Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 15 137 208 | 9 063 035 | 161 116 |
Current Assets | 41 481 227 | 39 897 266 | 40 482 871 |
Debtors | 26 344 019 | 30 834 231 | 40 321 755 |
Net Assets Liabilities | 73 122 087 | 76 949 542 | 81 108 277 |
Other Debtors | 11 903 283 | 15 379 995 | 17 253 313 |
Total Inventories | 6 450 687 | 10 516 239 | 11 332 287 |
|
Other Financial Data |
Audit Fees Expenses | 42 603 | 29 700 | 44 500 |
Taxation Compliance Services Entity Subsidiaries Fees | 1 000 | 1 000 | 2 000 |
Accrued Liabilities Deferred Income | 311 304 | 361 693 | 670 673 |
Accumulated Amortisation Impairment Intangible Assets | 34 693 | 72 018 | 34 693 |
Accumulated Depreciation Impairment Property Plant Equipment | 37 912 | 41 877 | 108 586 |
Additions Other Than Through Business Combinations Intangible Assets | | 186 625 | 220 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 34 769 | 76 035 |
Administration Support Average Number Employees | 68 | 85 | 80 |
Administrative Expenses | 7 252 360 | 3 013 859 | 5 718 093 |
Amortisation Expense Intangible Assets | 26 937 | 37 325 | 81 325 |
Amortisation Government Grants | | -140 722 | -117 233 |
Amortisation Rate Used For Intangible Assets | | 20 | 20 |
Amounts Owed By Group Undertakings | 14 440 736 | 15 454 236 | 23 068 442 |
Amounts Owed To Directors | 104 293 | 98 393 | 5 628 139 |
Amounts Owed To Group Undertakings | 19 584 652 | 21 093 002 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 69 | 86 | 81 |
Cash Cash Equivalents Cash Flow Value | 23 623 265 | 14 677 885 | 8 881 295 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | 100 | 800 000 |
Comprehensive Income Expense | 8 725 307 | 7 742 440 | 4 158 735 |
Corporation Tax Payable | 3 023 | 61 672 | 69 819 |
Corporation Tax Recoverable | 926 372 | 1 357 711 | 1 528 193 |
Cost Sales | 158 693 081 | 185 965 625 | 127 425 284 |
Creditors | 19 692 068 | 21 253 167 | 5 698 058 |
Current Tax For Period | 1 210 284 | 1 832 580 | 966 736 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -14 186 | | |
Depreciation Expense Property Plant Equipment | 45 283 | 50 124 | 39 704 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 18 200 |
Disposals Property Plant Equipment | | | 22 750 |
Dividend Income | | 309 370 | |
Dividends Paid | | 3 334 000 | |
Dividends Paid Classified As Financing Activities | | 3 334 000 | |
Dividends Paid On Shares | | 3 334 000 | |
Finance Lease Liabilities Present Value Total | | | 55 176 |
Finance Lease Payments Owing Minimum Gross | | | 55 176 |
Finished Goods | 6 450 687 | 10 516 239 | 11 332 287 |
Fixed Assets | 247 667 | 399 064 | 1 373 757 |
Gain Loss In Cash Flows From Change In Accrued Items | -43 536 | 50 389 | 308 980 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 3 728 992 | -2 454 502 | -1 164 149 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -12 511 450 | -6 726 858 | -12 903 936 |
Gain Loss In Cash Flows From Change In Inventories | -1 774 043 | -4 065 552 | -816 048 |
Gain Loss On Disposals Intangible Assets | -213 061 | | |
Gain Loss On Disposals Property Plant Equipment | -86 617 | | 3 450 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 073 240 | 175 739 | 404 615 |
Government Grant Income | | 140 722 | 117 233 |
Gross Profit Loss | 13 034 800 | 12 097 699 | 10 313 057 |
Income From Shares In Group Undertakings | 4 070 662 | | |
Income Taxes Paid Refund Classified As Operating Activities | 2 038 680 | 1 832 580 | 966 736 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -3 454 304 | -8 945 380 | -5 796 590 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -19 045 | | |
Increase Decrease In Net Debt From Cash Flows | | 8 939 480 | 11 391 111 |
Increase From Amortisation Charge For Year Intangible Assets | | 37 325 | 81 325 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 038 | 39 704 |
Intangible Assets | 1 | 149 301 | 287 976 |
Intangible Assets Gross Cost | 34 694 | 221 319 | 441 319 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 207 |
Interest Income On Cash Cash Equivalents | 46 664 | 31 578 | 2 171 |
Interest Paid Classified As Operating Activities | | 111 | 335 |
Interest Payable Similar Charges Finance Costs | | 111 | 335 |
Interest Received Classified As Operating Activities | 431 535 | 350 569 | 413 609 |
Investments | 1 500 | 1 700 | 1 700 |
Investments Fixed Assets | 1 500 | 1 700 | 1 700 |
Investments In Associates | | 49 | 49 |
Net Cash Flows From Used In Financing Activities | -1 448 858 | -3 199 178 | 5 711 754 |
Net Cash Flows From Used In Investing Activities | -33 157 | -238 846 | -1 092 272 |
Net Cash Flows From Used In Operating Activities | -1 972 289 | -5 507 356 | -10 416 072 |
Net Cash Generated From Operations | -365 144 | -4 025 234 | -9 862 610 |
Net Current Assets Liabilities | 21 789 159 | 18 644 099 | 34 784 813 |
Net Debt Funds | -23 518 972 | -14 579 492 | -3 188 381 |
Number Shares Issued Fully Paid | 113 | 113 | 113 |
Operating Profit Loss | 5 782 440 | 9 224 562 | 4 712 197 |
Other Creditors | 100 | 100 | 100 |
Other Finance Costs | | 111 | 128 |
Other Finance Income | 2 594 | 9 621 | 9 352 |
Other Interest Receivable Similar Income Finance Income | 49 258 | 350 569 | 413 609 |
Other Investments Other Than Loans | 1 500 | 1 700 | 1 700 |
Other Operating Income Format1 | | 140 722 | 117 233 |
Other Taxation Social Security Payable | 80 742 | 93 092 | 167 325 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -64 775 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | 49 | |
Pension Costs Defined Contribution Plan | 31 235 | 33 979 | 36 676 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 42 068 | 58 146 | 40 009 |
Prepayments Accrued Income | 121 686 | 48 588 | 345 651 |
Proceeds From Borrowings Classified As Financing Activities | -1 448 858 | -5 900 | 5 529 746 |
Proceeds From Government Grants Classified As Financing Activities | | 140 722 | 117 233 |
Proceeds From Sales Property Plant Equipment | | | 8 000 |
Profit Loss | -5 919 618 | 189 140 | 16 721 699 |
Profit Loss On Ordinary Activities Before Tax | 9 902 360 | 9 575 020 | 5 125 471 |
Property Plant Equipment Gross Cost | 58 096 | 58 096 | 58 096 |
Purchase Intangible Assets | | 186 625 | 220 000 |
Purchase Property Plant Equipment | 33 157 | 52 072 | 80 272 |
Revenue Arising From Exchanges Goods Or Services Interest | 1 226 200 | 1 032 663 | 2 351 208 |
Revenue From Sale Goods | 170 501 681 | 197 030 661 | 135 387 133 |
Social Security Costs | 192 938 | 272 419 | 252 569 |
Staff Costs Employee Benefits Expense | 2 314 178 | 3 075 547 | 2 851 151 |
Tax Decrease From Utilisation Tax Losses | 666 196 | | |
Tax Expense Credit Applicable Tax Rate | 846 453 | 1 819 253 | 4 097 081 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 797 | -1 085 | -13 443 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 035 546 | 14 412 | -3 112 561 |
Tax Increase Decrease From Other Short-term Timing Differences | -20 502 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 177 053 | 1 832 580 | 966 736 |
Total Assets Less Current Liabilities | 21 790 659 | 18 645 799 | 34 786 513 |
Total Current Tax Expense Credit | 1 191 239 | 1 832 580 | |
Trade Creditors Trade Payables | 5 891 129 | 3 310 739 | 2 368 413 |
Trade Debtors Trade Receivables | 27 462 934 | 31 755 710 | 44 244 653 |
Turnover Revenue | 171 727 881 | 198 063 324 | 137 738 341 |
Wages Salaries | 2 079 172 | 2 744 982 | 2 558 573 |
Company Contributions To Money Purchase Plans Directors | 20 833 | 48 334 | 3 333 |
Director Remuneration | 700 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 21 533 | 48 334 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 |