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 | 900 073 | 938 037 | 1 318 232 | 778 842 | 55 160 |
Current Assets | 3 888 433 | 4 059 455 | 4 749 504 | 5 969 202 | 6 146 036 |
Debtors | 2 944 024 | 3 082 904 | 3 402 061 | 5 137 561 | 6 043 565 |
Net Assets Liabilities | 5 215 995 | 5 496 268 | 6 017 714 | 6 844 673 | 6 956 270 |
Other Debtors | 70 204 | 83 833 | 107 349 | 36 364 | 40 206 |
Property Plant Equipment | 1 259 043 | 1 198 813 | 1 149 045 | 1 115 741 | 1 079 961 |
Total Inventories | 44 336 | 38 514 | 29 211 | 52 799 | |
|
Other Financial Data |
Audit Fees Expenses | 3 750 | 3 750 | | | |
Accrued Liabilities Deferred Income | 72 332 | 35 349 | 127 182 | 353 257 | 131 318 |
Accumulated Amortisation Impairment Intangible Assets | 50 000 | | 50 000 | 50 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 143 561 | 1 220 833 | 1 292 976 | 1 364 308 | 1 432 744 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 042 | | 38 028 | 32 656 |
Administrative Expenses | 2 703 582 | 2 558 580 | 2 391 925 | 3 638 715 | 2 891 447 |
Amounts Owed By Group Undertakings | 2 813 955 | 2 940 130 | 3 250 718 | 4 924 317 | 5 912 175 |
Amounts Owed To Group Undertakings | 772 182 | 656 739 | 490 439 | 253 607 | 257 453 |
Average Number Employees During Period | 80 | 68 | 60 | 86 | 88 |
Bank Borrowings | 47 482 | 32 278 | 17 074 | | |
Bank Borrowings Overdrafts | 32 278 | 17 074 | 1 870 | | 572 905 |
Banking Arrangements Classified As Cash Cash Equivalents | | -5 389 | | | -572 905 |
Bank Overdrafts | | 5 389 | | | 572 905 |
Cash Cash Equivalents Cash Flow Value | 900 073 | 932 648 | 1 318 232 | 778 842 | -517 745 |
Comprehensive Income Expense | 82 164 | 280 273 | 521 446 | 826 959 | 111 597 |
Corporation Tax Payable | 19 080 | 19 080 | 155 115 | 346 362 | 12 448 |
Cost Sales | 1 385 723 | 1 310 150 | 1 546 555 | 2 618 905 | 2 331 033 |
Creditors | 32 278 | 17 074 | 1 870 | 1 592 943 | 1 606 888 |
Current Tax For Period | 15 292 | | 136 036 | 191 246 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -11 955 | 17 156 | -673 | 4 592 | 15 512 |
Depreciation Expense Property Plant Equipment | 84 779 | 77 272 | 72 143 | 71 332 | |
Depreciation Impairment Expense Property Plant Equipment | | | 72 143 | 71 332 | 68 436 |
Fixed Assets | 2 759 043 | 2 698 813 | 2 649 045 | 2 615 741 | 2 579 961 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 15 204 | 15 204 | 15 204 | 17 074 | |
Further Item Tax Increase Decrease Component Adjusting Items | -17 161 | -874 | -673 | 4 592 | 13 002 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 975 540 | 1 771 603 | 1 998 188 | 2 927 824 | 2 440 692 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -4 066 | -180 670 | 225 046 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 319 157 | 1 735 500 | 906 004 |
Gain Loss In Cash Flows From Change In Inventories | | | -9 303 | 23 588 | -5 488 |
Government Grant Income | | | 132 877 | 3 445 | |
Gross Profit Loss | 2 724 007 | 2 758 442 | 2 773 894 | 4 515 365 | |
Income Taxes Paid Refund Classified As Operating Activities | -43 981 | | -1 | 1 | -333 914 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -541 646 | -32 575 | | 539 390 | 1 296 587 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 77 272 | | 71 332 | 68 436 |
Intangible Assets Gross Cost | 50 000 | | 50 000 | 50 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 120 | 859 | 367 | 101 | |
Interest Income On Bank Deposits | | | | | 16 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 16 |
Interest Paid Classified As Operating Activities | | | | -101 | |
Interest Payable Similar Charges Finance Costs | 1 120 | 859 | 367 | 101 | |
Interest Received Classified As Investing Activities | | | | | -1 532 |
Investment Property | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 | 1 500 000 |
Investment Property Fair Value Model | 1 500 000 | | 1 500 000 | 1 500 000 | |
Net Cash Flows From Used In Financing Activities | 15 204 | 15 204 | | | |
Net Cash Flows From Used In Investing Activities | 33 262 | 17 042 | | | |
Net Cash Flows From Used In Operating Activities | -590 112 | -64 821 | -423 163 | 484 288 | |
Net Cash Generated From Operations | -635 213 | -65 680 | -423 531 | 484 188 | 931 549 |
Net Current Assets Liabilities | 2 615 482 | 2 957 937 | 3 513 274 | 4 376 259 | 4 539 148 |
Net Finance Income Costs | | | | | 1 532 |
Net Interest Paid Received Classified As Operating Activities | -1 120 | -859 | -367 | -101 | |
Operating Profit Loss | 86 621 | 298 288 | 657 176 | 1 022 898 | |
Other Creditors | 22 765 | 19 016 | 23 805 | 29 183 | 3 914 |
Other Interest Income | | | | | 1 516 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 532 |
Other Operating Income Format1 | 66 196 | 98 426 | 275 207 | 146 248 | 69 700 |
Other Taxation Social Security Payable | 138 590 | 113 948 | 14 251 | 69 703 | 138 019 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 676 | 16 116 | 13 130 | 17 801 | 16 958 |
Prepayments Accrued Income | 59 865 | 58 941 | 43 994 | 176 880 | 91 184 |
Profit Loss | 82 164 | 280 273 | 521 446 | 826 959 | 111 597 |
Profit Loss On Ordinary Activities Before Tax | 85 501 | 297 429 | 656 809 | 1 022 797 | 127 109 |
Property Plant Equipment Gross Cost | 2 402 604 | 2 419 646 | 2 442 021 | 2 480 049 | 2 512 705 |
Provisions For Liabilities Balance Sheet Subtotal | 126 252 | 143 408 | | | |
Purchase Property Plant Equipment | -33 262 | -17 042 | -22 375 | -38 028 | -32 656 |
Raw Materials Consumables | 44 336 | 38 514 | 29 211 | 52 799 | |
Social Security Costs | 72 100 | 60 055 | 53 504 | 79 749 | |
Staff Costs Employee Benefits Expense | 1 256 738 | 1 061 053 | 952 808 | 1 363 075 | 1 352 739 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 126 252 | 143 408 | 142 735 | 147 327 | 162 839 |
Tax Expense Credit Applicable Tax Rate | 16 245 | 56 512 | 124 794 | 194 331 | 24 151 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -55 181 | | | -21 333 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 100 | | | | -169 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 3 337 | 17 156 | 135 363 | 195 838 | 15 512 |
Total Assets Less Current Liabilities | 5 374 525 | 5 656 750 | 6 162 319 | 6 992 000 | 7 119 109 |
Total Borrowings | 47 482 | 37 667 | 1 870 | | 572 905 |
Total Operating Lease Payments | 203 380 | 203 380 | 203 380 | 237 315 | |
Trade Creditors Trade Payables | 232 798 | 236 793 | 410 234 | 540 831 | 490 831 |
Turnover Revenue | 4 109 730 | 4 068 592 | 4 320 449 | 7 134 270 | |
Wages Salaries | 1 171 962 | 984 882 | 886 174 | 1 265 525 | 1 251 289 |