Profit & Loss |
Date of Accounts |
2016-03-31 | 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 | 658 479 | 3 386 505 | 5 492 439 | 5 147 996 | 6 757 648 | 8 863 871 | 4 922 291 | 5 125 449 |
Current Assets | 11 773 586 | 14 789 629 | 14 311 437 | 14 792 290 | 15 346 535 | 16 587 369 | 16 225 475 | 17 478 925 |
Debtors | 1 238 235 | 1 867 908 | 1 567 130 | 1 803 624 | 1 770 117 | 1 203 281 | 2 605 449 | 3 391 548 |
Net Assets Liabilities | 6 178 950 | 8 700 629 | 9 456 865 | 10 553 392 | 11 328 379 | 13 200 095 | 14 325 600 | 15 328 501 |
Other Debtors | 88 010 | 225 955 | 522 517 | 510 157 | 559 679 | 605 556 | 1 810 189 | 1 755 323 |
Property Plant Equipment | 1 263 702 | 1 346 885 | 1 673 948 | 1 537 586 | 1 283 659 | 1 175 102 | 1 322 866 | |
Total Inventories | 9 876 872 | 9 535 216 | 7 251 868 | 7 840 670 | 6 818 770 | 6 520 217 | 8 697 735 | 8 961 928 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 200 | 6 300 | 6 400 | 6 500 | 6 600 | 6 700 | 6 800 |
Company Contributions To Money Purchase Plans Directors | | | | 97 | 57 | 209 | 55 | 54 |
Director Remuneration | 11 236 | 8 038 | 8 060 | 7 985 | 7 955 | 7 961 | 8 114 | 7 961 |
Dividend Recommended By Directors | | | | | | | | 37 000 |
Accrued Liabilities Deferred Income | 19 555 | 9 778 | 250 994 | 198 112 | 235 837 | 242 021 | 238 770 | 253 069 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 154 312 | 1 343 542 | 1 526 369 | 1 752 881 | 2 020 765 | 2 221 472 | 2 383 375 | 254 410 |
Administrative Expenses | 476 110 | 564 149 | 709 410 | 809 203 | 768 528 | 647 520 | 799 750 | 716 667 |
Amounts Recoverable On Contracts | 14 136 | 169 000 | 219 870 | | | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 73 | 64 | 69 | 70 | 67 | 64 | 63 | 63 |
Cash Cash Equivalents Cash Flow Value | 658 479 | 3 386 505 | | 5 147 996 | 6 757 648 | 8 863 871 | 4 922 291 | |
Cash Receipts From Government Grants | -30 151 | -9 778 | -9 778 | -9 778 | | | | |
Comprehensive Income Expense | 1 595 847 | 2 521 679 | 756 236 | 1 096 527 | 774 987 | 1 871 716 | 1 125 505 | 1 039 901 |
Corporation Tax Payable | 418 559 | 627 044 | 176 429 | 279 963 | 227 388 | 459 604 | 200 669 | 259 614 |
Cost Sales | 6 800 445 | 7 559 291 | 9 288 228 | 7 473 074 | 7 887 629 | 6 536 484 | 7 635 220 | 9 239 593 |
Creditors | 19 555 | 9 778 | 6 486 377 | 5 745 217 | 5 301 815 | 4 562 376 | 3 170 955 | 3 340 990 |
Cumulative Preference Share Dividends Unpaid | 1 550 000 | 1 550 000 | 1 550 000 | 1 550 000 | 1 550 000 | 1 050 000 | 1 050 000 | 1 050 000 |
Current Tax For Period | 418 559 | 627 044 | 176 429 | 279 963 | 227 388 | 459 604 | 200 669 | 259 614 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 12 428 | -2 451 |
Depreciation Amortisation Expense | 184 102 | 189 230 | 265 760 | 253 476 | 267 884 | 202 701 | 217 400 | 165 410 |
Depreciation Expense Property Plant Equipment | 109 417 | 189 230 | 233 089 | 253 476 | 267 884 | 202 701 | 217 400 | 165 410 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 82 933 | 26 964 | | 1 994 | 55 497 | 11 446 |
Disposals Property Plant Equipment | | | 82 937 | 26 964 | | 3 550 | 55 497 | 2 221 |
Dividends Paid | | | | | | | | 37 000 |
Dividends Paid On Shares Interim | | | | | | | | 37 000 |
Finance Lease Liabilities Present Value Total | 64 992 | | 96 923 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 45 434 | 361 | 6 537 | | | | | 12 384 |
Further Operating Expense Item Component Total Operating Expenses | -30 151 | -9 778 | -9 778 | -9 778 | 422 | 422 | 422 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 422 | 422 | 422 | 422 | 423 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -272 927 | 452 465 | -426 631 | 79 575 | -398 348 | -422 776 | -1 110 643 | 99 891 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -465 433 | -629 673 | 300 805 | -236 521 | 33 507 | 566 836 | -1 402 168 | -786 099 |
Gain Loss On Disposal Assets Income Statement Subtotal | 10 416 | | -4 | | | 5 346 | 54 956 | 1 352 |
Gain Loss On Disposals Property Plant Equipment | 10 416 | | -4 | | | 5 346 | 54 956 | 1 352 |
Gross Profit Loss | 2 414 478 | 3 715 856 | 1 644 030 | 2 152 034 | 1 697 889 | 2 878 311 | 2 131 401 | 1 884 399 |
Income Taxes Paid Refund Classified As Operating Activities | -93 591 | -418 559 | -627 044 | -176 429 | -279 963 | -227 388 | -459 719 | -200 669 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -377 511 | 2 728 026 | 2 105 934 | -344 443 | 1 609 652 | 2 106 223 | -3 941 580 | 203 158 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 115 | |
Increase Decrease In Property Plant Equipment | | | 225 000 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 33 963 | -341 656 | -2 283 348 | 588 802 | -1 021 900 | -298 553 | 2 177 518 | 264 193 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 189 230 | 265 760 | 253 476 | 267 884 | 202 701 | 217 400 | 165 410 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 033 | 1 091 | | | | | | |
Interest Paid Classified As Operating Activities | -45 434 | -361 | | -6 537 | | | | -12 384 |
Interest Payable Similar Charges Finance Costs | 55 799 | 16 952 | 26 326 | 31 000 | 31 000 | 31 000 | 19 877 | 33 384 |
Merchandise | 12 499 | 15 661 | 10 977 | 16 200 | 16 200 | 16 200 | 23 594 | 13 378 |
Net Cash Flows From Used In Financing Activities | 1 623 778 | 85 399 | 234 456 | 938 954 | 23 479 | 579 879 | 42 843 | 46 801 |
Net Cash Flows From Used In Investing Activities | 13 678 | 270 253 | 400 395 | 86 882 | -34 990 | 74 549 | 300 045 | -38 945 |
Net Cash Flows From Used In Operating Activities | -1 259 945 | -3 083 678 | -2 740 785 | -681 393 | -1 598 141 | -2 260 651 | 3 598 692 | -211 014 |
Net Cash Generated From Operations | -1 409 335 | -3 503 689 | -3 367 829 | -864 359 | -1 878 104 | -2 488 039 | 3 140 096 | -424 067 |
Net Current Assets Liabilities | 4 957 383 | 7 397 876 | 7 825 060 | 9 047 073 | 10 044 720 | 12 024 993 | 13 054 520 | 14 137 935 |
Net Interest Received Paid Classified As Investing Activities | -3 390 | -2 160 | -12 432 | -30 232 | -48 947 | -14 249 | -10 163 | -112 269 |
Number Shares Issued Fully Paid | | 1 550 000 | 1 550 000 | 1 550 000 | 1 550 000 | 1 050 000 | 1 050 000 | 1 050 000 |
Operating Profit Loss | 2 038 123 | 3 175 289 | 954 321 | 1 366 409 | 953 161 | 2 348 071 | 1 387 789 | 1 210 410 |
Other Creditors | 1 267 234 | 1 161 841 | 1 056 512 | 854 561 | 763 601 | 540 471 | 206 937 | 389 756 |
Other Deferred Tax Expense Credit | -28 692 | 11 774 | 7 789 | -10 876 | -31 267 | | 51 786 | -10 220 |
Other Interest Receivable Similar Income Finance Income | 3 390 | 2 160 | 12 459 | 30 205 | 48 947 | 14 249 | 10 163 | 112 269 |
Other Operating Income Format1 | 99 755 | 23 582 | 19 701 | 23 578 | 23 800 | 117 280 | 56 138 | 42 678 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -116 669 | -64 992 | -83 077 | -96 923 | | | | |
Payments Received On Account | 216 856 | 10 501 | 7 793 | 32 030 | 19 942 | 39 548 | 13 000 | 10 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 11 662 | 10 148 | 11 026 | 25 645 | 39 643 | 37 564 | 41 593 | 45 528 |
Prepayments Accrued Income | 33 973 | 31 977 | 83 706 | 50 201 | 57 047 | 57 055 | 87 993 | 103 180 |
Proceeds From Sales Property Plant Equipment | -10 416 | | | | | -6 902 | -54 956 | -1 352 |
Profit Loss | 1 595 847 | 2 521 679 | 756 236 | 1 096 527 | 774 987 | 1 871 716 | 1 125 505 | 1 039 901 |
Profit Loss On Ordinary Activities Before Tax | 1 985 714 | 3 160 497 | 940 454 | 1 365 614 | 971 108 | 2 331 320 | 1 378 075 | 1 289 295 |
Property Plant Equipment Gross Cost | 2 418 014 | 2 690 427 | 3 200 317 | 3 290 467 | 3 304 424 | 3 396 574 | 3 706 241 | 1 181 780 |
Provisions | 22 580 | 34 354 | 42 143 | 31 267 | | | 51 786 | 41 566 |
Provisions For Liabilities Balance Sheet Subtotal | 22 580 | 34 354 | 42 143 | 31 267 | | | 51 786 | 41 566 |
Purchase Property Plant Equipment | -27 484 | -272 413 | -412 827 | -117 114 | -13 957 | -95 700 | -365 164 | -74 676 |
Raw Materials | 9 864 373 | 9 519 555 | 7 240 891 | 7 824 470 | 6 802 570 | 6 504 017 | 8 674 141 | 8 948 550 |
Repayments Borrowings Classified As Financing Activities | -1 907 109 | | | | | | | |
Social Security Costs | 134 901 | 136 398 | 145 767 | 182 334 | 175 279 | 168 888 | 193 531 | 226 801 |
Staff Costs Employee Benefits Expense | 1 624 641 | 1 612 727 | 1 779 633 | 2 124 606 | 2 136 981 | 2 032 196 | 2 216 860 | 2 422 563 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | | | 8 500 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 12 068 | 335 | 239 | | | | | |
Tax Expense Credit Applicable Tax Rate | 397 143 | 632 099 | 178 686 | 259 467 | 184 511 | 442 951 | 261 834 | 244 966 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 1 990 | | -20 814 | -841 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 866 | 3 128 | 3 761 | 5 890 | 5 890 | 5 890 | 3 777 | 3 990 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 3 730 | 3 730 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 389 867 | 638 818 | 184 218 | 269 087 | 196 121 | 459 604 | 252 570 | 249 394 |
Total Additions Including From Business Combinations Property Plant Equipment | | 272 413 | 592 827 | 117 114 | 13 957 | 95 700 | 365 164 | 74 676 |
Total Assets Less Current Liabilities | 6 221 085 | 8 744 761 | 9 499 008 | 10 584 659 | 11 328 379 | 13 200 095 | 14 377 386 | 15 370 067 |
Total Current Tax Expense Credit | | | | | | 459 604 | 200 784 | 259 614 |
Total Operating Lease Payments | 5 684 | 1 625 | 2 518 | 1 249 | 230 | | | |
Trade Creditors Trade Payables | 1 926 729 | 2 540 179 | 2 229 377 | 2 550 603 | 2 247 643 | 2 055 252 | 1 317 910 | 1 039 860 |
Trade Debtors Trade Receivables | 1 102 116 | 1 440 976 | 741 037 | 1 243 266 | 1 153 391 | 540 670 | 707 267 | 83 045 |
Turnover Revenue | 9 214 923 | 11 275 147 | 10 932 258 | 9 625 108 | 9 585 518 | 9 414 795 | 9 766 621 | 11 123 992 |
Wages Salaries | 1 478 078 | 1 466 181 | 1 622 840 | 1 916 627 | 1 922 059 | 1 825 744 | 1 981 736 | 2 150 234 |
Capital Commitments | | | | | | 108 300 | | |
Dividend Per Share Interim | | | | | | | 21 | |
Payments To Redeem Own Shares | | | | | | -500 000 | | |