Profit & Loss |
Date of Accounts |
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 | 1 | 1 | 1 | 1 | 1 | 1 |
Total Inventories | | | | 3 650 662 | 3 335 275 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 632 792 | 1 768 261 | 1 556 981 |
Accumulated Amortisation Impairment Intangible Assets | | | | -772 942 | -788 940 | -804 938 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 9 848 145 | 11 064 359 | 12 346 113 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 132 425 | 559 799 |
Administrative Expenses | | | | 1 698 938 | 1 993 364 | 2 627 881 |
Average Number Employees During Period | | 158 | 163 | 2 | 2 | 2 |
Bank Borrowings | | | | 2 667 408 | 1 834 933 | 833 334 |
Bank Borrowings Overdrafts | | | | 818 669 | 1 001 606 | 366 660 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 3 869 446 | 3 392 875 | 4 815 009 |
Cash Cash Equivalents | | | 554 077 | 1 089 167 | 1 226 936 | 1 757 879 |
Comprehensive Income Expense | | | | 636 487 | -1 720 413 | 8 222 710 |
Corporation Tax Payable | | | | | | 1 786 850 |
Corporation Tax Recoverable | | | | 22 105 | 224 000 | |
Cost Sales | | | | 21 493 943 | 31 271 884 | 34 500 499 |
Current Tax For Period | | | | | | 1 786 850 |
Deferred Income | | | | 568 015 | 522 611 | 830 907 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -21 329 | -36 750 | 4 489 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 172 000 | 513 000 | 349 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 172 000 | 513 000 | 349 000 |
Depreciation Expense Property Plant Equipment | | | | 345 425 | 414 500 | |
Distribution Costs | | | | 1 559 892 | 2 109 425 | 2 283 124 |
Dividend Income | | | | 1 219 | 1 330 | 6 126 |
Dividends Paid Classified As Financing Activities | -120 000 | -144 000 | -144 000 | -144 000 | -276 563 | -644 000 |
Dividends Received Classified As Investing Activities | | | | -1 219 | -1 330 | -6 126 |
Equity Securities Held | | | | 43 491 | 51 527 | 54 212 |
Finance Lease Liabilities Present Value Total | | | | 2 814 767 | 2 117 909 | 3 048 637 |
Finance Lease Payments Owing Minimum Gross | | | | 794 835 | 781 872 | 1 172 479 |
Finished Goods Goods For Resale | | | | 1 778 302 | 1 079 444 | 1 244 094 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -33 915 | 9 662 | -510 |
Future Finance Charges On Finance Leases | | | | 326 825 | 214 261 | 457 655 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -49 716 | -9 450 | -8 685 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -17 437 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | -7 000 | 12 000 | 3 000 | -12 000 | -15 000 | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | -72 000 | -43 000 | 62 000 | -6 000 | 25 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 40 000 | -72 000 | -43 000 | 62 000 | -6 000 | |
Government Grant Income | | | | 480 196 | 94 974 | |
Gross Profit Loss | | | | 3 711 358 | 2 815 149 | |
Impairment Loss Reversal On Investments | | | | 16 787 | -8 036 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | -12 000 | -3 000 | 12 000 | 15 000 | 7 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -22 105 | -224 000 | -755 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | -15 998 | -15 998 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 1 216 214 | 1 281 754 |
Intangible Assets | | | | -447 944 | -431 946 | -415 948 |
Intangible Assets Gross Cost | | | | -1 220 886 | -1 220 886 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 61 795 | 70 195 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 29 013 | 51 691 | 47 371 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 94 533 | 107 893 | |
Interest Income On Bank Deposits | | | | 367 | 81 | 6 138 |
Interest Paid Classified As Operating Activities | | | | -185 341 | -229 779 | -309 045 |
Interest Payable Similar Charges Finance Costs | | | | 185 341 | 229 779 | 309 045 |
Interest Received Classified As Investing Activities | | | | -367 | -216 | -6 248 |
Investment Property | | | | 150 000 | | |
Investments | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 |
Investments Fixed Assets | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 |
Investments In Subsidiaries | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 | 70 563 |
Net Cash Flows From Used In Investing Activities | 648 683 | 906 899 | | | | |
Net Cash Flows From Used In Operating Activities | -1 754 297 | -1 406 311 | | | | |
Net Cash Generated From Operations | | | | -1 229 021 | -605 233 | -8 368 125 |
Net Current Assets Liabilities | 1 | 1 | 1 | 1 | | |
Net Finance Income Costs | | | | 1 586 | 1 546 | 12 374 |
Operating Profit Loss | | | | 936 924 | -1 190 216 | |
Other Comprehensive Income Expense Before Tax | | | | 50 000 | -21 000 | 18 000 |
Other Creditors | | | | 80 792 | 88 986 | 34 409 |
Other Interest Receivable Similar Income Finance Income | | | | 1 586 | 1 546 | 12 374 |
Other Remaining Borrowings | | | | 1 177 730 | 5 109 280 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 144 534 | 155 530 | 176 595 |
Percentage Class Share Held In Subsidiary | | | | | | 100 |
Prepayments Accrued Income | | | | 115 601 | 69 625 | 126 040 |
Profit Loss | 120 000 | 144 000 | 144 000 | 144 000 | 276 563 | 644 000 |
Profit Loss On Ordinary Activities Before Tax | | | | 736 382 | -1 410 413 | |
Property Plant Equipment Gross Cost | | | | 17 845 753 | 20 264 403 | 20 824 202 |
Raw Materials Consumables | | | | 1 526 346 | 1 938 831 | |
Social Security Costs | | | | 454 127 | 505 416 | |
Staff Costs Employee Benefits Expense | | | | 5 376 366 | 5 867 255 | 6 871 983 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 1 266 000 | 1 779 000 | 2 128 000 |
Tax Decrease From Utilisation Tax Losses | | | | | | 69 299 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 17 313 | 9 212 | 9 791 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -92 651 | -102 650 | -205 941 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 118 483 | 102 584 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 65 972 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 149 895 | 289 000 | 2 135 095 |
Total Assets Less Current Liabilities | | 70 564 | 70 564 | 70 564 | | |
Total Borrowings | | | | 1 996 399 | 6 110 886 | 366 660 |
Total Current Tax Expense Credit | | | | | -224 000 | 1 786 095 |
Trade Creditors Trade Payables | | | | 1 926 217 | 4 854 503 | 3 948 705 |
Trade Debtors Trade Receivables | | | | 3 478 131 | 7 556 657 | 9 111 185 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -2 286 225 | |
Turnover Revenue | | | | 25 205 301 | 34 087 033 | |
Wages Salaries | | | | 4 777 705 | 5 206 309 | 6 056 320 |