Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 6 582 469 | 9 091 072 | 7 216 005 | 5 895 928 |
Current Assets | 11 029 461 | 13 245 728 | 11 436 212 | 10 407 212 |
Debtors | 3 111 717 | 2 586 256 | 2 769 557 | 3 025 803 |
Net Assets Liabilities | 7 374 620 | 9 198 024 | 5 974 616 | 5 729 847 |
Other Debtors | 31 506 | 35 171 | 106 300 | 38 231 |
Property Plant Equipment | 639 974 | 655 437 | 802 232 | 634 940 |
Total Inventories | 643 258 | 716 094 | 594 556 | 684 034 |
|
Other Financial Data |
Audit Fees Expenses | 10 140 | 9 767 | 11 593 | 12 612 |
Fees For Non-audit Services | -500 | | | |
Company Contributions To Money Purchase Plans Directors | 35 073 | 40 597 | 102 421 | 47 856 |
Director Remuneration | 259 839 | 301 304 | 395 364 | 334 692 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 | 4 | 4 |
Accrued Liabilities | 2 854 750 | 3 315 608 | 4 081 903 | 4 662 697 |
Accumulated Depreciation Impairment Property Plant Equipment | 782 249 | 777 924 | 882 720 | 961 713 |
Administrative Expenses | 3 407 401 | 2 849 624 | 4 067 165 | 4 143 983 |
Amounts Owed By Group Undertakings | 615 483 | 114 987 | 516 | 453 |
Amounts Owed To Group Undertakings | | | 862 380 | 126 315 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 68 | 71 | 76 | 79 |
Cash Cash Equivalents Cash Flow Value | 6 582 469 | 9 091 072 | 7 216 005 | |
Comprehensive Income Expense | 1 336 057 | 1 823 404 | 1 538 318 | 1 729 351 |
Corporation Tax Payable | 55 451 | 103 690 | 55 250 | 26 851 |
Cost Sales | 9 398 407 | 8 225 403 | 9 496 145 | 10 051 894 |
Creditors | 4 153 323 | 4 529 643 | 6 068 400 | 5 632 534 |
Cumulative Preference Share Dividends Unpaid | 150 000 | 150 000 | 150 000 | 150 000 |
Current Asset Investments | 692 017 | 852 306 | 856 094 | 801 447 |
Current Tax For Period | 267 851 | 393 070 | 265 990 | 254 159 |
Depreciation Amortisation Expense | 41 429 | 78 905 | 104 796 | 86 578 |
Depreciation Expense Property Plant Equipment | 88 321 | 78 905 | 104 796 | 86 578 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 83 230 | | 7 585 |
Disposals Property Plant Equipment | | 84 726 | | 8 059 |
Dividends Paid | 449 824 | | 4 761 726 | 1 974 120 |
Dividends Paid Classified As Financing Activities | -449 824 | | -4 761 726 | -1 974 120 |
Dividends Paid On Shares Final | 449 824 | | 4 761 726 | 1 974 120 |
Dividends Received Classified As Investing Activities | -14 242 | -21 964 | -12 121 | -17 390 |
Finished Goods | 187 704 | 141 313 | 313 617 | 214 954 |
Fixed Assets | | | 802 232 | 1 291 316 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | 154 919 | 203 646 | 177 061 | 78 444 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 23 066 | | | |
Further Item Interest Expense Component Total Interest Expense | 15 000 | 15 000 | 15 000 | 15 000 |
Further Operating Expense Item Component Total Operating Expenses | 233 310 | 56 250 | 282 321 | 235 071 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 175 329 | 210 423 | 183 646 | 238 402 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 42 120 | -26 515 | 5 396 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 632 424 | 287 401 | 1 587 197 | -407 467 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 537 218 | 525 461 | -183 301 | -256 246 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -814 | | 3 526 |
Gain Loss On Disposals Property Plant Equipment | | | | 3 526 |
Gross Profit Loss | 5 104 600 | 4 735 711 | 5 881 309 | 6 323 711 |
Impairment Loss Reversal On Investments | | -147 905 | -9 283 | 64 800 |
Income Taxes Paid Refund Classified As Operating Activities | -463 965 | -344 831 | -310 048 | -294 679 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 228 018 | -211 633 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 211 633 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 700 949 | 2 508 603 | -1 875 067 | -1 320 077 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -4 382 | 12 121 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -83 209 | 72 836 | -121 538 | 89 478 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 78 905 | 104 796 | 86 578 |
Intangible Assets | | | | 656 376 |
Intangible Assets Gross Cost | | | | 656 376 |
Interest Expense On Loan Capital | 4 909 | 4 791 | 1 132 | |
Interest Paid Classified As Operating Activities | -19 909 | -19 791 | -16 132 | -15 681 |
Interest Payable Similar Charges Finance Costs | 19 909 | 19 791 | 16 132 | 15 681 |
Merchandise | 455 554 | 574 781 | 280 939 | 469 080 |
Net Cash Flows From Used In Financing Activities | 449 824 | | 4 761 726 | 1 974 120 |
Net Cash Flows From Used In Investing Activities | 312 017 | 50 416 | 231 535 | 545 186 |
Net Cash Flows From Used In Operating Activities | -3 462 790 | -2 559 019 | -3 118 194 | -1 199 229 |
Net Cash Generated From Operations | -3 923 598 | -2 923 641 | -3 444 374 | -1 509 589 |
Net Current Assets Liabilities | 6 876 138 | 8 716 085 | 5 367 812 | 4 774 678 |
Net Interest Received Paid Classified As Investing Activities | -20 480 | -26 474 | -2 440 | -19 714 |
Number Shares Issued Fully Paid | | 150 000 | 150 000 | 150 000 |
Operating Profit Loss | 1 697 199 | 2 107 706 | 1 814 144 | 2 179 728 |
Other Creditors | 316 011 | 326 521 | 162 118 | 206 045 |
Other Deferred Tax Expense Credit | 33 205 | 45 006 | 21 930 | 140 719 |
Other Interest Receivable Similar Income Finance Income | 20 480 | 26 474 | 14 561 | 37 104 |
Other Operating Income Format1 | | 221 619 | | |
Other Taxation Social Security Payable | 478 560 | 472 096 | 556 197 | 296 451 |
Par Value Share | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 186 532 | 208 556 | 217 858 | 178 174 |
Prepayments Accrued Income | 244 438 | 219 797 | 202 360 | 226 714 |
Proceeds From Sales Property Plant Equipment | | -1 496 | | -4 000 |
Profit Loss | 1 336 057 | 1 823 404 | 1 538 318 | 1 729 351 |
Profit Loss On Ordinary Activities Before Tax | 1 637 113 | 2 261 480 | 1 821 856 | 2 136 351 |
Property Plant Equipment Gross Cost | 1 422 223 | 1 433 361 | 1 684 952 | 1 596 653 |
Provisions | 141 492 | 173 498 | 195 428 | 336 147 |
Provisions For Liabilities Balance Sheet Subtotal | 141 492 | 173 498 | 195 428 | 336 147 |
Purchase Intangible Assets | | | | -444 743 |
Purchase Property Plant Equipment | -337 069 | -95 864 | -251 591 | -131 393 |
Restructuring Costs | | 814 | | |
Social Security Costs | 246 676 | 240 925 | 318 399 | 351 735 |
Staff Costs Employee Benefits Expense | 2 631 488 | 2 592 249 | 3 230 369 | 3 269 657 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 706 | 4 173 | 2 303 | 3 304 |
Tax Expense Credit Applicable Tax Rate | 311 051 | 429 681 | 346 153 | 405 907 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -46 145 | -71 565 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -57 672 | -4 298 | -43 241 | -10 012 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 178 | -28 140 | 6 336 | 5 323 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 301 056 | 438 076 | 283 538 | 407 000 |
Total Additions Including From Business Combinations Intangible Assets | | | | 444 743 |
Total Additions Including From Business Combinations Property Plant Equipment | | 95 864 | 251 591 | 131 393 |
Total Assets Less Current Liabilities | 7 516 112 | 9 371 522 | 6 170 044 | 6 065 994 |
Total Current Tax Expense Credit | | 393 070 | 261 608 | 266 281 |
Trade Creditors Trade Payables | 298 551 | 161 728 | 200 552 | 164 175 |
Trade Debtors Trade Receivables | 2 220 290 | 2 216 301 | 2 460 381 | 2 760 405 |
Turnover Revenue | 14 503 007 | 12 961 114 | 15 377 454 | 16 375 605 |
Wages Salaries | 2 198 280 | 2 142 768 | 2 694 112 | 2 739 748 |