Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 500 847 | 211 959 | 219 384 |
Current Assets | 5 705 430 | 5 558 169 | 2 798 112 |
Debtors | 644 521 | 617 863 | 243 045 |
Net Assets Liabilities | 1 686 620 | 1 658 332 | -231 028 |
Total Inventories | 2 560 062 | 4 728 347 | 2 335 683 |
Property Plant Equipment | 171 574 | 266 333 | |
|
Other Financial Data |
Other Non-audit Services Fees | 13 670 | 27 860 | 24 963 |
Company Contributions To Money Purchase Plans Directors | 2 463 | 2 634 | 2 583 |
Director Remuneration | 169 167 | 180 000 | 168 785 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 547 330 | 303 229 | 466 751 |
Accumulated Amortisation Impairment Intangible Assets | 64 948 | 74 795 | 49 636 |
Accumulated Depreciation Impairment Property Plant Equipment | 249 728 | 385 381 | 2 508 |
Administrative Expenses | 1 972 505 | 2 667 934 | 2 906 523 |
Amortisation Expense Intangible Assets | 7 808 | 2 976 | 13 742 |
Amounts Owed By Group Undertakings | 466 104 | 256 979 | 53 716 |
Amounts Owed To Group Undertakings | 200 000 | 541 143 | 163 329 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 103 | 116 | 126 |
Bank Borrowings Overdrafts | 48 323 | 1 219 763 | 52 438 |
Bank Overdrafts | 48 323 | 1 219 763 | 52 438 |
Cash Cash Equivalents Cash Flow Value | 2 452 524 | -1 007 804 | 166 946 |
Comprehensive Income Expense | 2 155 022 | 146 712 | -1 889 360 |
Corporation Tax Payable | 474 284 | 12 829 | -2 171 |
Corporation Tax Recoverable | 89 610 | 89 610 | |
Cost Sales | 20 576 571 | 16 160 656 | 12 087 960 |
Creditors | 4 336 139 | 4 125 596 | 3 527 632 |
Current Tax For Period | 474 612 | 6 435 | |
Depreciation Amortisation Expense | 89 194 | 145 556 | 126 972 |
Depreciation Expense Property Plant Equipment | 81 386 | 135 653 | 109 518 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 10 262 |
Disposals Property Plant Equipment | | | 121 000 |
Distribution Costs | 7 075 189 | 6 273 200 | 5 301 273 |
Dividends Paid | 849 973 | 175 000 | |
Dividends Paid Classified As Financing Activities | -849 973 | -175 000 | |
Dividends Paid On Shares Interim | 849 973 | 175 000 | |
Fixed Assets | 367 329 | 337 109 | 562 005 |
Further Operating Expense Item Component Total Operating Expenses | 8 000 | 10 125 | 15 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 158 056 | 134 764 | 1 645 369 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 730 691 | -1 223 658 | 1 003 681 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -21 796 | -182 467 | 81 945 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 800 |
Gain Loss On Disposals Property Plant Equipment | | | 800 |
Gross Profit Loss | 11 662 455 | 9 152 905 | 6 372 718 |
Income Taxes Paid Refund Classified As Operating Activities | 68 370 | -474 380 | 74 610 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 988 630 | -3 460 328 | 1 174 750 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 232 | 6 490 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 1 139 268 | 2 168 285 | -2 392 664 |
Increase From Amortisation Charge For Year Intangible Assets | | 9 847 | 3 712 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 135 653 | 2 508 |
Intangible Assets | 195 755 | 70 776 | 53 322 |
Intangible Assets Gross Cost | 260 703 | 145 571 | |
Interest Expense On Bank Loans Similar Borrowings | 9 433 | 5 784 | 37 119 |
Interest Paid Classified As Operating Activities | -9 433 | -5 784 | -37 119 |
Interest Payable Similar Charges Finance Costs | 9 433 | 5 784 | 37 119 |
Net Cash Flows From Used In Financing Activities | 923 266 | 213 013 | 41 506 |
Net Cash Flows From Used In Investing Activities | 470 623 | -434 932 | 525 619 |
Net Cash Flows From Used In Operating Activities | -3 382 519 | 3 682 247 | -1 741 875 |
Net Cash Generated From Operations | -3 323 582 | 3 202 083 | -1 704 384 |
Net Current Assets Liabilities | 1 369 291 | 1 432 573 | -729 520 |
Number Shares Issued Fully Paid | | 10 010 | 10 010 |
Operating Profit Loss | 2 637 161 | 211 771 | -1 835 078 |
Other Deferred Tax Expense Credit | | 46 350 | 17 163 |
Other Taxation Social Security Payable | 46 691 | 42 080 | 32 877 |
Par Value Share | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 36 023 | 39 985 | 38 168 |
Prepayments Accrued Income | 51 029 | 200 553 | 193 122 |
Proceeds From Sales Property Plant Equipment | | | -800 |
Profit Loss | 2 155 022 | 146 712 | -1 889 360 |
Profit Loss On Ordinary Activities Before Tax | 2 629 634 | 205 987 | -1 872 197 |
Property Plant Equipment Gross Cost | 421 302 | 651 714 | 64 485 |
Provisions | 50 000 | 111 350 | 63 513 |
Provisions For Liabilities Balance Sheet Subtotal | 50 000 | 111 350 | 63 513 |
Purchase Other Long-term Assets Classified As Investing Activities | 181 002 | -550 212 | 174 551 |
Purchase Property Plant Equipment | -101 778 | -115 280 | -351 868 |
Recoverable Value-added Tax | | 71 830 | |
Social Security Costs | 167 677 | 176 396 | 179 593 |
Staff Costs Employee Benefits Expense | 2 273 203 | 2 401 749 | 2 277 131 |
Tax Decrease From Utilisation Tax Losses | | | -6 435 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 152 |
Tax Expense Credit Applicable Tax Rate | 499 630 | 39 138 | -355 717 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -10 020 | -32 703 | -35 203 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 71 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 474 612 | 59 275 | 17 163 |
Total Additions Including From Business Combinations Property Plant Equipment | | 230 412 | 64 485 |
Total Assets Less Current Liabilities | 1 736 620 | 1 769 682 | -167 515 |
Total Current Tax Expense Credit | 474 612 | 12 925 | |
Total Operating Lease Payments | 234 532 | 571 559 | 405 586 |
Trade Creditors Trade Payables | 2 779 333 | 1 965 046 | 2 577 674 |
Trade Debtors Trade Receivables | | -3 927 | -6 611 |
Turnover Revenue | 32 239 026 | 25 313 561 | 18 460 678 |
Wages Salaries | 2 069 503 | 2 185 368 | 2 059 370 |
Cash Receipts From Government Grants | -22 400 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -22 400 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -1 | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | -115 132 | |
Net Interest Received Paid Classified As Investing Activities | -1 906 | | |
Other Interest Receivable Similar Income Finance Income | 1 906 | | |
Other Operating Income Format1 | 22 400 | | |
Proceeds From Borrowings Classified As Financing Activities | -7 524 | | |
Purchase Intangible Assets | -189 750 | | |
Repayments Borrowings Classified As Financing Activities | -400 000 | | |