Profit & Loss |
Date of Accounts |
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 | 216 349 | 11 488 | 55 619 | 614 750 | 1 006 843 | 688 291 | 223 905 |
Current Assets | 3 643 010 | 4 321 742 | 4 140 774 | 4 018 873 | 4 370 983 | 3 652 533 | 2 393 446 |
Debtors | 2 694 121 | 3 500 602 | 3 075 200 | 2 749 901 | 2 741 478 | 2 252 103 | 1 441 000 |
Net Assets Liabilities | 2 953 670 | 4 053 153 | 4 158 204 | 4 179 554 | 4 281 482 | 3 720 700 | 2 987 958 |
Other Debtors | 36 524 | | | 2 849 | | | |
Property Plant Equipment | 2 160 598 | 2 179 456 | 2 054 796 | 1 856 510 | 1 740 217 | 1 717 855 | 1 536 572 |
Total Inventories | 732 540 | 809 652 | 1 009 955 | 654 222 | 622 662 | 712 139 | 728 541 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 6 000 | 7 000 | 7 000 | 7 000 | 7 000 |
Director Remuneration | 5 362 | 4 986 | | | | 7 201 | 4 941 |
Dividend Recommended By Directors | | 550 000 | 1 300 000 | 965 000 | 1 200 000 | 2 200 000 | 1 000 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | | 2 | 2 | 2 |
Company Contributions To Money Purchase Plans Directors | | | | | 160 000 | 160 000 | 80 000 |
Accrued Liabilities Deferred Income | 42 886 | 40 090 | 46 175 | 36 427 | 35 034 | 176 773 | 66 649 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 62 819 | 53 779 | 45 711 | 38 854 | 33 027 | 28 072 | 23 861 |
Accumulated Amortisation Impairment Intangible Assets | 3 004 | 3 004 | 3 004 | 3 004 | 3 004 | 3 004 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 018 246 | 2 306 187 | 2 550 438 | 2 712 682 | 2 911 786 | 3 142 823 | 3 358 734 |
Additional Provisions Increase From New Provisions Recognised | | -82 882 | 84 196 | -23 804 | -8 566 | 11 893 | -25 369 |
Administrative Expenses | 1 705 729 | 1 399 270 | 1 166 518 | 896 869 | 917 455 | 1 067 278 | 983 405 |
Amounts Owed By Group Undertakings | 1 370 438 | 1 372 422 | 626 912 | 887 741 | 699 503 | 35 277 | 39 444 |
Amounts Owed To Group Undertakings | 303 099 | 303 099 | 303 099 | 239 387 | 239 387 | 13 797 | 7 669 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 118 | 123 | 100 | 98 | 93 | 96 | 90 |
Bank Borrowings Overdrafts | | 132 116 | | | | | |
Bank Overdrafts | | 132 116 | | | | | |
Cash Cash Equivalents Cash Flow Value | 216 349 | -120 628 | 55 619 | 614 750 | 1 006 843 | 688 291 | |
Cash Receipts From Government Grants | -13 134 | -11 165 | -9 490 | -10 931 | -369 523 | -14 679 | -4 954 |
Comprehensive Income Expense | 497 829 | 1 649 483 | 1 405 051 | 986 350 | 1 301 928 | 1 639 218 | 267 258 |
Corporation Tax Payable | | 250 335 | 181 289 | 263 707 | 314 030 | 155 616 | -156 411 |
Corporation Tax Recoverable | 69 203 | | | | | | |
Cost Sales | 6 256 436 | 7 044 519 | 6 194 633 | 5 599 061 | 4 425 908 | 5 145 224 | 5 339 997 |
Creditors | 295 250 | 89 485 | 86 248 | 1 368 452 | 1 516 734 | 1 329 766 | 8 233 |
Current Tax For Period | -69 203 | 207 249 | 119 329 | 289 794 | 314 030 | 355 616 | 87 973 |
Depreciation Amortisation Expense | 282 876 | 287 941 | 255 270 | 217 266 | 199 105 | 239 911 | 215 911 |
Depreciation Expense Property Plant Equipment | 184 537 | 225 729 | 206 864 | 183 942 | 199 104 | 239 911 | 214 132 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 11 019 | 55 023 | | 8 874 | |
Disposals Property Plant Equipment | | | 12 995 | 61 460 | | 35 495 | |
Dividends Paid | 315 000 | 550 000 | 1 300 000 | 965 000 | 1 200 000 | 2 200 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | -315 000 | -550 000 | -1 300 000 | -965 000 | -1 200 000 | -2 200 000 | -1 000 000 |
Dividends Paid On Shares Interim | 315 000 | 550 000 | 1 300 000 | 965 000 | 1 200 000 | 2 200 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | 295 250 | 89 485 | 86 248 | 10 645 | | | 6 002 |
Finished Goods | 444 075 | 573 154 | 482 783 | | | | |
Fixed Assets | 2 160 598 | 2 179 456 | 2 054 796 | 1 856 510 | 1 740 217 | 1 717 855 | 1 536 572 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 69 203 | | | | 14 679 | 4 954 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -9 983 | -1 327 | 1 261 | -1 222 | -3 863 | -4 397 | 1 687 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 596 606 | -465 819 | -169 286 | 551 089 | 405 047 | -89 148 | -364 202 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 144 376 | -875 684 | 425 402 | -455 622 | 12 285 | 489 375 | 811 103 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -676 | -6 437 | | 1 712 | |
Gain Loss On Disposals Property Plant Equipment | | | -676 | -6 437 | | 1 712 | |
Gross Profit Loss | 2 155 418 | 3 170 696 | 2 774 698 | 2 141 747 | 2 162 174 | 3 058 982 | 1 308 313 |
Income Taxes Paid Refund Classified As Operating Activities | -116 308 | | -188 375 | -207 376 | -263 707 | -514 030 | -400 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 218 500 | -336 977 | 176 247 | 559 131 | 395 956 | -314 155 | -464 386 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -39 273 | -207 367 | -48 169 | 26 068 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -116 508 | 77 112 | 200 303 | -355 733 | -31 560 | 89 477 | 16 402 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 287 941 | 255 270 | 217 267 | 199 104 | 239 911 | 215 911 |
Intangible Assets Gross Cost | 3 004 | 3 004 | 3 004 | 3 004 | 3 004 | 3 004 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 960 | 8 741 | 10 355 | 3 469 | 920 | | |
Interest Payable Similar Charges Finance Costs | 17 960 | 8 741 | 10 355 | 3 469 | 920 | | |
Loans Owed By Related Parties | 1 370 438 | 1 372 423 | | | | 35 277 | 39 444 |
Loans Owed To Related Parties | -303 099 | -303 099 | | | | | |
Merchandise | 127 206 | 82 193 | 365 143 | 654 222 | 622 662 | 712 139 | 728 541 |
Net Cash Flows From Used In Financing Activities | 287 568 | 731 392 | 1 414 937 | 1 124 387 | 1 143 392 | 2 139 964 | 1 020 265 |
Net Cash Flows From Used In Investing Activities | 949 719 | 306 799 | 131 286 | 25 418 | 82 811 | 215 493 | 20 393 |
Net Cash Flows From Used In Operating Activities | -1 455 787 | -701 214 | -1 722 470 | -1 708 936 | -1 622 159 | -2 041 302 | -576 272 |
Net Cash Generated From Operations | -1 590 055 | -640 752 | -1 921 200 | -1 919 781 | -1 886 786 | -2 540 653 | -971 318 |
Net Current Assets Liabilities | 1 462 154 | 2 245 092 | 2 547 694 | 2 650 421 | 2 854 249 | 2 322 767 | 1 749 961 |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 2 | 2 | 2 |
Operating Profit Loss | 462 823 | 1 782 591 | 1 618 931 | 1 255 809 | 1 608 312 | 2 006 383 | 329 862 |
Other Creditors | 313 | 970 | 1 672 | | | 2 333 | 1 873 |
Other Deferred Tax Expense Credit | 16 237 | -82 882 | 84 196 | -23 804 | -8 566 | 11 893 | -25 369 |
Other Operating Income Format1 | 13 134 | 11 165 | 10 751 | 10 931 | 369 523 | 14 679 | 4 954 |
Other Taxation Social Security Payable | 48 771 | 40 883 | 32 419 | 37 380 | 31 417 | 29 623 | 32 689 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 18 432 | -181 392 | -123 937 | -159 387 | -10 645 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 21 813 | 56 603 | 36 605 | 54 686 | 213 411 | 219 458 | 138 597 |
Prepayments Accrued Income | 95 708 | 170 828 | 166 735 | 182 526 | 215 363 | 195 452 | 166 197 |
Proceeds From Sales Property Plant Equipment | | | -1 300 | | | -28 333 | |
Profit Loss | 497 829 | 1 649 483 | 1 405 051 | 986 350 | 1 301 928 | 1 639 218 | 267 258 |
Profit Loss On Ordinary Activities Before Tax | 444 863 | 1 773 850 | 1 608 576 | 1 252 340 | 1 607 392 | 2 006 727 | 329 862 |
Property Plant Equipment Gross Cost | 4 178 844 | 4 485 643 | 4 605 234 | 4 569 192 | 4 652 003 | 4 860 678 | 4 895 306 |
Provisions | 311 013 | 228 131 | 312 327 | 288 523 | 279 957 | 291 850 | 266 481 |
Provisions For Liabilities Balance Sheet Subtotal | 311 013 | 228 131 | 312 327 | 288 523 | 279 957 | 291 850 | 266 481 |
Purchase Property Plant Equipment | -949 719 | -306 799 | -132 586 | -25 418 | -82 811 | -244 170 | -20 393 |
Raw Materials | 161 259 | 154 305 | 162 029 | | | | |
Recoverable Value-added Tax | 131 903 | 78 995 | 16 479 | | | | |
Staff Costs Employee Benefits Expense | 2 615 340 | 2 661 940 | 2 278 560 | 2 311 935 | 2 446 840 | 2 584 884 | 2 565 707 |
Tax Expense Credit Applicable Tax Rate | 88 973 | 337 032 | 305 629 | 237 945 | 305 404 | 381 278 | 62 674 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -11 637 | -8 243 | | | | -13 562 | -70 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 202 | 78 | 96 | 1 977 | 60 | 118 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -52 966 | 124 367 | 203 525 | 265 990 | 305 464 | 367 509 | 62 604 |
Total Additions Including From Business Combinations Property Plant Equipment | | 306 799 | 132 586 | 25 418 | 82 811 | 244 170 | 34 628 |
Total Assets Less Current Liabilities | 3 622 752 | 4 424 548 | 4 602 490 | 4 506 931 | 4 594 466 | 4 040 622 | 3 286 533 |
Total Borrowings | 475 361 | 426 085 | 170 032 | | | | |
Total Operating Lease Payments | 123 824 | 97 220 | 96 408 | 97 619 | 87 377 | 95 440 | 89 144 |
Trade Creditors Trade Payables | 1 587 676 | 1 086 673 | 917 642 | 716 204 | 798 575 | 718 305 | 467 219 |
Trade Debtors Trade Receivables | 990 345 | 1 878 357 | 2 268 812 | 1 676 785 | 1 826 612 | 2 021 374 | 1 235 359 |
Turnover Revenue | 8 411 854 | 10 215 215 | 8 969 331 | 7 740 808 | 6 582 152 | 8 204 206 | 6 648 310 |
Wages Salaries | 2 593 527 | 2 605 337 | 2 241 955 | 2 257 249 | 2 233 429 | 2 365 426 | 2 427 110 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 5 161 | 6 376 | 7 185 | 1 448 |
Government Grant Income | | | 9 490 | 10 931 | 369 523 | 14 679 | 4 954 |
Increase Decrease In Property Plant Equipment | | | | | | | 11 863 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -344 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 344 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 325 | |