Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | | | 11 |
Net Assets Liabilities | | 837 622 | 244 990 |
Other Debtors | | 4 885 396 | 5 161 797 |
Total Inventories | 1 062 991 | 1 317 585 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 16 249 | 16 249 | 4 500 |
Accumulated Amortisation Impairment Intangible Assets | 542 673 | 542 673 | |
Accumulated Depreciation Impairment Property Plant Equipment | 372 279 | 809 748 | 1 291 392 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 120 142 | 325 728 |
Administrative Expenses | 6 471 426 | 6 406 308 | 6 227 722 |
Amounts Owed To Group Undertakings | 110 454 | 110 484 | 470 386 |
Bank Borrowings | 150 001 | 688 446 | 546 529 |
Bank Borrowings Overdrafts | 24 446 | 141 917 | 156 194 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 135 717 | 1 125 999 | 2 366 485 |
Cash Cash Equivalents | 640 741 | 793 844 | 1 043 377 |
Cash Cash Equivalents Cash Flow Value | | | 11 |
Comprehensive Income Expense | 3 509 973 | -292 502 | -592 632 |
Corporation Tax Payable | 284 496 | 491 075 | 250 034 |
Corporation Tax Recoverable | 1 005 341 | 1 202 785 | |
Cost Sales | 10 491 428 | 13 241 056 | 12 613 728 |
Creditors | 126 704 | 126 734 | 501 322 |
Current Tax For Period | 174 628 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -27 871 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -36 198 | 151 760 | 12 090 |
Equity Securities Held | | 175 000 | 470 000 |
Finance Lease Liabilities Present Value Total | 106 063 | 1 454 751 | 1 586 084 |
Finance Lease Payments Owing Minimum Gross | 275 433 | 540 476 | 543 546 |
Finished Goods Goods For Resale | 405 278 | 574 586 | 632 066 |
Further Item Tax Increase Decrease Component Adjusting Items | -1 892 | -175 428 | 17 319 |
Gain Loss On Disposals Property Plant Equipment | 3 550 | -13 887 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 3 980 578 | 420 730 | 101 716 |
Government Grant Income | | 297 179 | |
Gross Profit Loss | 8 120 666 | 6 931 449 | |
Income Taxes Paid Refund Classified As Operating Activities | | 189 172 | -224 553 |
Income Tax Expense Credit On Components Other Comprehensive Income | 624 796 | 364 641 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -129 012 | -175 428 | -16 488 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 442 294 | 481 644 |
Intangible Assets | 1 | | |
Intangible Assets Gross Cost | 542 673 | 542 673 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 3 596 | 70 882 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 30 737 | 324 666 | 384 949 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 13 222 | 220 680 | |
Interest Income On Bank Deposits | 96 | 13 | 165 |
Interest Paid Classified As Operating Activities | -47 555 | -616 228 | -24 560 |
Interest Payable Similar Charges Finance Costs | 47 555 | 621 262 | 24 560 |
Interest Received Classified As Investing Activities | -96 | -14 | -514 |
Investments | | 964 356 | 1 034 356 |
Investments Fixed Assets | 964 356 | 964 356 | 1 034 356 |
Investments In Subsidiaries | 964 356 | 964 356 | 564 356 |
Loss Gain From Write-downs Reversals Inventories | | 36 808 | |
Net Cash Generated From Operations | | 5 546 756 | -100 530 |
Net Finance Income Costs | 96 | 14 | 514 |
Operating Profit Loss | 211 068 | 248 989 | |
Other Comprehensive Income Expense Before Tax | 3 355 782 | 56 089 | 276 716 |
Other Creditors | 1 | 1 | 2 521 258 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | 742 640 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 825 | 70 058 |
Other Disposals Property Plant Equipment | | 43 062 | 158 122 |
Other Interest Receivable Similar Income Finance Income | 96 | 14 | 514 |
Other Remaining Borrowings | 1 233 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 133 294 | 118 270 | 117 817 |
Percentage Class Share Held In Subsidiary | | 100 | |
Prepayments Accrued Income | 738 209 | 504 287 | 470 296 |
Profit Loss | -24 | -30 | -694 348 |
Profit Loss On Ordinary Activities Before Tax | 163 609 | -372 259 | 1 582 370 |
Property Plant Equipment Gross Cost | 4 609 685 | 4 686 765 | 5 029 497 |
Purchase Property Plant Equipment | | | 308 284 |
Raw Materials Consumables | 587 685 | 648 407 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -540 001 | |
Social Security Costs | 535 320 | 564 069 | |
Staff Costs Employee Benefits Expense | 5 970 773 | 6 091 719 | 6 179 093 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 740 106 | 1 256 507 | 22 166 |
Tax Decrease From Utilisation Tax Losses | | 72 647 | 138 984 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -3 991 | 14 056 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -197 600 | -143 919 | -190 365 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -4 831 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 431 148 | 185 488 | -270 594 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | -4 424 | 55 986 | 251 466 |
Tax Increase Decrease From Other Short-term Timing Differences | -4 448 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 9 418 | -23 668 | 22 166 |
Total Borrowings | 25 679 | 141 917 | 156 194 |
Total Current Tax Expense Credit | 45 616 | -175 428 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | -119 271 | |
Trade Creditors Trade Payables | 2 279 385 | 2 837 043 | 2 864 162 |
Trade Debtors Trade Receivables | 3 525 290 | 4 067 983 | 3 931 280 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -17 004 |
Turnover Revenue | 18 612 094 | 20 172 505 | |
Wages Salaries | 5 302 159 | 5 409 380 | 5 460 410 |