Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 873 055 | 1 749 586 | 4 007 231 | 2 370 047 | 1 196 148 |
Current Assets | 9 594 220 | 9 193 089 | 10 367 845 | 10 343 584 | 6 717 532 |
Debtors | 3 238 085 | 3 052 865 | 2 619 299 | 2 898 300 | 2 200 393 |
Net Assets Liabilities | 5 101 719 | 5 306 548 | 6 605 900 | 7 585 821 | 7 202 784 |
Other Debtors | | | 34 692 | 20 348 | 14 403 |
Property Plant Equipment | 732 036 | 1 259 937 | 1 988 746 | 2 089 819 | 5 481 841 |
Total Inventories | 4 483 080 | 4 390 638 | 3 741 315 | 5 075 237 | |
|
Other Financial Data |
Audit Fees Expenses | 9 650 | 9 650 | 9 650 | 14 840 | 14 375 |
Accrued Liabilities Deferred Income | 342 422 | 411 250 | 316 841 | 348 555 | 412 309 |
Accumulated Depreciation Impairment Property Plant Equipment | 7 326 940 | 7 463 440 | 7 035 492 | 7 306 253 | 7 491 148 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 664 401 | 938 200 | 375 034 | 3 701 464 |
Administrative Expenses | 731 264 | 716 898 | 826 996 | 941 846 | 823 940 |
Amounts Owed To Group Undertakings | 46 840 | 46 840 | 46 840 | 46 840 | 46 840 |
Average Number Employees During Period | 135 | 132 | 114 | 108 | 116 |
Cash Cash Equivalents Cash Flow Value | 1 873 055 | 1 749 586 | 4 007 231 | 2 370 047 | 1 196 148 |
Corporation Tax Payable | | | | 175 000 | |
Corporation Tax Recoverable | | | | | 174 748 |
Cost Sales | 12 902 997 | 12 682 964 | 13 437 397 | 11 870 045 | 12 382 735 |
Creditors | 1 369 997 | 1 214 569 | 769 612 | 482 625 | 1 280 111 |
Current Tax For Period | | | | 175 000 | -174 748 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -21 675 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -110 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 110 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 297 000 | 83 000 | -156 000 |
Depreciation Expense Property Plant Equipment | 148 085 | 136 500 | 209 391 | 273 961 | |
Depreciation Impairment Expense Property Plant Equipment | 148 085 | 136 500 | 209 391 | 273 961 | 309 442 |
Distribution Costs | 2 067 464 | 1 836 823 | 1 803 989 | 1 891 281 | 1 891 168 |
Dividends Paid | 50 000 | 50 000 | 75 000 | 100 000 | 100 000 |
Dividends Paid Classified As Financing Activities | -50 000 | -50 000 | -75 000 | -100 000 | -100 000 |
Dividends Paid On Shares Interim | 50 000 | 50 000 | 75 000 | 100 000 | 100 000 |
Finance Lease Liabilities Present Value Total | | | 372 866 | 215 841 | 54 298 |
Finance Lease Payments Owing Minimum Gross | | | 525 500 | 372 866 | 215 841 |
Finished Goods Goods For Resale | 3 092 481 | 3 302 087 | 2 736 658 | 3 768 788 | 2 473 468 |
Fixed Assets | 769 277 | 1 297 178 | 2 025 987 | 2 127 060 | 5 519 082 |
Further Item Tax Increase Decrease Component Adjusting Items | -21 041 | -49 970 | 24 | 126 695 | 1 197 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 302 781 | 89 348 | 117 143 | 153 008 | 189 138 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 75 794 | 5 108 | -67 534 | -87 005 | 15 253 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -468 523 | 58 207 | -587 141 | 190 651 | 576 223 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -84 430 | -185 220 | -433 566 | 279 001 | -872 655 |
Gain Loss In Cash Flows From Change In Inventories | 331 000 | -92 442 | -649 323 | 1 333 922 | -1 754 246 |
Gain Loss On Disposals Property Plant Equipment | | | 21 500 | 125 | |
Government Grant Income | | 18 524 | 570 075 | 9 612 | |
Gross Profit Loss | 3 423 686 | 2 820 402 | 3 771 675 | 4 189 708 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -174 748 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -34 344 | 123 469 | | 1 637 184 | 1 173 899 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 252 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 136 500 | 209 391 | 273 961 | 309 442 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 115 | | 11 062 | 12 946 | |
Interest Paid Classified As Operating Activities | | | | -28 801 | -17 952 |
Interest Payable Similar Charges Finance Costs | 37 683 | 30 376 | 39 808 | 28 801 | 17 952 |
Interest Received Classified As Investing Activities | | | -395 | -529 | -11 412 |
Investments Fixed Assets | 37 241 | 37 241 | 37 241 | 37 241 | 37 241 |
Investments In Subsidiaries | 37 241 | 37 241 | 37 241 | 37 241 | 37 241 |
Key Management Personnel Compensation Total | | | 105 056 | 107 464 | 3 845 |
Net Cash Flows From Used In Financing Activities | 724 995 | 69 852 | | | |
Net Cash Flows From Used In Investing Activities | 197 974 | 664 401 | | | |
Net Cash Flows From Used In Operating Activities | -957 313 | -610 784 | -3 528 878 | 192 346 | |
Net Cash Generated From Operations | -994 996 | -641 160 | -3 568 686 | 163 545 | -1 856 323 |
Net Current Assets Liabilities | 5 702 439 | 5 223 939 | 5 646 525 | 6 321 386 | 3 297 813 |
Net Finance Income Costs | | | 395 | 529 | 11 412 |
Net Interest Paid Received Classified As Operating Activities | -37 683 | -30 376 | -39 808 | -28 801 | |
Operating Profit Loss | 624 958 | 285 205 | 1 710 765 | 1 366 193 | |
Other Creditors | 441 786 | 431 184 | 307 659 | 333 040 | 359 798 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 637 339 | 3 200 | 124 547 |
Other Disposals Property Plant Equipment | | | 637 339 | 3 200 | 124 547 |
Other Interest Expense | 37 568 | 30 376 | 28 746 | 15 855 | 9 397 |
Other Interest Income | | | 395 | 529 | 11 412 |
Other Interest Receivable Similar Income Finance Income | | | 395 | 529 | 11 412 |
Other Operating Income Format1 | | 18 524 | 570 075 | 9 612 | |
Other Remaining Borrowings | 2 039 849 | 2 019 997 | 1 214 569 | 396 745 | 1 500 000 |
Other Taxation Social Security Payable | 356 703 | 421 372 | 742 667 | 282 314 | 171 198 |
Payments Finance Lease Liabilities Classified As Financing Activities | -15 043 | | 525 500 | -152 634 | -157 025 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 74 863 | 92 130 | 142 044 | 163 700 | 61 973 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 46 229 | 58 455 | 55 148 | 29 029 | 33 769 |
Proceeds From Sales Property Plant Equipment | | | -21 500 | -125 | -6 300 |
Profit Loss | 587 275 | 254 829 | 1 374 352 | 1 079 921 | -283 037 |
Profit Loss On Ordinary Activities Before Tax | 587 275 | 254 829 | 1 671 352 | 1 337 921 | -504 037 |
Property Plant Equipment Gross Cost | 8 058 976 | 8 723 377 | 9 024 238 | 9 396 072 | 12 972 989 |
Purchase Property Plant Equipment | -197 974 | -664 401 | -938 200 | -375 034 | -3 701 464 |
Raw Materials Consumables | 1 064 197 | 979 581 | 869 772 | 1 171 324 | |
Repayments Borrowings Classified As Financing Activities | -659 952 | -19 852 | -805 428 | -817 824 | 1 103 255 |
Social Security Costs | 284 718 | 299 335 | 265 324 | 287 970 | |
Staff Costs Employee Benefits Expense | 3 381 423 | 3 540 274 | 3 085 958 | 3 155 793 | 3 305 509 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 297 000 | 380 000 | 334 000 |
Tax Expense Credit Applicable Tax Rate | 111 582 | 48 418 | 317 557 | 254 205 | -95 767 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -80 417 | 1 153 010 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 330 | 1 552 | 1 094 | 953 | 569 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -993 599 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 297 000 | 258 000 | -221 000 |
Total Assets Less Current Liabilities | 6 471 716 | 6 521 117 | 7 672 512 | 8 448 446 | 8 816 895 |
Total Borrowings | 1 369 997 | 1 214 569 | 396 746 | 266 784 | 1 225 813 |
Total Current Tax Expense Credit | | | | 175 000 | -175 000 |
Total Deferred Tax Expense Credit | | | | 83 000 | -46 000 |
Trade Creditors Trade Payables | 2 034 178 | 1 853 076 | 2 336 856 | 2 549 463 | 1 993 844 |
Trade Debtors Trade Receivables | 3 191 856 | 2 994 410 | 2 529 459 | 2 848 923 | 1 977 473 |
Turnover Revenue | 16 326 683 | 15 503 366 | 17 209 072 | 16 059 753 | |
Wages Salaries | 3 021 842 | 3 148 809 | 2 678 590 | 2 704 123 | 2 953 111 |
Work In Progress | 326 402 | 108 970 | 134 885 | 135 125 | |
Company Contributions To Defined Benefit Plans Directors | | | 40 710 | 40 928 | |
Director Remuneration | 126 079 | 135 163 | 101 800 | 94 324 | 102 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | 142 510 | 135 252 | 102 949 |