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 | 1 074 863 | 473 150 | 1 183 828 | 1 704 991 | 3 572 700 |
Current Assets | 5 048 535 | 3 890 047 | 6 177 277 | 5 991 339 | 6 113 510 |
Debtors | 3 973 672 | 3 416 897 | 4 993 449 | 4 286 348 | 2 540 810 |
Net Assets Liabilities | 2 188 544 | 2 063 414 | 2 775 985 | 3 357 716 | 4 375 831 |
Other Debtors | 21 429 | 14 575 | 22 113 | 87 037 | 26 918 |
Property Plant Equipment | 2 061 229 | 1 897 112 | 1 994 148 | 1 888 474 | 2 147 535 |
|
Other Financial Data |
Audit Fees Expenses | 9 500 | 9 500 | 10 500 | 12 000 | 13 000 |
Other Non-audit Services Fees | | | 6 000 | 8 000 | 13 092 |
Accrued Liabilities Deferred Income | 122 038 | 15 831 | 1 138 928 | 224 473 | 302 437 |
Accumulated Amortisation Impairment Intangible Assets | 200 000 | 200 000 | 200 000 | 200 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 375 442 | 1 551 951 | 1 578 582 | 1 759 988 | 1 776 002 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 12 392 | 323 747 | 75 732 | 453 375 |
Administrative Expenses | 2 133 469 | 2 301 893 | 2 408 507 | 3 439 694 | 2 329 386 |
Average Number Employees During Period | 79 | 83 | 78 | 85 | 82 |
Bank Borrowings | | | 400 000 | 330 815 | 253 333 |
Bank Borrowings Overdrafts | | | 333 333 | 253 333 | 193 530 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | -7 557 |
Bank Overdrafts | | | | | 7 557 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 515 200 | 389 536 | 455 416 | 373 816 | 521 673 |
Cash Cash Equivalents Cash Flow Value | 1 074 863 | 473 150 | 1 183 828 | 1 704 991 | 3 565 143 |
Corporation Tax Payable | 103 234 | 106 300 | 206 424 | 238 857 | 218 630 |
Cost Sales | 20 356 205 | 20 050 219 | 19 277 089 | 28 020 816 | 15 104 977 |
Creditors | 204 480 | 110 876 | 485 617 | 313 497 | 394 433 |
Current Tax For Period | 103 234 | 106 300 | 206 424 | 238 857 | 218 976 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 2 537 | 13 673 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 21 193 | -21 560 | 39 609 | 21 755 | 57 140 |
Depreciation Expense Property Plant Equipment | 121 899 | 96 068 | 126 558 | 99 806 | |
Depreciation Impairment Expense Property Plant Equipment | 169 829 | 176 509 | 196 711 | 181 406 | 159 314 |
Dividends Paid | 625 000 | 463 374 | 244 144 | 313 352 | 150 000 |
Dividends Paid Classified As Financing Activities | -625 000 | -463 374 | -244 144 | -313 352 | -150 000 |
Dividends Paid On Shares Final | 625 000 | 463 374 | 244 144 | | |
Dividends Paid On Shares Interim | | | 244 144 | 313 352 | 150 000 |
Finance Lease Liabilities Present Value Total | 204 480 | 110 876 | 152 284 | 60 164 | 200 903 |
Finance Lease Payments Owing Minimum Gross | 358 042 | 213 116 | 340 713 | 150 252 | 392 685 |
Fixed Assets | 2 061 229 | 1 897 112 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -400 000 | 69 185 | 77 482 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | 184 986 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | -209 784 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -44 | -2 | 13 673 | -6 532 | 1 921 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 272 177 | 1 243 597 | 1 246 575 | 1 219 030 | 1 183 730 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 35 434 | 11 039 | -40 749 | -44 626 | 36 822 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -526 912 | 1 034 055 | -1 004 365 | 667 885 | 846 304 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 410 564 | -556 775 | 1 576 552 | -707 101 | -1 745 538 |
Gain Loss On Disposals Property Plant Equipment | 5 000 | | -19 250 | | |
Government Grant Income | | | 193 203 | 2 635 | |
Gross Profit Loss | 3 007 939 | 2 916 176 | 3 401 807 | 4 580 105 | |
Income From Related Parties | 1 255 | 627 | 336 | | |
Income Taxes Paid Refund Classified As Operating Activities | -210 956 | -103 232 | -106 294 | -206 424 | -245 950 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 60 696 | 601 713 | -710 678 | -521 163 | -1 860 152 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -44 | -2 | -6 | | 6 747 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 176 509 | 196 711 | 181 406 | 159 314 |
Intangible Assets Gross Cost | 200 000 | 200 000 | 200 000 | 200 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 13 559 | 5 324 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 903 | 6 600 | 6 035 | 6 035 | |
Interest Income On Bank Deposits | 146 | 285 | 175 | 8 | 8 903 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 146 | 285 | 175 | 8 | 8 903 |
Interest Paid Classified As Operating Activities | | | -19 594 | -11 359 | -23 920 |
Interest Payable Similar Charges Finance Costs | 10 903 | 6 600 | 19 594 | 11 359 | 23 920 |
Interest Received Classified As Investing Activities | -146 | -285 | -175 | -8 | -8 953 |
Key Management Personnel Compensation Total | 64 802 | 250 591 | 83 620 | 82 693 | |
Net Cash Flows From Used In Financing Activities | 804 882 | 608 300 | | | |
Net Cash Flows From Used In Investing Activities | -20 182 | 12 107 | | | |
Net Cash Flows From Used In Operating Activities | -724 004 | -18 694 | -740 047 | | |
Net Cash Generated From Operations | -945 863 | -128 526 | -865 935 | -1 387 668 | -2 549 493 |
Net Current Assets Liabilities | 469 575 | 393 398 | 1 423 283 | 1 960 323 | 2 857 453 |
Net Finance Income Costs | 146 | 285 | 175 | 8 | 8 953 |
Net Interest Paid Received Classified As Operating Activities | -10 903 | -6 600 | -19 594 | | |
Operating Profit Loss | 664 686 | 429 297 | 1 222 161 | 1 167 046 | |
Other Creditors | 62 081 | 23 386 | 54 117 | 220 623 | 197 809 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 170 080 | | 143 300 |
Other Disposals Property Plant Equipment | | | 200 080 | | 178 300 |
Other Interest Income | | | | | 50 |
Other Interest Receivable Similar Income Finance Income | 146 | 285 | 175 | 8 | 8 953 |
Other Operating Income Format1 | | | 228 861 | 26 635 | |
Other Taxation Social Security Payable | 101 620 | 229 692 | 64 523 | 88 652 | 40 944 |
Payments Finance Lease Liabilities Classified As Financing Activities | -179 882 | -144 926 | -130 970 | -190 461 | -164 266 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 129 248 | 153 217 | 155 635 | 151 648 | 173 844 |
Prepayments Accrued Income | 88 431 | 30 178 | 777 361 | 181 803 | 200 477 |
Proceeds From Sales Property Plant Equipment | -28 000 | | -10 750 | | -10 000 |
Profit Loss | 529 546 | 338 244 | 956 715 | 895 083 | 1 168 115 |
Profit Loss On Ordinary Activities Before Tax | 653 929 | 422 982 | 1 202 742 | 1 155 695 | 1 450 978 |
Property Plant Equipment Gross Cost | 3 436 671 | 3 449 063 | 3 572 730 | 3 648 462 | 3 923 537 |
Provisions For Liabilities Balance Sheet Subtotal | 137 780 | 116 220 | | | |
Purchase Property Plant Equipment | -7 964 | -12 392 | -65 180 | -75 732 | -46 676 |
Social Security Costs | 209 421 | 223 317 | 209 807 | 239 860 | |
Staff Costs Employee Benefits Expense | | 2 812 907 | 2 746 050 | 2 972 915 | 3 172 172 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 137 780 | 116 220 | 155 829 | 177 584 | 234 724 |
Tax Expense Credit Applicable Tax Rate | 124 247 | 80 367 | 228 521 | 219 582 | 275 686 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 390 | 1 825 | 3 842 | 4 942 | 4 350 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 124 383 | 84 738 | 246 027 | 260 612 | 282 863 |
Total Assets Less Current Liabilities | 2 530 804 | 2 290 510 | 3 417 431 | 3 848 797 | 5 004 988 |
Total Borrowings | | | 333 333 | 330 815 | 260 890 |
Total Current Tax Expense Credit | 103 190 | 106 298 | 206 418 | 238 857 | 225 723 |
Total Operating Lease Payments | 58 644 | 61 722 | 46 916 | 44 700 | |
Trade Creditors Trade Payables | 4 036 425 | 3 019 200 | 3 034 906 | 3 090 841 | 2 237 095 |
Trade Debtors Trade Receivables | 3 863 812 | 3 372 144 | 4 193 975 | 4 017 508 | 2 313 415 |
Turnover Revenue | 23 364 144 | 22 966 395 | 22 678 896 | 32 600 921 | |
Wages Salaries | | 2 436 373 | 2 380 608 | 2 581 407 | 2 723 724 |
Company Contributions To Defined Benefit Plans Directors | 31 622 | 34 864 | 35 019 | 33 456 | |
Director Remuneration | 24 040 | 24 000 | 48 601 | 47 676 | 76 933 |
Director Remuneration Benefits Including Payments To Third Parties | 55 662 | 58 864 | 83 620 | 81 132 | 133 196 |