Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 5 441 | 5 197 | 87 110 | 612 368 |
Current Assets | 1 959 978 | 2 974 039 | 3 442 392 | 3 698 228 |
Debtors | 397 308 | 433 839 | 896 687 | 706 194 |
Net Assets Liabilities | 1 531 890 | 1 311 217 | 1 491 248 | 2 010 471 |
Other Debtors | 115 617 | 145 758 | 140 397 | 161 916 |
Property Plant Equipment | 947 597 | 731 476 | 603 436 | 452 577 |
Total Inventories | 1 557 229 | 2 535 003 | 2 458 595 | 2 379 666 |
|
Other Financial Data |
Audit Fees Expenses | | | 6 300 | 8 000 |
Accrued Liabilities Deferred Income | 48 800 | 52 050 | 13 048 | 21 673 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 246 129 | 1 462 250 | 1 648 774 | 1 799 633 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 58 484 | |
Administrative Expenses | | | 3 645 482 | 3 815 923 |
Average Number Employees During Period | 56 | 57 | 63 | 55 |
Bank Borrowings | | 500 000 | 613 395 | 503 015 |
Bank Borrowings Overdrafts | 59 515 | 426 048 | 313 288 | 250 917 |
Bank Overdrafts | | 335 233 | | |
Cash Cash Equivalents Cash Flow Value | | -330 036 | 87 110 | 612 368 |
Corporation Tax Payable | | 21 940 | 91 697 | 174 982 |
Corporation Tax Recoverable | 70 306 | 80 785 | 34 952 | |
Cost Sales | | | 8 845 656 | 10 143 202 |
Creditors | 213 567 | 426 048 | 313 288 | 250 917 |
Current Tax For Period | | | 91 697 | 174 982 |
Deferred Income | 156 483 | 191 838 | 208 084 | 72 619 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -16 346 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -16 346 | -4 379 |
Depreciation Expense Property Plant Equipment | | | 186 524 | 150 859 |
Depreciation Impairment Expense Property Plant Equipment | | | 186 524 | 150 859 |
Dividend Per Share Interim | | | 548 | 548 |
Dividends Paid | | | 114 000 | 114 000 |
Dividends Paid Classified As Financing Activities | | | -114 000 | -114 000 |
Dividends Paid On Shares Interim | | | 114 000 | 114 000 |
Finance Lease Liabilities Present Value Total | 213 567 | 213 567 | | |
Finished Goods Goods For Resale | | 2 535 003 | 2 458 595 | 2 379 666 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -113 395 | 110 380 |
Further Item Interest Expense Component Total Interest Expense | | | | -612 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 626 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 131 510 | 1 937 168 | 1 814 866 | 2 252 817 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -526 030 | 247 307 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 508 681 | -155 541 |
Gain Loss In Cash Flows From Change In Inventories | | | -76 408 | -78 929 |
Government Grant Income | | | 60 729 | |
Gross Profit Loss | | | 3 401 483 | 4 241 814 |
Income Taxes Paid Refund Classified As Operating Activities | | | -16 | -56 745 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -417 146 | -525 258 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 23 909 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 216 121 | 186 524 | 150 859 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 57 454 | 53 475 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 12 459 | |
Interest Income On Bank Deposits | | | | 8 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 8 |
Interest Paid Classified As Operating Activities | | | -69 913 | -52 863 |
Interest Payable Similar Charges Finance Costs | | | 69 913 | 52 863 |
Interest Received Classified As Investing Activities | | | | -8 |
Net Cash Generated From Operations | | | -759 731 | -859 238 |
Net Current Assets Liabilities | 923 297 | 1 100 424 | 1 279 389 | 1 882 721 |
Net Finance Income Costs | | | | 8 |
Operating Profit Loss | | | 463 204 | 856 681 |
Other Creditors | 6 198 | -1 026 | 7 753 | 3 709 |
Other Interest Receivable Similar Income Finance Income | | | | 8 |
Other Operating Income Format1 | | | 707 203 | 430 790 |
Other Taxation Social Security Payable | 106 829 | 203 614 | 156 302 | 218 286 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -213 567 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 27 157 | 29 576 |
Prepayments Accrued Income | 154 794 | 66 003 | 311 403 | 159 506 |
Profit Loss | | | 294 031 | 633 223 |
Profit Loss On Ordinary Activities Before Tax | | | 393 291 | 803 826 |
Property Plant Equipment Gross Cost | 2 193 726 | 2 193 726 | 2 252 210 | |
Provisions For Liabilities Balance Sheet Subtotal | 125 437 | 94 635 | | |
Purchase Property Plant Equipment | | | -58 484 | |
Social Security Costs | | | 138 993 | 161 286 |
Staff Costs Employee Benefits Expense | | | 1 727 299 | 1 759 417 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 94 635 | 78 289 | 73 910 |
Tax Expense Credit Applicable Tax Rate | | | 74 725 | 152 727 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -19 094 | -6 546 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 35 440 | 24 422 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 99 260 | 170 603 |
Total Assets Less Current Liabilities | 1 870 894 | 1 831 900 | 1 882 825 | 2 335 298 |
Total Borrowings | | 835 233 | 613 395 | 250 917 |
Total Current Tax Expense Credit | | | 115 606 | 174 982 |
Total Operating Lease Payments | | | 66 286 | 63 248 |
Trade Creditors Trade Payables | 358 314 | 782 447 | 1 386 012 | 1 072 140 |
Trade Debtors Trade Receivables | 56 591 | 141 293 | 409 935 | 384 772 |
Turnover Revenue | | | 12 247 139 | 14 385 016 |
Wages Salaries | | | 1 561 149 | 1 568 555 |
Company Contributions To Defined Benefit Plans Directors | | | 1 321 | 1 321 |
Director Remuneration | | 84 304 | 166 744 | 169 933 |
Director Remuneration Benefits Including Payments To Third Parties | | 84 304 | 168 065 | 171 254 |