Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 103 | 715 434 | 6 925 |
Current Assets | 7 252 937 | 11 802 875 | 9 455 045 |
Debtors | 6 143 579 | 8 341 129 | 8 772 209 |
Net Assets Liabilities | 3 139 167 | 4 112 310 | 4 525 694 |
Other Debtors | 8 775 | 10 515 | 2 060 |
Property Plant Equipment | 1 843 752 | 1 725 039 | 2 024 186 |
Total Inventories | 1 107 255 | 2 746 312 | 675 911 |
|
Other Financial Data |
Audit Fees Expenses | | 11 435 | 19 660 |
Director Remuneration | 125 277 | 270 092 | 64 000 |
Dividend Recommended By Directors | | | 952 840 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 4 | 4 |
Accrued Liabilities | 215 154 | 157 618 | 513 816 |
Accrued Liabilities Deferred Income | 1 547 354 | 2 745 813 | 804 063 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 4 091 | 3 417 | 2 743 |
Accumulated Amortisation Impairment Intangible Assets | 365 001 | 365 001 | |
Accumulated Depreciation Impairment Property Plant Equipment | 11 084 598 | 11 607 580 | 12 165 205 |
Additional Provisions Increase From New Provisions Recognised | | | 243 193 |
Administrative Expenses | 3 296 406 | 3 697 336 | 3 575 068 |
Amounts Owed By Group Undertakings | 2 140 517 | 2 057 455 | 3 669 756 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 79 | 92 | 97 |
Bank Borrowings | 448 571 | 391 172 | 440 874 |
Bank Borrowings Overdrafts | 1 103 829 | 715 000 | 1 240 935 |
Capital Commitments | 36 933 | 263 057 | |
Cash Cash Equivalents Cash Flow Value | 2 103 | | |
Cash Receipts From Government Grants | -1 734 | -674 | |
Comprehensive Income Expense | 191 552 | 1 034 867 | 1 585 313 |
Corporation Tax Payable | 1 140 | 1 141 | 104 792 |
Cost Sales | 7 932 714 | 19 837 489 | 14 572 384 |
Creditors | 1 249 023 | 755 488 | 1 240 935 |
Current Tax For Period | 1 140 | 1 141 | 104 792 |
Deferred Tax Asset Debtors | | 47 747 | |
Depreciation Amortisation Expense | 558 967 | 547 966 | |
Depreciation Expense Property Plant Equipment | | 471 970 | 501 429 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 24 984 | |
Disposals Property Plant Equipment | | 24 984 | |
Dividend Per Share Final | | | 0 |
Dividend Per Share Interim | | | 0 |
Dividends Paid | | | 952 840 |
Dividends Paid On Shares | | | 952 840 |
Dividends Paid On Shares Final | | | 630 456 |
Dividends Paid On Shares Interim | | | 322 384 |
Finance Lease Liabilities Present Value Total | 130 797 | 104 788 | 40 488 |
Fixed Assets | 1 843 752 | 1 725 039 | 2 024 186 |
Further Item Interest Expense Component Total Interest Expense | 18 438 | 46 301 | 27 525 |
Further Operating Expense Item Component Total Operating Expenses | | 16 199 349 | 10 534 619 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 722 896 | 722 896 | 830 792 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -216 114 | 4 035 698 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -685 073 | -2 366 415 | |
Gross Profit Loss | 3 232 857 | 4 993 711 | 5 501 951 |
Income From Related Parties | 377 770 | 2 906 171 | 174 624 |
Income Taxes Paid Refund Classified As Operating Activities | | -1 140 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -39 698 | 713 331 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 441 027 | 1 639 057 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 547 966 | 557 625 |
Intangible Assets Gross Cost | 365 001 | 365 001 | |
Interest Expense On Bank Loans Similar Borrowings | 14 978 | 52 986 | 100 635 |
Interest Expense On Bank Overdrafts | 16 811 | 54 161 | 89 462 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 968 | 26 632 | 5 245 |
Interest Paid Classified As Operating Activities | -50 227 | -135 218 | |
Interest Payable Similar Charges Finance Costs | 57 195 | 161 850 | 222 867 |
Loans Owed By Related Parties | 95 705 | 199 703 | 30 226 |
Merchandise | 1 107 255 | 2 746 312 | 675 911 |
Net Cash Flows From Used In Financing Activities | -897 843 | 576 943 | |
Net Cash Flows From Used In Investing Activities | 298 091 | 429 246 | |
Net Cash Flows From Used In Operating Activities | 639 450 | -1 719 520 | |
Net Cash Generated From Operations | 582 255 | -1 882 510 | |
Net Current Assets Liabilities | 2 548 529 | 3 146 176 | 3 940 632 |
Net Interest Received Paid Classified As Investing Activities | -9 | -7 | |
Number Shares Issued Fully Paid | | 2 413 954 | 2 413 954 |
Operating Profit Loss | 202 726 | 1 304 992 | 1 936 991 |
Other Creditors | 267 075 | 253 169 | 251 127 |
Other Deferred Tax Expense Credit | 15 193 | 168 865 | 243 193 |
Other Interest Receivable Similar Income Finance Income | 62 354 | 61 731 | 219 174 |
Other Operating Income Format1 | 266 275 | 8 617 | 10 108 |
Other Taxation Social Security Payable | 454 670 | 599 569 | 631 818 |
Par Value Share | | 1 | 1 |
Payments To Related Parties | 159 313 | 1 086 592 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 70 021 | 88 033 | 82 346 |
Prepayments Accrued Income | 280 697 | 349 865 | 386 852 |
Proceeds From Borrowings Classified As Financing Activities | -1 100 000 | | |
Profit Loss | 191 552 | 1 034 867 | 1 585 313 |
Profit Loss On Ordinary Activities Before Tax | 207 885 | 1 204 873 | 1 933 298 |
Property Plant Equipment Gross Cost | 12 928 350 | 13 332 619 | 14 189 391 |
Provisions | -216 612 | -47 747 | 195 446 |
Provisions For Liabilities Balance Sheet Subtotal | | | 195 446 |
Purchase Property Plant Equipment | -298 100 | -429 253 | |
Repayments Borrowings Classified As Financing Activities | -134 751 | -446 228 | |
Social Security Costs | 253 993 | 330 239 | 326 592 |
Staff Costs Employee Benefits Expense | 2 942 541 | 3 705 597 | 3 788 227 |
Tax Decrease From Utilisation Tax Losses | 16 372 | 174 546 | 95 875 |
Tax Expense Credit Applicable Tax Rate | 39 498 | 228 926 | 367 327 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -11 846 | -11 728 | -38 817 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 283 | -44 159 | -130 044 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -857 | 2 648 | 2 201 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 15 193 | 168 865 | 243 193 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 16 333 | 170 006 | 347 985 |
Total Additions Including From Business Combinations Property Plant Equipment | | 429 253 | 856 772 |
Total Assets Less Current Liabilities | 4 392 281 | 4 871 215 | 5 964 818 |
Total Borrowings | 3 375 745 | 3 997 261 | 2 526 360 |
Trade Creditors Trade Payables | 1 639 647 | 4 403 429 | 2 727 435 |
Trade Debtors Trade Receivables | 3 401 273 | 5 675 844 | 4 683 315 |
Turnover Revenue | 11 165 571 | 24 831 200 | 20 074 335 |
Wages Salaries | 2 618 527 | 3 287 325 | 3 379 289 |