borrowings Overdrafts | 6 000 000 | 3 400 000 | 1 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 209 296 | 265 865 | 199 399 |
Cash Cash Equivalents | 7 924 447 | 32 737 379 | 13 301 534 |
Cash Cash Equivalents Cash Flow Value | 7 924 447 | 4 130 087 | 142 275 |
Corporation Tax Payable | 8 585 | 23 198 | 81 626 |
Corporation Tax Recoverable | 384 668 | 50 219 | 181 283 |
Cost Sales | 59 855 995 | 58 854 765 | 48 480 355 |
Creditors | 6 322 034 | 27 833 388 | 15 633 595 |
Current Tax For Period | 1 259 510 | 1 191 052 | 1 429 447 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 8 854 | -17 924 | -8 421 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 47 693 | 140 401 | -132 052 |
Dividends Paid Classified As Financing Activities | -400 000 | -500 000 | -500 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | -400 000 | -500 000 | -500 000 |
Dividends Received Classified As Investing Activities | -400 000 | -500 000 | -500 000 |
Equity Securities Held | 101 | 101 | 101 |
Finance Lease Liabilities Present Value Total | 34 388 | 270 886 | 155 205 |
Finance Lease Payments Owing Minimum Gross | 206 756 | 22 684 | 11 705 |
Fixed Assets | 580 557 | 504 829 | 491 900 |
Further Item Creditors Component Total Creditors | 699 657 | 733 608 | 456 431 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | -352 515 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 69 808 |
Further Item Tax Increase Decrease Component Adjusting Items | -11 312 | -166 | 7 641 |
Gain Loss On Disposals Property Plant Equipment | 34 209 | 153 683 | |
Government Grant Income | 785 306 | 40 539 | |
Income Taxes Paid Refund Classified As Operating Activities | -22 883 | -28 584 | -50 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -25 993 | 8 009 | -111 323 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 430 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 728 | 73 648 |
Intangible Assets | 1 430 | 1 430 | |
Intangible Assets Gross Cost | 1 430 | 1 430 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 84 777 | 239 497 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 654 | 17 657 | |
Interest Income On Bank Deposits | 17 114 | 2 019 | 116 981 |
Interest Paid Classified As Operating Activities | -1 351 | -1 976 | -5 383 |
Interest Payable Similar Charges Finance Costs | 1 351 | 1 976 | 5 383 |
Interest Received Classified As Investing Activities | -146 | -1 120 | -100 923 |
Investment Property | | | 900 000 |
Investments Fixed Assets | 101 | 101 | 101 |
Net Cash Generated From Operations | -776 086 | 3 743 205 | 3 949 949 |
Net Finance Income Costs | 400 146 | 501 120 | 600 923 |
Other Creditors | 1 210 001 | 2 212 340 | 3 557 061 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 386 444 | 252 774 |
Other Disposals Property Plant Equipment | | 434 290 | 354 955 |
Other Interest Receivable Similar Income Finance Income | 25 227 | 42 925 | 128 035 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 80 000 | 50 000 | 57 500 |
Percentage Class Share Held In Subsidiary | | 100 | |
Prepayments Accrued Income | 438 049 | 335 502 | 358 308 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | -400 | | |
Profit Loss | 477 393 | 575 336 | 568 585 |
Profit Loss On Ordinary Activities Before Tax | | 6 468 208 | 6 899 430 |
Property Plant Equipment Gross Cost | 790 203 | 790 203 | 850 922 |
Purchase Property Plant Equipment | -70 603 | | -60 719 |
Raw Materials Consumables | 37 022 | 14 957 | |
Social Security Costs | 11 392 | 22 711 | |
Staff Costs Employee Benefits Expense | 208 600 | 274 064 | 346 707 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 36 350 | 24 244 | 19 036 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 42 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | 63 067 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -205 769 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 585 | 12 184 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 416 | 16 766 | 88 540 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 27 328 | 31 091 | 35 843 |
Total Assets Less Current Liabilities | | 2 648 354 | 2 700 026 |
Total Borrowings | 6 000 000 | 3 400 000 | 1 |
Total Current Tax Expense Credit | 881 002 | 1 191 052 | 1 318 124 |
Total Deferred Tax Expense Credit | | 140 401 | -62 244 |
Trade Creditors Trade Payables | 9 656 539 | 132 062 | 343 840 |
Trade Debtors Trade Receivables | 4 375 153 | 859 469 | 98 231 |
Turnover Revenue | 72 076 762 | 70 690 296 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | |
Wages Salaries | 117 208 | 201 353 | 245 110 |