Profit & Loss |
Date of Accounts |
2015-03-31 | 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 | 77 359 | 524 133 | 74 364 | 4 693 | 43 518 | 35 830 | 344 652 | 67 155 | 230 575 |
Current Assets | | | 2 177 405 | 3 121 812 | 3 228 769 | 4 407 425 | 3 913 307 | 4 033 213 | 4 061 759 |
Debtors | 107 162 | 88 076 | 2 054 458 | 3 073 376 | 3 138 016 | 4 324 360 | 3 521 420 | 3 918 823 | 3 781 588 |
Net Assets Liabilities | | | 4 148 542 | 4 262 834 | 3 917 909 | 5 134 146 | 5 687 234 | 5 982 329 | 6 066 053 |
Other Debtors | | 126 583 | 93 770 | 587 405 | 155 517 | 283 957 | 236 515 | 319 283 | 559 205 |
Property Plant Equipment | 3 387 276 | 7 425 571 | 7 813 533 | 8 085 422 | 6 791 756 | 6 542 165 | 6 246 737 | 5 995 262 | 6 156 911 |
Total Inventories | 35 301 | 61 579 | 48 583 | 43 743 | 47 235 | 47 235 | 47 235 | 47 235 | |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 6 200 | 15 458 | 15 000 | 15 000 | 15 000 | | | |
Accrued Liabilities Deferred Income | 182 617 | 128 014 | 134 840 | 158 834 | 194 421 | 194 734 | 229 981 | 218 108 | 150 655 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 023 392 | 1 256 094 | 1 716 142 | 2 085 551 | 2 080 910 | 2 427 301 | 2 737 970 | 3 036 296 | 3 324 767 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 355 461 | 960 502 | 663 969 | 133 442 | 96 800 | 23 279 | 46 852 | 492 280 |
Administrative Expenses | 2 216 162 | 1 832 738 | 2 311 858 | 2 670 193 | 2 799 480 | 2 901 692 | 2 581 245 | 2 748 271 | 2 475 101 |
Amounts Owed By Group Undertakings | | | 375 565 | 758 804 | 614 617 | 1 260 038 | 1 426 771 | 1 609 705 | 1 237 779 |
Amounts Owed To Group Undertakings | 1 181 236 | 2 989 478 | 4 127 244 | 3 938 317 | 3 594 832 | 3 019 037 | 1 787 369 | 2 460 547 | 2 615 526 |
Amounts Owed To Parent Entities | 850 000 | 850 000 | | | | | | | |
Average Number Employees During Period | | | | | 100 | 105 | 98 | 84 | 88 |
Bank Borrowings | 241 781 | 103 167 | | | | | 898 884 | | |
Bank Borrowings Overdrafts | 103 167 | 104 668 | 92 916 | 424 014 | 399 | 360 261 | 898 884 | | 181 |
Bank Overdrafts | 138 564 | 1 501 | 92 916 | 424 014 | 399 | 360 261 | | | 181 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 77 050 | 65 492 | 53 936 | 1 025 273 | 830 625 | 706 032 | | | |
Comprehensive Income Expense | 1 044 346 | 3 229 935 | 587 618 | 752 292 | 302 075 | 1 863 237 | 1 200 088 | 942 094 | 730 725 |
Corporation Tax Payable | | | | 29 210 | 115 711 | 166 472 | 37 184 | 17 303 | 101 798 |
Corporation Tax Recoverable | | | | | | | | | 62 107 |
Cost Sales | 3 393 483 | 2 806 255 | 3 228 102 | 3 571 086 | 3 964 593 | 4 467 787 | 3 324 484 | 3 635 686 | 3 873 246 |
Creditors | | 459 761 | 373 525 | 958 485 | 769 577 | 581 243 | 285 141 | 273 036 | 261 459 |
Current Tax For Period | | | | 29 210 | 115 711 | 166 472 | 122 753 | 47 903 | 122 988 |
Deferred Income | 437 879 | 406 947 | 368 693 | 360 058 | 337 456 | 317 947 | 300 522 | 286 046 | 273 130 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 51 793 | -1 808 | 56 850 | 32 114 | -22 704 | -9 681 | -21 450 | -15 911 | 58 140 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 51 793 | -1 808 | 56 850 | 32 115 | -22 704 | -9 681 | -21 450 | -15 911 | 58 140 |
Depreciation Expense Property Plant Equipment | | 312 471 | 479 504 | 331 113 | 245 014 | 124 594 | 36 797 | 298 326 | |
Dividends Paid | | 584 300 | 636 050 | 638 000 | 647 000 | 647 000 | 647 000 | 647 000 | 647 000 |
Dividends Paid Classified As Financing Activities | -200 000 | -584 300 | | | | | | | |
Dividends Paid On Shares Interim | | | | 638 000 | 647 000 | 647 000 | 647 000 | 647 000 | 647 000 |
Finance Lease Liabilities Present Value Total | 126 160 | 52 814 | 4 832 | 621 029 | 451 630 | 280 721 | | | |
Finance Lease Payments Owing Minimum Gross | 205 894 | 142 228 | 52 814 | 795 260 | 621 029 | 450 120 | | | |
Finished Goods Goods For Resale | 35 301 | 61 579 | 48 583 | 43 743 | 47 235 | 47 235 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 1 600 | | 353 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | 111 239 | -2 132 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -38 | | | 21 135 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -1 443 | -1 344 | -1 774 |
Gain Loss On Disposals Property Plant Equipment | -8 728 | | -25 949 | -9 679 | | | -816 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 1 987 727 | | | -1 035 514 | | | | |
Government Grant Income | | 30 932 | 40 654 | 56 234 | 22 602 | 19 509 | 17 425 | 14 475 | |
Gross Profit Loss | | 2 995 270 | 2 917 329 | 2 869 286 | 3 979 940 | 4 625 223 | 3 429 304 | 3 525 489 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -115 237 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 331 977 | 493 589 | 431 163 | 391 594 | 346 391 | 316 641 | 298 326 | 304 972 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 052 | 19 274 | 7 045 | 15 975 | 26 035 | 17 125 | 9 024 | | |
Interest Payable Similar Charges Finance Costs | 134 626 | 98 977 | 7 058 | 15 975 | 26 035 | 17 125 | 10 624 | | 353 |
Loans From Directors | | 113 649 | | | | | | | |
Net Current Assets Liabilities | | | -3 106 357 | -2 646 880 | -1 909 751 | -641 938 | -110 974 | 407 579 | 376 218 |
Number Shares Issued Fully Paid | | | | 6 | | | | | |
Operating Profit Loss | | 1 193 464 | 646 987 | 822 188 | 1 447 731 | 2 025 047 | 1 308 985 | 967 951 | |
Other Creditors | | 317 565 | 169 143 | 168 524 | 189 275 | 173 769 | 57 485 | 31 117 | 31 117 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 33 541 | 61 757 | | | 5 972 | | 16 501 |
Other Disposals Property Plant Equipment | | | 112 490 | 96 670 | | | 8 038 | | 42 160 |
Other Interest Expense | 128 574 | 79 703 | | | | | | | |
Other Interest Income | | | | 7 404 | 8 900 | 12 106 | | | |
Other Interest Receivable Similar Income Finance Income | 2 197 | 3 591 | 4 539 | 7 404 | 8 900 | 12 106 | 3 030 | 6 136 | 10 422 |
Other Operating Income Format1 | 45 969 | 30 932 | 41 516 | 734 334 | 265 139 | 301 516 | 460 926 | 190 732 | 117 826 |
Other Taxation Social Security Payable | | 243 805 | 231 118 | 258 622 | 354 244 | 303 216 | 434 219 | 216 459 | 207 501 |
Par Value Share | | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 3 149 | 4 827 | 8 903 | 22 964 | 38 624 | 35 610 | 36 589 | 35 772 |
Prepayments Accrued Income | | 313 231 | 18 411 | 13 601 | 20 928 | 19 772 | 20 046 | 20 007 | 7 667 |
Profit Loss | 1 044 346 | 1 215 123 | 587 618 | 752 292 | 1 337 589 | 1 863 237 | 1 200 088 | 942 094 | 730 725 |
Profit Loss On Ordinary Activities Before Tax | 1 096 139 | 1 098 078 | 644 468 | 813 617 | 1 430 596 | 2 020 028 | 1 301 391 | 974 086 | 911 853 |
Property Plant Equipment Gross Cost | 4 410 667 | 8 681 664 | 9 529 675 | 10 170 973 | 8 872 666 | 8 969 466 | 8 984 707 | 9 031 558 | 9 481 678 |
Provisions For Liabilities Balance Sheet Subtotal | | | 185 109 | 217 223 | 194 519 | 184 838 | | | |
Raw Materials Consumables | | | | | | 47 235 | 47 235 | 47 235 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -99 276 | | | -396 235 | | | | |
Social Security Costs | | 155 786 | 165 987 | 200 755 | 219 203 | 238 921 | 180 701 | 191 759 | |
Staff Costs Employee Benefits Expense | | 2 107 999 | 2 323 017 | 2 594 755 | 2 936 724 | 3 108 615 | 2 490 725 | 2 512 796 | 2 591 498 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 130 067 | 128 259 | 185 109 | 217 223 | 194 519 | 184 838 | 163 388 | 147 477 | 205 617 |
Tax Decrease From Utilisation Tax Losses | | | 18 629 | 20 443 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 17 885 | 718 | 8 131 | 10 684 | 4 699 | 3 506 | 2 783 | 1 816 | 1 538 |
Tax Expense Credit Applicable Tax Rate | | | | | | 383 805 | 247 264 | 185 077 | 173 252 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | 26 848 | -908 | -127 541 | -21 267 | -21 260 | -10 513 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -9 691 | -176 437 | -222 493 | -152 649 | -178 937 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -264 527 | -329 331 | -107 210 | 17 619 | 45 919 | 29 926 | 41 434 | 43 580 | -48 726 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 63 222 | 68 318 | 5 984 | 3 023 | 382 | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 20 735 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 51 793 | -117 045 | 56 850 | 61 325 | 93 007 | 156 791 | 101 303 | 31 992 | 181 128 |
Total Assets Less Current Liabilities | | | 4 707 176 | 5 438 542 | 4 882 005 | 5 900 227 | 6 135 763 | 6 402 841 | 6 533 129 |
Total Borrowings | | | 92 916 | 424 014 | 399 | 360 261 | 898 884 | | 181 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 1 915 536 | | | -1 431 749 | | | | |
Trade Creditors Trade Payables | 542 632 | 876 262 | 432 920 | 594 338 | 500 730 | 645 050 | 563 778 | 669 090 | 567 092 |
Trade Debtors Trade Receivables | 1 589 632 | 1 574 400 | 1 566 712 | 1 713 566 | 2 346 954 | 2 760 593 | 1 838 088 | 1 969 828 | 1 914 830 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | -74 000 | | | | | |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | -38 311 | -29 458 | -9 306 | -9 306 | -9 306 | -9 306 |
Turnover Revenue | 6 792 244 | 5 801 525 | 6 145 431 | 6 440 372 | 7 944 533 | 9 093 010 | 6 753 788 | 7 161 175 | |
Wages Salaries | | 1 949 064 | 2 152 203 | 2 385 097 | 2 694 557 | 2 831 070 | 2 274 414 | 2 284 448 | 2 351 971 |
Director Remuneration | | | | | 34 050 | 35 250 | 36 481 | 35 250 | 35 250 |