Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 596 957 | 2 490 459 | 3 175 314 | 2 711 474 | 1 513 978 | 1 732 331 | 1 828 074 |
Current Assets | 3 250 282 | 3 330 669 | 3 904 312 | 3 453 280 | 2 234 046 | 2 742 391 | 2 822 108 |
Debtors | 24 739 | 42 539 | 36 035 | 39 186 | 19 205 | 53 715 | 55 808 |
Net Assets Liabilities | 2 962 101 | 3 793 497 | 4 665 223 | 5 364 779 | 4 248 049 | 5 065 917 | 6 106 550 |
Other Debtors | 3 416 | 3 102 | 3 425 | 756 | 43 | | 12 793 |
Property Plant Equipment | 4 130 972 | 4 053 947 | 4 146 895 | 4 463 404 | 4 279 629 | 4 089 064 | |
Total Inventories | 628 586 | 797 671 | 692 963 | 702 620 | 700 863 | 956 345 | 938 226 |
|
Other Financial Data |
Audit Fees Expenses | 5 300 | 7 100 | 7 230 | 7 380 | 7 575 | 8 930 | 9 600 |
Director Remuneration | 51 879 | 76 504 | 88 084 | 91 606 | 95 836 | 97 596 | 107 695 |
Dividend Recommended By Directors | | 10 000 | 4 000 | 4 000 | 2 000 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 |
Accrued Liabilities Deferred Income | 18 466 | 19 852 | 26 334 | 24 776 | 15 372 | 22 550 | 33 316 |
Accumulated Depreciation Impairment Property Plant Equipment | 810 895 | 1 015 994 | 1 233 728 | 1 481 496 | 1 703 214 | 1 925 697 | 198 000 |
Additional Provisions Increase From New Provisions Recognised | | | | 36 700 | | | 3 500 |
Administrative Expenses | 1 682 583 | 1 844 000 | 1 910 976 | 2 169 425 | 1 618 487 | 1 860 127 | 2 291 757 |
Amounts Owed To Directors | 857 205 | 867 205 | 871 205 | 551 082 | 551 081 | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 94 | 105 | 105 | 108 | 97 | 93 | 112 |
Bank Borrowings | 2 762 746 | 2 011 811 | 1 760 084 | 1 145 853 | 984 102 | 818 264 | |
Bank Borrowings Overdrafts | 2 520 795 | 1 757 860 | 1 504 333 | 991 509 | 826 902 | 652 664 | |
Cash Cash Equivalents Cash Flow Value | 2 596 957 | 2 490 459 | 3 175 314 | 2 711 474 | 1 513 978 | 1 732 331 | |
Cash Receipts From Repayment Loans Advances To Group Undertakings Classified As Investing Activities | | -10 000 | -4 000 | | | | |
Comprehensive Income Expense | 1 214 504 | 841 396 | 875 726 | 703 556 | 883 270 | 1 317 868 | 1 040 633 |
Corporation Tax Payable | 243 955 | 198 459 | 220 773 | 160 693 | 225 103 | 344 743 | 102 029 |
Cost Sales | 2 082 646 | 2 193 441 | 2 422 327 | 2 418 254 | 2 067 268 | 2 726 243 | 2 947 659 |
Creditors | 2 520 795 | 1 757 860 | 1 504 333 | 991 509 | 826 902 | 652 664 | 580 492 |
Current Tax For Period | 255 770 | 193 071 | 220 773 | 160 693 | 237 910 | 344 743 | 262 029 |
Depreciation Amortisation Expense | 161 457 | 205 099 | 217 734 | 247 768 | 234 621 | 222 483 | 225 768 |
Depreciation Expense Property Plant Equipment | 161 457 | 205 099 | 217 734 | 247 768 | 234 621 | 222 483 | 225 768 |
Dividend Per Share Interim | | 200 | 40 | 40 | 20 000 | | |
Dividends Paid | | 10 000 | 4 000 | 4 000 | 2 000 000 | 500 000 | |
Dividends Paid Classified As Financing Activities | | -10 000 | -4 000 | -4 000 | -2 000 000 | -500 000 | |
Dividends Paid On Shares Interim | | 10 000 | 4 000 | 4 000 | 2 000 000 | 500 000 | |
Further Operating Expense Item Component Total Operating Expenses | 2 200 | 2 400 | 2 520 | 2 570 | 2 650 | 2 800 | 3 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 74 156 | -33 603 | 13 278 | 123 652 | -185 437 | 34 591 | -44 268 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 966 | -17 800 | 6 504 | -3 151 | 19 981 | -34 510 | -2 093 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 1 500 | | | 4 003 | | |
Gain Loss On Disposals Property Plant Equipment | | 1 500 | | | 4 003 | | |
Gross Profit Loss | 2 678 218 | 2 830 325 | 2 988 296 | 3 017 688 | 2 185 309 | 3 320 055 | 3 514 094 |
Income Taxes Paid Refund Classified As Operating Activities | -181 230 | -238 567 | -198 459 | -220 773 | -173 500 | -225 103 | -504 743 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 670 128 | -106 498 | 684 855 | -463 840 | -1 197 496 | 218 353 | 95 743 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 861 | | | | | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | -8 000 | 7 000 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 38 373 | 169 085 | -104 708 | 9 657 | -1 757 | 255 482 | -18 119 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 205 099 | 217 734 | 247 768 | 234 621 | 222 483 | 33 000 |
Interest Expense | 685 | | | | | | |
Interest Expense On Bank Overdrafts | 54 420 | 39 796 | 39 482 | 26 996 | 15 981 | 14 144 | 11 419 |
Interest Paid Classified As Investment Activities | -55 105 | -39 796 | -39 482 | | | | |
Interest Paid Classified As Operating Activities | -55 105 | -39 796 | -39 482 | -26 996 | -15 981 | -14 144 | -11 419 |
Interest Payable Similar Charges Finance Costs | 55 105 | 39 796 | 39 482 | 26 996 | 15 981 | 14 144 | 11 419 |
Interest Received Classified As Operating Activities | -10 520 | -7 317 | -8 066 | | | | |
Net Cash Flows From Used In Financing Activities | 239 710 | 750 935 | 251 727 | 938 351 | 2 161 752 | 1 166 919 | 818 264 |
Net Cash Flows From Used In Investing Activities | 122 753 | 119 257 | 302 616 | 555 132 | 44 825 | 31 835 | 79 466 |
Net Cash Flows From Used In Operating Activities | -1 032 591 | -763 694 | -1 239 198 | -1 029 643 | -1 009 081 | -1 417 107 | -993 473 |
Net Cash Generated From Operations | -1 268 926 | -1 042 057 | -1 477 139 | -1 277 412 | -1 198 562 | -1 656 354 | -1 509 635 |
Net Current Assets Liabilities | 1 386 924 | 1 524 410 | 2 056 661 | 1 963 584 | 862 522 | 1 709 317 | 2 241 616 |
Net Deferred Tax Liability Asset | 35 000 | 27 000 | 34 000 | | | | |
Net Interest Received Paid Classified As Investing Activities | -10 520 | -7 317 | -8 066 | -9 145 | -2 018 | -83 | -5 472 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 1 067 720 | 1 058 946 | 1 134 915 | 918 800 | 1 131 643 | 1 689 272 | 1 312 109 |
Other Deferred Tax Expense Credit | -16 000 | -8 000 | 7 000 | 36 700 | -3 500 | 12 600 | 3 500 |
Other Interest Receivable Similar Income Finance Income | 10 520 | 7 317 | 8 066 | 9 145 | 2 018 | 83 | 5 472 |
Other Operating Income Format1 | 72 085 | 72 621 | 57 595 | 70 537 | 564 821 | 229 344 | 89 772 |
Other Taxation Social Security Payable | 117 264 | 106 102 | 110 081 | 36 595 | 50 549 | 77 672 | 116 698 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -3 275 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 3 208 | 3 866 | 8 295 | 15 448 | 13 117 | 15 449 | 19 278 |
Prepayments Accrued Income | 17 331 | 21 381 | 23 040 | 10 145 | 15 808 | 32 675 | 36 950 |
Proceeds From Sales Property Plant Equipment | | -1 500 | | | -6 500 | | |
Profit Loss | 1 214 504 | 841 396 | 875 726 | 703 556 | 883 270 | 1 317 868 | 1 040 633 |
Profit Loss On Ordinary Activities Before Tax | 1 455 135 | 1 026 467 | 1 103 499 | 900 949 | 1 117 680 | 1 675 211 | 1 306 162 |
Property Plant Equipment Gross Cost | 4 941 867 | 5 069 941 | 5 380 623 | 5 944 900 | 5 982 843 | 6 014 761 | 330 000 |
Provisions | 35 000 | 27 000 | 34 000 | 70 700 | 67 200 | 79 800 | 83 300 |
Provisions For Liabilities Balance Sheet Subtotal | 35 000 | 27 000 | 34 000 | 70 700 | 67 200 | 79 800 | 83 300 |
Purchase Property Plant Equipment | -133 273 | -128 074 | -310 682 | -564 277 | -53 343 | -31 918 | -84 938 |
Raw Materials | 628 586 | 797 671 | 692 963 | 702 620 | 700 863 | 956 345 | 938 226 |
Repayments Borrowings Classified As Financing Activities | -236 310 | -750 935 | -251 727 | -614 228 | -161 751 | -165 838 | -818 264 |
Restructuring Costs | -432 000 | | | | | | |
Social Security Costs | 44 679 | 47 880 | 54 676 | 74 752 | 64 566 | 78 674 | 72 351 |
Staff Costs Employee Benefits Expense | 1 004 358 | 1 112 940 | 1 196 156 | 1 312 108 | 1 078 698 | 1 222 128 | 1 502 262 |
Tax Expense Credit Applicable Tax Rate | 291 027 | 195 029 | 209 665 | 171 180 | 212 359 | 318 290 | 248 171 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 599 | -4 997 | 18 108 | 25 359 | 21 320 | 38 567 | 17 358 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 420 | 427 | | 854 | 731 | 486 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 240 631 | 185 071 | 227 773 | 197 393 | 234 410 | 357 343 | 265 529 |
Total Additions Including From Business Combinations Property Plant Equipment | | 128 074 | 310 682 | 564 277 | 53 343 | 31 918 | 84 938 |
Total Assets Less Current Liabilities | 5 517 896 | 5 578 357 | 6 203 556 | 6 426 988 | 5 142 151 | 5 798 381 | 6 189 850 |
Total Current Tax Expense Credit | 256 631 | 193 071 | | | | | |
Total Operating Lease Payments | 9 247 | 16 827 | 21 015 | 15 869 | 11 716 | 14 766 | 19 463 |
Trade Creditors Trade Payables | 384 517 | 360 690 | 363 507 | 562 206 | 372 219 | 372 509 | 278 449 |
Trade Debtors Trade Receivables | 3 992 | 18 056 | 9 570 | 28 285 | 3 354 | 21 040 | 6 065 |
Turnover Revenue | 4 760 864 | 5 023 766 | 5 410 623 | 5 435 942 | 4 252 577 | 6 046 298 | 6 461 753 |
Wages Salaries | 956 471 | 1 061 194 | 1 133 185 | 1 221 908 | 1 001 015 | 1 128 005 | 1 410 633 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 12 903 | | |
Disposals Property Plant Equipment | | | | | 15 400 | | |
Increase Decrease In Existing Provisions Recognised In Profit Or Loss | | | | | -3 500 | | |
Loans From Directors | | | | | 551 081 | 50 000 | |