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 | 1 742 | 4 509 | 674 341 | 949 705 | 1 077 290 |
Current Assets | 3 013 135 | 2 682 114 | 3 396 076 | 3 916 412 | 4 701 440 |
Debtors | 2 423 724 | 2 107 551 | 2 231 269 | 2 413 887 | 2 954 764 |
Net Assets Liabilities | 5 525 116 | 6 189 720 | 6 485 780 | 7 530 462 | 8 101 599 |
Other Debtors | 122 513 | 122 513 | 122 513 | 122 513 | 122 513 |
Property Plant Equipment | 8 909 814 | 8 280 571 | 7 048 102 | 6 797 532 | 7 099 754 |
Total Inventories | 587 669 | 570 054 | 490 466 | 430 307 | |
|
Other Financial Data |
Audit Fees Expenses | | 14 450 | 21 053 | 12 786 | |
Accrued Liabilities Deferred Income | 219 485 | 179 597 | 119 402 | 179 192 | 184 759 |
Accumulated Amortisation Impairment Intangible Assets | 5 002 | 5 002 | 5 002 | 5 002 | |
Accumulated Depreciation Impairment Property Plant Equipment | 7 149 548 | 8 527 041 | 9 912 680 | 10 884 151 | 11 638 317 |
Acquired Through Business Combinations Intangible Assets | | | | | 67 063 |
Acquired Through Business Combinations Property Plant Equipment | | | | | 3 271 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 323 362 | 889 230 | 1 415 387 | 2 362 127 |
Administrative Expenses | | 2 164 224 | 1 992 867 | 2 469 439 | 2 753 132 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | 51 439 |
Amounts Owed To Group Undertakings | 239 635 | | | | |
Average Number Employees During Period | 62 | 59 | 57 | 59 | 65 |
Bank Borrowings | | | 350 000 | | 40 000 |
Bank Borrowings Overdrafts | 1 428 714 | 1 309 823 | 291 667 | 13 046 | 10 000 |
Banking Arrangements Classified As Cash Cash Equivalents | | -1 309 823 | | -13 046 | |
Bank Overdrafts | 1 428 714 | 1 309 823 | | 13 046 | |
Cash Cash Equivalents | -1 426 972 | -1 305 314 | 674 341 | 936 659 | 1 156 113 |
Cash Cash Equivalents Cash Flow Value | -1 426 972 | -1 305 314 | 674 341 | 936 659 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 100 | -149 100 | -153 000 | | |
Comprehensive Income Expense | | 668 604 | 300 060 | 1 124 682 | 601 137 |
Corporation Tax Payable | 45 131 | | 87 713 | 188 005 | 96 368 |
Corporation Tax Recoverable | | 52 373 | 52 373 | | 1 479 |
Cost Sales | | 4 472 271 | 3 893 353 | 4 487 227 | 4 833 737 |
Creditors | 767 409 | 1 329 054 | 1 265 606 | 465 163 | 2 386 942 |
Current Tax For Period | | -52 373 | 87 713 | 188 005 | 96 368 |
Deferred Income | | 15 667 | 20 484 | 7 667 | 3 667 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 80 600 | -11 000 | 163 200 | 62 000 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 80 600 | -11 000 | 163 200 | 62 000 |
Depreciation Expense Property Plant Equipment | | 1 835 234 | 1 955 333 | 1 926 004 | |
Depreciation Impairment Expense Property Plant Equipment | | 1 835 234 | 1 955 333 | 1 926 004 | |
Dividends Paid | | 4 000 | 4 000 | 80 000 | |
Dividends Paid Classified As Financing Activities | -4 000 | -4 000 | -4 000 | -80 000 | -30 000 |
Dividends Paid On Shares Final | | 4 000 | 4 000 | 80 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -80 000 | -30 000 |
Finance Lease Liabilities Present Value Total | 767 409 | 810 387 | 457 272 | 461 496 | 638 653 |
Finance Lease Payments Owing Minimum Gross | 1 811 283 | 1 870 014 | 1 449 498 | 1 381 703 | 1 879 894 |
Finished Goods Goods For Resale | | 68 302 | 77 972 | 31 536 | 73 423 |
Fixed Assets | 9 211 914 | 8 433 571 | 7 048 102 | 6 797 532 | 7 244 754 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -350 000 | 350 000 | |
Further Item Creditors Component Total Creditors | | 507 000 | 509 000 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | -226 394 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 100 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 122 225 | 85 325 | 250 756 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -3 149 | 160 | -1 585 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 997 535 | -331 242 | 732 442 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -368 546 | 123 718 | 357 504 | |
Gain Loss In Cash Flows From Change In Inventories | | -17 615 | -79 588 | -60 159 | |
Gain Loss On Disposals Property Plant Equipment | | 144 928 | 143 894 | 108 059 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | 472 949 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 472 949 | |
Government Grant Income | | 333 | 380 215 | 5 612 | |
Gross Profit Loss | | 2 592 485 | 2 067 761 | 3 629 046 | 3 604 386 |
Impairment Loss Reversal On Investments | | -152 900 | 8 000 | | |
Income From Related Parties | | | | 431 970 | |
Income Taxes Paid Refund Classified As Operating Activities | | -45 131 | | -35 340 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 111 600 | 29 400 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -121 658 | -1 979 655 | 262 318 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 835 234 | 1 955 333 | 1 926 004 | 1 850 786 |
Intangible Assets | | | | | 67 063 |
Intangible Assets Gross Cost | 5 002 | 5 002 | 5 002 | 5 002 | 67 063 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 30 929 | 3 381 | 1 100 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 80 128 | 66 955 | 49 664 | |
Interest Income On Bank Deposits | | | | 83 | 8 317 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 83 | |
Interest Paid Classified As Operating Activities | | | | -50 764 | -74 666 |
Interest Payable Similar Charges Finance Costs | 141 765 | 111 057 | 70 336 | 50 764 | 74 666 |
Interest Received Classified As Investing Activities | | | | -83 | -8 317 |
Investments Fixed Assets | 302 100 | 153 000 | | | 145 000 |
Investments In Subsidiaries | 302 100 | 153 000 | | | 145 000 |
Net Cash Flows From Used In Financing Activities | | 712 678 | 74 516 | 497 795 | |
Net Cash Flows From Used In Investing Activities | | 759 063 | 433 970 | 1 094 343 | |
Net Cash Flows From Used In Operating Activities | | -1 593 399 | -2 488 141 | -1 854 456 | |
Net Cash Generated From Operations | | -1 749 587 | -2 558 477 | -1 940 559 | |
Net Current Assets Liabilities | -2 536 189 | -450 997 | 1 156 084 | 1 925 693 | |
Net Finance Income Costs | | | | 83 | 8 317 |
Net Interest Paid Received Classified As Operating Activities | | -111 057 | -70 336 | 50 763 | |
Operating Profit Loss | | 654 988 | 455 109 | 1 165 219 | 855 254 |
Other Comprehensive Income Expense Before Tax | | | | 361 349 | -29 400 |
Other Creditors | 607 302 | 157 515 | 41 502 | 40 995 | 68 847 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 5 002 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 457 741 | 569 694 | 589 204 | 1 096 620 |
Other Disposals Intangible Assets | | | | | 5 002 |
Other Disposals Property Plant Equipment | | 575 112 | 736 060 | 802 106 | 1 305 739 |
Other Interest Receivable Similar Income Finance Income | | | | 83 | 8 317 |
Other Operating Income Format1 | | 333 | 380 215 | 5 612 | 4 000 |
Other Taxation Social Security Payable | | 86 282 | 433 690 | 342 644 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -708 678 | -420 516 | -67 795 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 43 170 | 56 525 | 89 521 | 156 037 | 89 802 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 |
Prepayments Accrued Income | 149 452 | 58 452 | 221 489 | 85 181 | 64 358 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | 8 000 | | |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | 8 000 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -153 000 | | | |
Proceeds From Sales Property Plant Equipment | -549 588 | -262 299 | -310 260 | -320 961 | |
Profit Loss | 644 956 | 668 604 | 300 060 | 763 333 | 630 537 |
Profit Loss On Ordinary Activities Before Tax | | 696 831 | 376 773 | 1 114 538 | 788 905 |
Property Plant Equipment Gross Cost | 16 059 362 | 16 807 612 | 16 960 782 | 17 681 683 | 18 738 071 |
Provisions For Liabilities Balance Sheet Subtotal | 383 200 | 463 800 | | | |
Purchase Property Plant Equipment | -2 611 323 | -1 323 362 | -889 230 | -1 415 387 | |
Raw Materials Consumables | 587 669 | 501 752 | 412 494 | 398 771 | |
Research Development Expense Recognised In Profit Or Loss | | 33 320 | 7 672 | 3 925 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -365 329 | |
Social Security Costs | 161 806 | 174 004 | 157 468 | 177 845 | |
Staff Costs Employee Benefits Expense | 2 119 437 | 2 031 437 | 1 904 206 | 2 121 980 | 2 405 344 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 463 800 | 452 800 | 727 600 | 819 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 141 867 | 28 536 | 21 487 | |
Tax Expense Credit Applicable Tax Rate | | 132 398 | 71 587 | 211 762 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | 2 248 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -48 305 | 43 067 | -2 674 | -73 584 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 153 | 1 595 | 404 | 20 060 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 89 823 | 28 227 | 76 713 | 351 205 | 158 368 |
Total Assets Less Current Liabilities | 6 675 725 | 7 982 574 | 8 204 186 | 8 723 225 | |
Total Borrowings | | 1 309 823 | 350 000 | 13 046 | 10 000 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 107 620 | |
Total Operating Lease Payments | | 92 639 | 90 741 | 100 539 | |
Trade Creditors Trade Payables | 928 042 | 336 267 | 494 309 | 302 630 | 289 538 |
Trade Debtors Trade Receivables | 2 098 319 | 1 839 835 | 1 761 276 | 2 299 085 | 2 804 540 |
Turnover Revenue | | 7 064 756 | 5 961 114 | 8 116 273 | |
Wages Salaries | 1 914 461 | 1 800 908 | 1 657 217 | 1 788 098 | 2 096 025 |
Company Contributions To Defined Benefit Plans Directors | | | 36 393 | 83 344 | |
Director Remuneration | | | 85 413 | 113 369 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 121 806 | 196 713 | |