Profit & Loss |
Date of Accounts |
2014-09-30 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
Net Worth | 15 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 431 | 2 056 | 1 721 958 | 101 729 |
Current Assets | | 13 238 016 | 13 615 880 | 13 191 402 | 14 752 287 |
Debtors | | 1 316 175 | 1 201 706 | 2 382 387 | 4 321 563 |
Net Assets Liabilities | | 2 671 418 | 2 513 128 | 209 981 | 2 585 059 |
Other Debtors | | 212 290 | 204 899 | 201 652 | 227 349 |
Property Plant Equipment | | 231 847 | 197 961 | 317 395 | 957 198 |
Total Inventories | | 11 920 410 | 12 412 118 | 9 087 057 | 10 328 995 |
Net Assets Liabilities Including Pension Asset Liability | 15 | | | | |
|
Capital & Reserves |
Shareholder Funds | 15 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 7 500 | 7 700 | 19 000 | 38 465 |
Accrued Liabilities Deferred Income | | 438 614 | 811 135 | 431 096 | 620 233 |
Accumulated Amortisation Impairment Intangible Assets | | 3 823 104 | 4 396 042 | 4 597 542 | 4 741 875 |
Accumulated Depreciation Impairment Property Plant Equipment | | 232 377 | 360 207 | 410 924 | 472 441 |
Acquired Through Business Combinations Intangible Assets | | | | | 150 000 |
Acquired Through Business Combinations Property Plant Equipment | | | | | 84 480 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 93 944 | | 701 320 |
Administrative Expenses | | 6 030 707 | 5 772 654 | 5 014 236 | 10 638 717 |
Amortisation Expense Intangible Assets | | 945 875 | 572 938 | 125 755 | -23 886 |
Amortisation Government Grants | | | | -501 577 | -74 586 |
Amounts Owed By Group Undertakings | | | | 546 766 | 2 487 579 |
Amounts Owed To Directors | | 2 522 670 | 3 267 531 | 3 399 756 | 3 304 672 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 262 | 257 | 279 | 441 |
Bank Borrowings Overdrafts | | 3 504 911 | 2 243 300 | 3 054 091 | 5 192 476 |
Bank Overdrafts | | 1 684 145 | 453 991 | 713 944 | |
Business Divestiture Decrease In Depreciation Impairment Property Plant Equipment | | | | | -61 206 |
Cancellation Subscribed Capital Decrease In Equity | | | | 96 345 | 141 087 |
Cash Cash Equivalents | | -1 682 714 | -451 935 | 1 854 993 | 847 715 |
Cash Cash Equivalents Acquired | | | | | 224 538 |
Cash Cash Equivalents Cash Flow Value | | -1 682 714 | -451 935 | 1 854 993 | 847 715 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | 2 514 636 | 1 775 462 |
Cash Transferred To Acquire Entity | | | | | 2 000 000 |
Comprehensive Income Expense | | 933 368 | 1 488 829 | 3 130 253 | 4 218 091 |
Corporation Tax Payable | | 1 047 445 | 931 358 | 1 181 716 | 555 000 |
Cost Sales | | 8 535 226 | 7 473 750 | 7 373 091 | 11 001 149 |
Creditors | | 8 451 752 | 8 489 966 | 10 333 008 | 11 563 751 |
Current Tax For Period | | 436 000 | 491 000 | 691 000 | 470 000 |
Depreciation Expense Property Plant Equipment | | 51 580 | 127 830 | 77 743 | 175 485 |
Depreciation Rate Used For Property Plant Equipment | | | 33 | | 33 |
Disposals Property Plant Equipment | | | | | 24 416 |
Dividends Paid | | 525 000 | 1 647 119 | 1 469 077 | 1 701 926 |
Dividends Paid Classified As Financing Activities | | 525 000 | 1 647 119 | 1 469 077 | 1 701 926 |
Dividends Paid On Shares | | 525 000 | 1 647 119 | 1 469 077 | 1 701 926 |
Finance Lease Liabilities Present Value Total | | | | 3 092 | |
Finance Lease Payments Owing Minimum Gross | | | | 3 092 | |
Fixed Assets | | 1 138 118 | 531 294 | 3 285 164 | 3 930 634 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -11 161 | -31 962 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 2 158 761 | 1 643 536 | 1 497 490 | 1 238 173 |
Gain Loss In Cash Flows From Change In Accrued Items | | | 382 060 | -248 090 | 219 131 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -593 016 | 298 530 | 1 821 097 | -4 280 432 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 83 321 | 104 930 | -657 145 | 1 690 799 |
Gain Loss In Cash Flows From Change In Inventories | | -1 821 741 | -491 708 | -292 888 | -1 230 397 |
Gain Loss On Disposals Property Plant Equipment | | | | | -11 292 |
Goodwill Arising On Business Combination | | | | | 673 809 |
Government Grant Income | | | | 469 981 | 74 586 |
Gross Profit Loss | | 7 305 952 | 7 617 715 | 8 859 873 | 16 826 499 |
Income Expense Recognised Directly In Equity | | | | -1 274 122 | -1 843 013 |
Income Taxes Paid Refund Classified As Operating Activities | | 260 271 | 609 056 | 437 969 | 1 181 617 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -2 396 237 | 1 230 779 | 2 306 928 | -1 007 278 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -5 496 | 1 969 | -2 673 | 84 901 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | -5 496 | 1 969 | | -485 130 |
Increase Decrease In Net Debt From Cash Flows | | | -626 259 | | 4 360 138 |
Increase From Amortisation Charge For Year Intangible Assets | | | 572 938 | | 144 333 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 127 830 | | 61 517 |
Intangible Assets | | 906 271 | 333 333 | 161 833 | 167 500 |
Intangible Assets Gross Cost | | | 4 729 375 | 4 759 375 | 4 909 375 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 470 897 | 1 362 752 |
Interest Income On Cash Cash Equivalents | | 88 627 | 136 737 | 18 008 | 41 596 |
Interest Paid Classified As Operating Activities | | | | 470 897 | 1 362 752 |
Interest Payable Similar Charges Finance Costs | | | | 470 897 | 1 362 752 |
Interest Received Classified As Operating Activities | | 88 627 | 136 737 | 18 008 | 41 596 |
Investments | | | | 2 805 936 | 2 805 936 |
Investments Fixed Assets | | | | 2 805 936 | 2 805 936 |
Investments In Group Undertakings | | | | 2 805 936 | 2 805 936 |
Issue Equity Instruments | | | | 291 300 | |
Marketing Average Number Employees | | 118 | 134 | | |
Net Cash Flows From Used In Financing Activities | | -2 116 963 | -1 042 599 | 905 169 | 1 368 344 |
Net Cash Flows From Used In Investing Activities | | -48 894 | -93 944 | -2 379 492 | -2 622 623 |
Net Cash Flows From Used In Operating Activities | | -230 380 | 2 367 322 | 3 781 251 | 247 001 |
Net Cash Generated From Operations | | -58 736 | 2 839 641 | 4 672 109 | 2 749 774 |
Net Current Assets Liabilities | | 4 786 264 | 5 125 914 | 2 858 394 | 3 188 536 |
Net Debt Funds | | 9 279 114 | 8 652 855 | 9 926 907 | 14 287 045 |
Net Identifiable Assets Liabilities Acquired | | | | | 1 326 191 |
Number Shares Issued Fully Paid | | 17 500 | 17 500 | 272 | 184 |
Operating Profit Loss | | 1 275 245 | 1 845 061 | 4 347 214 | 6 262 368 |
Other Creditors | | 60 000 | 60 000 | 491 137 | 710 699 |
Other Creditors Assumed | | | | | 1 859 276 |
Other Debtors Acquired | | | | | 2 201 461 |
Other Departments Average Number Employees | | | | 117 | 179 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 13 124 |
Other Interest Receivable Similar Income Finance Income | | 88 627 | 136 737 | 18 008 | 41 596 |
Other Operating Income Format1 | | | | 501 577 | 74 586 |
Other Taxation Social Security Payable | | 660 069 | 904 301 | 1 474 843 | 1 044 797 |
Par Value Share | 0 | | 0 | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -1 149 | 3 092 |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | | | | 96 345 | 141 088 |
Pension Costs Defined Contribution Plan | | 135 968 | 223 980 | 162 486 | 192 871 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 135 968 | 223 980 | 162 486 | 192 871 |
Prepayments Accrued Income | | 164 391 | 309 291 | 397 738 | 477 890 |
Proceeds From Borrowings Classified As Financing Activities | | -1 591 963 | 604 520 | 1 967 865 | 3 139 864 |
Proceeds From Government Grants Classified As Financing Activities | | | | 501 577 | 74 586 |
Proceeds From Sales Property Plant Equipment | | | | 45 920 | |
Profit Loss | | 933 368 | 1 488 829 | 3 130 253 | 4 218 091 |
Profit Loss Acquiree | | | | | -1 482 108 |
Profit Loss On Ordinary Activities Before Tax | | 1 363 872 | 1 981 798 | 3 894 325 | 4 941 212 |
Property Plant Equipment Acquired | | | | | 47 690 |
Property Plant Equipment Gross Cost | | 464 224 | 558 168 | 728 319 | 1 429 639 |
Purchase Intangible Assets | | | | 30 000 | 150 000 |
Purchase Property Plant Equipment | | 48 894 | 93 944 | -119 224 | 697 161 |
Revenue Acquiree | | | | | -4 659 407 |
Revenue From Rendering Services | | 15 841 178 | 15 091 465 | 16 232 964 | 27 827 648 |
Selling Average Number Employees | | 144 | 123 | 162 | 262 |
Social Security Costs | | 610 482 | 703 403 | 640 454 | 1 279 198 |
Staff Costs Employee Benefits Expense | | 8 473 029 | 8 642 114 | 8 777 194 | 15 287 631 |
Tax Expense Credit Applicable Tax Rate | | 259 136 | 376 542 | 653 416 | 938 830 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 175 413 | 111 348 | 40 001 | 14 227 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 1 899 | 2 825 | 8 646 | 34 021 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -2 673 | 84 901 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 430 504 | 492 969 | 688 327 | 554 901 |
Total Assets Less Current Liabilities | | 5 924 382 | 5 657 208 | 6 143 558 | 7 119 170 |
Total Current Tax Expense Credit | | 430 504 | 492 969 | 688 327 | 554 901 |
Trade Creditors Trade Payables | | 218 043 | 272 341 | 300 369 | 135 874 |
Trade Creditors Trade Payables Assumed | | | | | 4 797 671 |
Trade Debtors Trade Receivables | | 939 494 | 687 516 | 1 236 231 | 1 128 745 |
Trade Debtors Trade Receivables Acquired | | | | | 5 509 449 |
Turnover Revenue | | 15 841 178 | 15 091 465 | 16 232 964 | 27 827 648 |
Wages Salaries | | 7 726 579 | 7 714 731 | 7 974 254 | 13 815 562 |
Work In Progress | | 11 920 410 | 12 412 118 | 9 087 057 | 10 328 995 |
Company Contributions To Money Purchase Plans Directors | | 9 095 | 8 949 | 1 352 | 2 959 |
Director Remuneration | | 781 419 | 1 046 476 | 492 511 | 141 347 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 790 514 | 1 055 425 | 493 863 | 1 251 400 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 4 | 4 | 1 | 4 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 15 | | | | |
Number Shares Allotted | 1 500 | | | | |
Share Capital Allotted Called Up Paid | 15 | | | | |