Profit & Loss |
Date of Accounts |
2013-11-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
Net Worth | 988 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 60 | 250 220 | 175 595 | 313 879 |
Current Assets | 1 712 688 | 4 058 424 | 3 550 210 | 4 116 377 | 5 169 232 |
Debtors | 10 000 | 2 146 455 | 1 822 031 | 500 000 | 1 951 010 |
Net Assets Liabilities | | 37 070 | 41 582 | 42 822 | 59 543 |
Total Inventories | | 1 409 500 | 1 477 959 | 2 060 283 | 2 904 343 |
Cash Bank In Hand | 23 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 90 | | | | |
Profit Loss Account Reserve | 898 | | | | |
Shareholder Funds | 988 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 8 000 | 8 000 | 8 000 | 8 000 |
Accrued Liabilities Deferred Income | | 1 526 | 1 526 | 1 526 | 1 526 |
Accumulated Amortisation Impairment Intangible Assets | | 564 065 | 644 646 | 725 227 | 805 808 |
Accumulated Depreciation Impairment Property Plant Equipment | | 20 302 | 54 625 | 44 801 | 45 670 |
Additional Provisions Increase From New Provisions Recognised | | | 484 | 23 765 | 37 823 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 58 992 | 43 051 | 88 720 |
Administration Support Average Number Employees | | 29 | 42 | 42 | 43 |
Administrative Expenses | | 1 981 548 | 1 628 295 | 1 858 346 | 2 135 355 |
Amortisation Expense Intangible Assets | | 80 581 | 80 581 | 80 581 | 80 581 |
Amortisation Government Grants | | | -318 327 | -9 578 | |
Amortisation Rate Used For Intangible Assets | | | 5 | 5 | 5 |
Amounts Owed By Group Undertakings | | | | 500 000 | |
Amounts Owed To Group Undertakings | | 1 659 468 | 1 658 502 | 2 158 026 | 1 637 382 |
Applicable Tax Rate | | 38 | 38 | 38 | 38 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | 3 | 3 | 4 | 2 |
Average Number Employees During Period | | 92 | 88 | 84 | 85 |
Cash Cash Equivalents Cash Flow Value | | 502 469 | 250 220 | 175 595 | 313 879 |
Cash Cash Equivalents Held In Defined Benefit Plan Fair Value | | 180 900 | 178 000 | 69 000 | 47 000 |
Comprehensive Income Expense | | 19 796 | 4 512 | 501 240 | 266 721 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 61 788 | 46 912 | 55 296 | 60 506 |
Comprehensive Income Expense Attributable To Owners Parent | | 341 303 | 209 146 | 624 322 | 383 697 |
Corporation Tax Payable | | 4 661 | 1 055 | 291 | 4 214 |
Cost Sales | | 7 512 779 | 6 119 866 | 6 422 380 | 6 794 656 |
Creditors | | 1 665 655 | 1 661 083 | 2 159 843 | 1 643 122 |
Current Tax For Period | | 122 023 | 90 595 | 69 508 | 111 501 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | 97 000 | 62 000 | 74 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | | -243 000 | 45 000 | -61 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 8 668 | 484 | 23 765 | 37 823 |
Deferred Tax Liabilities | | 42 911 | 43 395 | 67 160 | 104 983 |
Deficit Surplus In Defined Benefit Plan | | 242 000 | 284 000 | -21 000 | |
Depreciation Expense Property Plant Equipment | | 135 901 | 146 296 | 148 224 | 183 933 |
Depreciation Rate Used For Property Plant Equipment | | | 25 | 25 | 25 |
Discount Rate Used Defined Benefit Plan | | 3 | 3 | 3 | 5 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 19 470 | | 1 273 178 |
Disposals Property Plant Equipment | | | 19 470 | | 1 273 178 |
Dividends Paid | | | | 500 000 | 250 000 |
Dividends Paid Classified As Financing Activities | | | | 500 000 | 250 000 |
Dividends Paid On Shares | | | | 500 000 | 250 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | | 1 351 100 | 1 506 000 | 1 862 000 | 1 910 000 |
Fair Value Assets Defined Benefit Plan | | 1 532 000 | 1 684 000 | 1 931 000 | 1 957 000 |
Finished Goods | | 288 040 | 254 940 | 141 799 | 397 711 |
Fixed Assets | | 1 471 848 | 1 488 898 | 1 500 372 | 1 455 710 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 26 300 | 51 000 | 47 400 | 74 300 |
Gain Loss In Cash Flows From Change In Accrued Items | | 125 023 | -164 178 | 132 798 | 40 993 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 177 727 | -359 027 | 85 171 | 431 242 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 270 569 | 324 424 | -58 468 | -70 511 |
Gain Loss In Cash Flows From Change In Inventories | | -74 814 | -68 459 | -582 324 | -844 060 |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | | -84 000 | -95 000 | -99 000 | -76 000 |
Gain Loss On Disposals Property Plant Equipment | | | 6 895 | | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | -154 000 | -137 000 | 206 000 | -97 000 |
Gain Loss On Remeasurement From Changes In Assumptions Underlying Present Value Defined Benefit Plan Liabilities | | 154 000 | 137 000 | -206 000 | 97 000 |
Government Grant Income | | | 318 327 | 9 578 | |
Gross Profit Loss | | 2 615 501 | 1 765 634 | 2 372 308 | 2 753 191 |
Income Expense Recognised Directly In Equity | | | | -500 000 | -250 000 |
Income Taxes Paid Refund Classified As Operating Activities | | 275 659 | 107 078 | 108 219 | 78 569 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 234 360 | -252 249 | -74 625 | 138 284 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -18 | | |
Increase Decrease In Finance Costs From Defined Benefit Plans | | 3 000 | 5 000 | 6 000 | -2 000 |
Increase Decrease In Net Debt From Cash Flows | | | 2 249 | 574 625 | 111 716 |
Increase From Amortisation Charge For Year Intangible Assets | | | 80 581 | 80 581 | 80 581 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 8 439 | 70 399 | 183 933 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | 100 000 | 105 000 | 74 000 |
Increase In Assets Defined Benefit Plan From Interest Income | | | 43 000 | 43 000 | 62 000 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | | 106 000 | 161 000 | -36 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | 48 000 | 49 000 | 60 000 |
Intangible Assets | | 1 047 546 | 966 965 | 886 384 | 805 803 |
Intangible Assets Gross Cost | | | 1 611 611 | 1 611 611 | 1 611 611 |
Interest Expense On Debentures Other Similar Loans | | 12 379 | 1 920 | 1 530 | 704 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 109 | 1 015 | | |
Interest Income On Cash Cash Equivalents | | 1 168 | 108 | | |
Interest Paid Classified As Operating Activities | | 12 488 | 2 935 | 1 530 | 704 |
Interest Payable Similar Charges Finance Costs | | 12 488 | 2 935 | 1 530 | 704 |
Interest Received Classified As Operating Activities | | 25 667 | 5 661 | 1 530 | 20 645 |
Investments | | 1 702 665 | 1 702 665 | 1 702 665 | 1 702 665 |
Investments Fixed Assets | | 1 702 665 | 1 702 665 | 1 702 665 | 1 702 665 |
Investments In Group Undertakings | | 1 702 665 | 1 702 665 | 1 702 665 | 1 702 665 |
Liabilities Defined Benefit Plan Present Value | | 1 774 000 | 1 968 000 | 1 910 000 | 1 957 000 |
Net Cash Flows From Used In Financing Activities | | -651 407 | 68 327 | 9 578 | |
Net Cash Flows From Used In Investing Activities | | -157 343 | -237 032 | -240 279 | -219 852 |
Net Cash Flows From Used In Operating Activities | | 1 043 110 | -83 544 | 156 076 | 358 136 |
Net Cash Generated From Operations | | 1 305 590 | 20 808 | 264 295 | 416 764 |
Net Current Assets Liabilities | 988 | -1 665 595 | -1 661 083 | -1 659 843 | -1 643 122 |
Net Debt Funds | | -252 469 | -250 220 | 324 405 | 436 121 |
Net Deferred Tax Liability Asset | | 42 911 | 43 395 | 67 160 | 104 983 |
Number Shares Issued Fully Paid | | 90 | 90 | 90 | 90 |
Operating Profit Loss | | 674 603 | 481 393 | 566 891 | 670 586 |
Other Creditors | | 12 091 | 10 560 | 11 121 | 11 635 |
Other Interest Receivable Similar Income Finance Income | | 25 667 | 5 661 | 1 530 | 20 645 |
Other Operating Income Format1 | | 40 650 | 344 054 | 52 929 | 52 750 |
Other Remaining Operating Income | | 40 650 | 25 727 | 43 351 | 52 750 |
Other Taxation Social Security Payable | | 196 137 | 307 136 | 178 153 | 173 868 |
Par Value Share | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 1 407 | | | |
Pension Costs Defined Contribution Plan | | 73 064 | 46 870 | 78 321 | 67 072 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 73 064 | 46 870 | 78 321 | 67 072 |
Prepayments Accrued Income | | 123 253 | 115 217 | 125 799 | 114 121 |
Proceeds From Government Grants Classified As Financing Activities | | | 318 327 | 9 578 | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | -650 000 | -250 000 | 500 000 | 250 000 |
Proceeds From Sales Property Plant Equipment | | | 6 895 | | |
Production Average Number Employees | | 60 | 43 | 39 | 39 |
Profit Loss | | 19 796 | 4 512 | 501 240 | 266 721 |
Profit Loss Attributable To Non-controlling Interests | | -61 788 | -46 912 | -55 296 | -60 506 |
Profit Loss Attributable To Owners Parent | | 495 303 | 346 146 | 418 322 | 480 697 |
Profit Loss On Ordinary Activities Before Tax | | 687 782 | 484 119 | 566 891 | 690 527 |
Property Plant Equipment Gross Cost | | 1 780 196 | 76 096 | 194 105 | 1 191 606 |
Provisions | | 42 911 | 43 395 | 67 160 | 104 983 |
Provisions For Liabilities Balance Sheet Subtotal | | 42 911 | 43 395 | 67 160 | 104 983 |
Purchase Property Plant Equipment | | 157 343 | 243 927 | 240 279 | 219 852 |
Raw Materials | | 964 308 | 1 086 852 | 1 639 986 | 2 296 893 |
Retirement Benefit Obligations Surplus | | 242 000 | 284 000 | -21 000 | |
Return On Assets Benefit Plan | | 114 000 | 149 000 | 204 000 | 26 000 |
Revenue From Sale Goods | | 10 128 280 | 7 885 500 | 8 794 688 | 9 547 847 |
Social Security Costs | | 244 081 | 218 682 | 216 902 | 257 524 |
Staff Costs Employee Benefits Expense | | 2 929 584 | 2 675 237 | 2 775 188 | 2 899 261 |
Tax Expense Credit Applicable Tax Rate | | 145 988 | 107 294 | 123 020 | 146 511 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -13 696 | -9 484 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 233 | 2 785 | 3 899 | 1 161 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 130 691 | 91 061 | 93 273 | 149 324 |
Total Assets Less Current Liabilities | 988 | 37 070 | 41 582 | 42 822 | 59 543 |
Total Current Tax Expense Credit | | 122 023 | 90 577 | 69 508 | |
Total Operating Lease Payments | | 20 673 | 13 205 | 5 607 | |
Trade Creditors Trade Payables | | 1 322 231 | 853 736 | 1 067 329 | 1 502 342 |
Trade Debtors Trade Receivables | | 2 023 202 | 1 706 814 | 1 754 700 | 1 836 889 |
Turnover Revenue | | 2 835 918 | 2 167 850 | 8 794 688 | 6 962 722 |
Wages Salaries | | 2 612 439 | 2 409 685 | 2 479 965 | 2 574 665 |
Work In Progress | | 157 152 | 136 167 | 278 498 | 209 739 |
Company Contributions To Money Purchase Plans Directors | | 1 754 | 1 751 | 1 761 | 1 761 |
Director Remuneration | | 138 500 | 131 900 | 151 407 | 156 959 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 140 254 | 133 651 | 153 168 | 158 720 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | 1 |
Creditors Due Within One Year | 1 711 700 | | | | |
Current Asset Investments | 1 702 665 | | | | |
Number Shares Allotted | 90 | | | | |
Share Capital Allotted Called Up Paid | 90 | | | | |