Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2021-08-31 | 2022-08-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 319 078 | 1 616 626 | 1 734 549 | 1 875 496 | 1 510 807 | 1 149 521 |
Current Assets | 1 354 218 | 1 694 597 | 2 691 383 | 2 765 611 | 2 492 979 | 2 277 254 |
Debtors | 35 140 | 77 971 | 956 834 | 890 115 | 982 172 | 1 127 733 |
Net Assets Liabilities | 3 407 125 | 3 546 438 | 3 856 853 | 3 929 127 | 3 770 421 | 3 516 780 |
Other Debtors | | 26 223 | 30 249 | 40 115 | 850 000 | 1 005 330 |
Property Plant Equipment | 3 920 121 | 3 755 919 | 3 730 254 | 3 621 749 | 3 990 023 | 3 824 631 |
|
Other Financial Data |
Audit Fees Expenses | 3 500 | 3 700 | 4 560 | 4 800 | 4 800 | 4 800 |
Accrued Liabilities Deferred Income | | 47 472 | 63 525 | 69 298 | 421 586 | 470 971 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 983 141 | 2 155 796 | 2 335 005 | 2 530 858 | 2 605 536 | 2 834 237 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 457 054 | 63 309 |
Administrative Expenses | 897 954 | 879 390 | 1 033 825 | 927 645 | 384 587 | 936 910 |
Average Number Employees During Period | | | 107 | 105 | 106 | 104 |
Bank Borrowings | | | | 768 196 | 706 830 | 728 503 |
Bank Borrowings Overdrafts | | | 787 245 | 768 196 | 706 830 | 628 079 |
Cash Cash Equivalents Cash Flow Value | | | 1 734 549 | 1 875 496 | 1 510 807 | 1 149 521 |
Comprehensive Income Expense | | | | 88 274 | -158 706 | -32 641 |
Corporation Tax Payable | 74 140 | 81 945 | 82 934 | 46 530 | 46 530 | 25 781 |
Corporation Tax Recoverable | | | | | 81 835 | 81 835 |
Cost Sales | 3 327 157 | 3 604 590 | 3 606 503 | 3 359 425 | 1 477 511 | 3 739 866 |
Creditors | 1 331 413 | 1 338 888 | 1 805 965 | 1 792 866 | 1 589 230 | 1 602 789 |
Current Tax For Period | | | | 46 530 | -81 835 | 25 781 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 4 742 | 51 117 | -6 665 |
Depreciation Expense Property Plant Equipment | | | | 195 853 | 86 898 | 228 701 |
Depreciation Impairment Expense Property Plant Equipment | | | | 195 853 | 86 898 | 228 701 |
Dividend Income From Associates | | | | 19 895 | 17 834 | 24 584 |
Dividends Paid | | | | 16 000 | | 221 000 |
Dividends Paid Classified As Financing Activities | | | | -16 000 | | -221 000 |
Dividends Paid On Shares Interim | | | | 16 000 | | 221 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 19 049 | 61 366 | 71 057 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | -19 895 | -17 834 | -24 584 |
Further Item Creditors Component Total Creditors | | 1 338 888 | 1 018 720 | 1 024 670 | 882 400 | 974 710 |
Further Item Interest Expense Component Total Interest Expense | | | | 3 720 | 1 550 | 3 720 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 23 947 | -5 832 | -1 564 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 260 000 | 666 250 | 601 250 | 971 979 | 880 548 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 74 889 | -244 705 | 29 005 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -66 719 | -7 612 | 122 101 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 882 | |
Government Grant Income | | | | 173 315 | 299 | |
Gross Profit Loss | 1 208 395 | 1 140 850 | 1 449 235 | 899 886 | 177 173 | 924 840 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -82 934 | 1 | -46 530 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 172 655 | 179 209 | 195 853 | 86 898 | 228 701 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 25 680 | 4 890 | 24 060 |
Interest Income From Associates Joint Ventures Participating Interests | | | | 19 895 | | |
Interest Income On Bank Deposits | | | | 745 | 18 | 1 741 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 745 | 18 | 1 741 |
Interest Payable Similar Charges Finance Costs | 3 720 | 3 720 | 6 895 | 29 400 | 6 440 | 27 780 |
Interest Received Classified As Investing Activities | | | | -745 | -18 | 21 719 |
Loss Gain From Write-downs Reversals Inventories | | | | 104 430 | 59 001 | 172 634 |
Net Cash Flows From Used In Operating Activities | | | | -223 655 | -133 822 | 8 785 |
Net Cash Generated From Operations | | | | -335 989 | -140 261 | -65 525 |
Net Current Assets Liabilities | 879 309 | 1 178 549 | 2 002 447 | 2 174 869 | 1 495 371 | 1 414 016 |
Net Finance Income Costs | | | | 20 640 | 17 852 | 26 325 |
Net Interest Paid Received Classified As Operating Activities | | | | -29 400 | -6 440 | -27 780 |
Operating Profit Loss | 325 502 | 273 480 | 415 410 | 148 306 | -200 836 | -12 070 |
Other Creditors | 1 331 413 | 1 338 888 | 348 845 | 313 897 | 221 757 | 189 126 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 12 220 | |
Other Disposals Property Plant Equipment | | | | | 14 102 | |
Other Interest Receivable Similar Income Finance Income | 4 096 | 2 748 | 9 562 | 20 640 | 17 852 | 26 325 |
Other Operating Income Format1 | 15 061 | 12 020 | | 176 065 | 6 578 | |
Other Remaining Borrowings | | | 53 790 | 72 839 | 92 730 | |
Other Taxation Social Security Payable | 61 891 | 66 858 | 68 764 | 56 965 | 62 586 | 62 627 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 467 420 | 196 757 | 494 701 |
Prepayments Accrued Income | | | | 37 339 | 25 273 | 40 568 |
Profit Loss | 242 780 | 202 313 | 314 415 | 88 274 | -158 706 | -32 641 |
Profit Loss On Ordinary Activities Before Tax | 325 878 | 272 508 | 418 077 | 139 546 | -189 424 | -13 525 |
Property Plant Equipment Gross Cost | 5 903 262 | 5 911 715 | 6 065 259 | 6 152 607 | 6 595 559 | 6 658 868 |
Provisions For Liabilities Balance Sheet Subtotal | 60 892 | 49 142 | 69 883 | 74 625 | 125 743 | 119 078 |
Purchase Property Plant Equipment | | | | -87 348 | -457 054 | -63 309 |
Repayments Borrowings Classified As Financing Activities | | | | 19 049 | 19 891 | |
Social Security Costs | | | | 229 311 | 105 080 | 263 844 |
Staff Costs Employee Benefits Expense | | | | 3 401 729 | 1 416 166 | 3 477 244 |
Tax Expense Credit Applicable Tax Rate | | | | 26 514 | -35 991 | -2 570 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 811 | 1 127 | -698 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 83 098 | 70 195 | 103 662 | 51 272 | -30 718 | 19 116 |
Total Additions Including From Business Combinations Property Plant Equipment | | 8 453 | 153 544 | 87 348 | | |
Total Assets Less Current Liabilities | 4 799 430 | 4 934 468 | 5 732 701 | 5 796 618 | 5 485 394 | 5 238 647 |
Total Borrowings | | | | 841 035 | 799 560 | 628 079 |
Total Operating Lease Payments | | | | 75 228 | 31 648 | 136 289 |
Trade Creditors Trade Payables | 68 957 | 90 653 | 71 078 | 31 213 | 152 419 | 14 309 |
Trade Debtors Trade Receivables | | 51 748 | 15 595 | | 5 230 | |
Turnover Revenue | 4 535 552 | 4 745 440 | 5 055 738 | 4 259 311 | 1 654 684 | 4 664 706 |
Wages Salaries | | | | 2 704 998 | 1 114 329 | 2 718 699 |
Company Contributions To Defined Benefit Plans Directors | | | | 137 267 | 16 665 | 46 254 |
Director Remuneration | | | | 64 000 | 25 600 | 26 425 |