Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 664 | 7 672 | 87 088 | 128 049 | 382 642 | 123 788 |
Current Assets | 3 270 445 | 4 024 160 | 3 132 838 | 3 368 920 | 4 600 032 | 5 530 847 |
Debtors | 2 363 124 | 2 642 257 | 2 046 522 | 2 333 612 | 3 099 920 | 4 117 754 |
Net Assets Liabilities | 1 243 112 | 1 444 691 | 1 220 062 | 1 249 883 | 2 070 271 | 3 273 800 |
Other Debtors | 244 844 | 11 388 | 8 016 | 11 388 | 18 152 | 17 795 |
Property Plant Equipment | 1 964 504 | 2 041 049 | 1 818 468 | 2 227 877 | 2 076 697 | 2 370 155 |
Total Inventories | 906 657 | 1 374 231 | 999 228 | 907 259 | 1 117 470 | 1 289 305 |
|
Other Financial Data |
Audit Fees Expenses | 11 500 | 11 497 | 10 000 | 10 000 | 10 000 | 14 000 |
Company Contributions To Money Purchase Plans Directors | 6 105 | 6 105 | 6 105 | 1 526 | 5 400 | 6 105 |
Director Remuneration | 63 557 | 66 176 | 64 040 | 58 320 | 68 486 | 69 417 |
Fees For Non-audit Services | | | 1 500 | 1 500 | 1 500 | 1 500 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 291 996 | 396 284 | 367 745 | 425 637 | 414 896 | 476 723 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 215 654 | 1 530 988 | 1 862 491 | 2 035 631 | 2 401 205 | 2 701 444 |
Administrative Expenses | 2 289 925 | 3 075 732 | 2 815 905 | 2 221 777 | 2 525 009 | 3 014 128 |
Amounts Owed To Group Undertakings | 618 008 | 618 008 | 618 009 | 618 009 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 183 | 199 | 173 | 134 | 120 | 135 |
Bank Borrowings Overdrafts | 126 263 | | | 370 370 | 259 259 | 148 148 |
Bank Overdrafts | 126 263 | | | | | |
Capital Commitments | 272 440 | | | | 142 470 | |
Cash Cash Equivalents Cash Flow Value | -125 599 | | 87 088 | 128 049 | 382 642 | |
Cash Receipts From Government Grants | -36 324 | -38 190 | -40 324 | -40 324 | -54 624 | -72 118 |
Comprehensive Income Expense | 167 021 | 201 579 | -224 629 | 29 821 | 820 388 | 1 491 039 |
Corporation Tax Payable | 20 574 | 32 150 | | | 34 940 | 280 815 |
Cost Sales | 7 763 698 | 9 279 419 | 7 191 986 | 5 477 726 | 7 793 274 | 11 150 545 |
Creditors | 921 418 | 1 075 979 | 957 602 | 1 814 743 | 992 824 | 848 134 |
Current Tax For Period | 20 574 | 32 150 | | | 34 940 | 280 815 |
Depreciation Amortisation Expense | 299 797 | 315 334 | 331 503 | 342 965 | 366 157 | 462 133 |
Depreciation Expense Property Plant Equipment | 191 720 | 266 780 | 270 986 | 310 551 | 299 990 | 171 808 |
Dividends Paid | 604 | | | | | 287 510 |
Dividends Paid Classified As Financing Activities | -604 | | | | | -287 510 |
Dividends Paid On Shares Final | 604 | | | | | |
Finance Lease Liabilities Present Value Total | 98 038 | 254 589 | 176 535 | 157 697 | 171 327 | 205 832 |
Finance Lease Payments Owing Minimum Gross | 166 626 | 376 986 | 84 140 | 174 073 | 187 475 | 225 801 |
Finished Goods | 192 494 | 327 695 | 153 023 | 133 477 | 120 155 | 222 359 |
Further Item Interest Expense Component Total Interest Expense | 17 613 | 17 613 | 14 523 | 14 523 | 8 472 | |
Further Operating Expense Item Component Total Operating Expenses | -36 324 | -38 190 | -40 329 | -40 324 | -54 624 | -72 118 |
Future Finance Charges On Finance Leases | 4 221 | 10 722 | 18 857 | 16 376 | 16 148 | 19 969 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 338 320 | 35 140 | 35 140 | 35 140 | 24 635 | 399 099 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 421 418 | 583 474 | -705 887 | -54 029 | 907 376 | -206 735 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -381 075 | -279 133 | 627 885 | -265 174 | -798 816 | -468 299 |
Gain Loss On Disposal Assets Income Statement Subtotal | 20 000 | | | | -500 | -3 486 |
Gain Loss On Disposals Property Plant Equipment | 20 000 | | | | -500 | -3 486 |
Government Grant Income | 36 324 | 38 190 | 40 329 | 40 324 | 54 624 | 72 118 |
Government Grants Payable | 205 372 | 203 382 | 163 058 | 123 526 | 146 864 | 162 288 |
Gross Profit Loss | 2 460 384 | 3 306 557 | 2 525 766 | 1 475 400 | 3 439 758 | 4 791 039 |
Income Taxes Paid Refund Classified As Operating Activities | 17 359 | -20 574 | -32 150 | | 32 508 | -7 863 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -129 592 | 133 271 | 79 416 | 40 961 | 254 593 | -258 854 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 308 | | | 73 003 | | -5 519 |
Increase Decrease In Property Plant Equipment | | 400 000 | | 570 000 | 60 000 | 184 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 153 983 | 467 574 | -375 003 | -91 969 | 210 211 | 171 835 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 315 334 | | 342 965 | 366 157 | 462 133 |
Interest Expense On Bank Overdrafts | 44 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 460 | 8 322 | 10 693 | 6 197 | 17 169 | 20 123 |
Interest Paid Classified As Operating Activities | -17 657 | -17 613 | -14 523 | -26 830 | -18 603 | -17 852 |
Interest Payable Similar Charges Finance Costs | 26 117 | 25 935 | 25 216 | 33 027 | 35 772 | 37 975 |
Net Cash Flows From Used In Financing Activities | 177 050 | -188 733 | 92 666 | -35 945 | 162 507 | 486 008 |
Net Cash Flows From Used In Investing Activities | 280 400 | 391 879 | 108 922 | 182 374 | 773 486 | 1 122 669 |
Net Cash Flows From Used In Operating Activities | -327 858 | -336 417 | -281 004 | -187 390 | -1 190 586 | -1 349 823 |
Net Cash Generated From Operations | -336 616 | -382 926 | -338 370 | -220 417 | -1 193 850 | -1 395 661 |
Net Current Assets Liabilities | 473 292 | 762 238 | 623 566 | 1 205 197 | 1 447 214 | 2 280 816 |
Number Shares Issued Fully Paid | | 512 821 | | 512 821 | 512 821 | 512 821 |
Operating Profit Loss | 206 783 | 269 015 | -249 810 | 145 010 | 983 468 | 1 849 029 |
Other Deferred Tax Expense Credit | -7 237 | 9 351 | -18 247 | 104 078 | 92 368 | 68 221 |
Other Operating Income Format1 | 36 324 | 38 190 | 40 329 | 891 387 | 68 719 | 72 118 |
Other Taxation Social Security Payable | 61 375 | 72 589 | 51 282 | 40 437 | 58 117 | 78 635 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -176 446 | 188 733 | -92 666 | 35 945 | -162 507 | -198 498 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 891 | 48 553 | 54 700 | 35 934 | 50 248 | 73 356 |
Prepayments Accrued Income | 135 969 | 130 016 | 168 251 | 112 089 | 98 752 | 142 112 |
Proceeds From Sales Property Plant Equipment | -20 000 | | | -75 000 | -2 917 | -7 832 |
Profit Loss | 167 021 | 201 579 | -224 629 | 29 821 | 820 388 | 1 491 039 |
Profit Loss On Ordinary Activities Before Tax | 180 666 | 243 080 | -275 026 | 111 983 | 947 696 | 1 834 556 |
Property Plant Equipment Gross Cost | 3 180 158 | 3 572 037 | 3 680 959 | 4 263 508 | 4 477 902 | 5 071 599 |
Provisions | 273 266 | 282 617 | 264 370 | 368 448 | 460 816 | 529 037 |
Provisions For Liabilities Balance Sheet Subtotal | 273 266 | 282 617 | 264 370 | 368 448 | 460 816 | 529 037 |
Purchase Property Plant Equipment | -300 400 | -391 879 | -108 922 | -257 374 | -158 394 | -582 909 |
Raw Materials | 347 023 | 567 597 | 470 836 | 492 541 | 715 554 | 732 567 |
Social Security Costs | 254 523 | 291 701 | 232 058 | 177 194 | 208 153 | 314 001 |
Staff Costs Employee Benefits Expense | 3 637 527 | 4 192 288 | 3 534 454 | 2 736 798 | 3 123 575 | 4 415 325 |
Tax Expense Credit Applicable Tax Rate | 34 327 | 46 185 | -52 255 | 21 277 | 180 062 | 348 566 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 788 | -7 983 | 24 479 | -104 078 | 32 707 | -54 930 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -6 965 | -5 693 | -5 022 | -6 939 | -9 871 | -12 821 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 13 645 | 41 501 | -50 397 | 82 162 | 127 308 | 343 517 |
Total Additions Including From Business Combinations Property Plant Equipment | | 391 879 | | 827 374 | 218 394 | 766 909 |
Total Assets Less Current Liabilities | 2 437 796 | 2 803 287 | 2 442 034 | 3 433 074 | 3 523 911 | 4 650 971 |
Total Borrowings | 1 250 270 | 1 573 854 | 955 581 | 1 388 259 | 1 862 622 | 1 106 428 |
Total Current Tax Expense Credit | 20 882 | 32 150 | | -21 916 | 34 940 | 275 296 |
Total Operating Lease Payments | 491 474 | 516 674 | 520 118 | 500 848 | 510 991 | 496 795 |
Trade Creditors Trade Payables | 906 641 | 1 227 218 | 1 099 717 | 838 107 | 996 569 | 1 446 598 |
Trade Debtors Trade Receivables | 1 982 311 | 2 500 853 | 1 838 105 | 2 156 069 | 2 961 458 | 3 386 754 |
Turnover Revenue | 10 224 082 | 12 585 976 | 9 717 752 | 6 953 126 | 11 233 032 | 15 941 584 |
Wages Salaries | 3 362 113 | 3 852 034 | 3 247 696 | 2 523 670 | 2 865 174 | 4 027 968 |
Work In Progress | 367 140 | 478 939 | 375 369 | 281 241 | 281 761 | 334 379 |
Amounts Owed By Group Undertakings | | | | | | 571 093 |
Bank Borrowings | | | | 111 111 | 111 111 | 111 111 |
Corporation Tax Recoverable | | | 32 150 | 54 066 | 21 558 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 169 825 | 583 | 161 894 |
Disposals Property Plant Equipment | | | | 244 825 | 4 000 | 173 212 |
Dividends Paid On Shares Interim | | | | | | 287 510 |
Further Item Operating Income Component Total Other Operating Income | | | | 851 063 | 14 095 | |
Interest Expense On Bank Loans Similar Borrowings | | | | 12 307 | 10 131 | 17 852 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -23 502 |
Other Interest Receivable Similar Income Finance Income | | | | | | 23 502 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | 618 009 | 571 094 |
Tax Decrease From Utilisation Tax Losses | | | | 21 916 | 48 327 | |