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 | 34 902 | 28 142 | 83 869 | 22 705 | 30 304 |
Current Assets | 5 967 435 | 6 311 969 | 3 928 218 | 3 610 124 | 3 491 807 |
Debtors | 5 932 533 | 6 283 827 | 3 844 349 | 3 587 419 | 3 461 503 |
Net Assets Liabilities | 3 582 678 | 3 859 935 | 3 801 936 | 3 779 900 | 3 916 774 |
Other Debtors | 707 716 | 1 356 573 | 2 027 717 | 1 816 176 | 1 801 634 |
Property Plant Equipment | 2 565 808 | 2 508 630 | 2 437 762 | 2 370 836 | 2 304 910 |
Total Inventories | | | 9 800 141 | 10 846 354 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 77 635 | 24 633 | 437 415 | 55 142 | 46 327 |
Accumulated Amortisation Impairment Intangible Assets | | | 3 764 833 | 3 732 687 | 3 790 421 |
Accumulated Depreciation Impairment Property Plant Equipment | 205 334 | 226 672 | 261 038 | 298 660 | 350 978 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 1 097 938 | 855 816 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 17 451 | 167 209 | 8 186 | 6 258 |
Administrative Expenses | | | 12 139 052 | 10 456 874 | 10 620 767 |
Amounts Owed To Group Undertakings | 2 726 097 | 2 273 204 | 1 074 235 | 497 275 | |
Average Number Employees During Period | 15 | 21 | 20 | 20 | 20 |
Bank Borrowings | 140 000 | 617 264 | 500 591 | 442 522 | 383 950 |
Bank Borrowings Overdrafts | 60 000 | 505 981 | 56 673 | 59 663 | 58 812 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 8 563 | | 813 481 | 338 320 | 152 630 |
Cash Cash Equivalents | | 1 125 294 | 2 710 576 | 343 139 | 359 568 |
Comprehensive Income Expense | | | 823 359 | -2 590 730 | -2 268 247 |
Corporation Tax Payable | 3 088 | 3 765 | 82 976 | 18 674 | 693 |
Corporation Tax Recoverable | | | 185 877 | 645 665 | 998 900 |
Cost Sales | | | 31 770 914 | 28 073 105 | 28 372 971 |
Creditors | 4 892 589 | 4 456 707 | 2 122 150 | 1 820 225 | 1 556 835 |
Current Tax For Period | | | 42 247 | -506 348 | -446 414 |
Deferred Tax Asset Debtors | | | | 197 469 | 412 686 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | -97 | 16 196 | -65 513 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -36 207 | 198 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 283 536 | 713 697 | -546 320 |
Dividends Paid Classified As Financing Activities | | -4 000 | -2 000 | -2 000 | -2 000 |
Equity Securities Held | | | 38 235 | 46 750 | 47 433 |
Finance Lease Liabilities Present Value Total | 2 826 | | 308 363 | 72 042 | 75 490 |
Finance Lease Payments Owing Minimum Gross | 3 296 | | 421 720 | 240 278 | 79 646 |
Finished Goods Goods For Resale | | | | 1 565 155 | 943 450 |
Fixed Assets | 2 567 832 | 2 510 654 | 2 439 786 | 2 372 860 | 2 306 940 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | 8 396 | -8 681 |
Further Item Creditors Component Total Creditors | | | 70 925 | 103 117 | 119 934 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -45 443 | 198 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 4 933 | -394 842 | 23 867 |
Future Finance Charges On Finance Leases | 470 | | 56 624 | 15 851 | 4 156 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | -42 779 | 81 453 | 2 301 |
Gain Loss On Disposals Property Plant Equipment | | | -252 221 | 8 680 | |
Government Grant Income | | | 1 542 365 | 81 637 | |
Impairment Loss Reversal On Investments | | | 76 917 | 33 083 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -12 677 | 46 205 | 69 403 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | 12 833 | -12 878 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 4 986 | 70 049 | 9 546 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -3 765 | 355 | -92 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 190 162 | 1 181 705 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 64 208 | 67 202 | 75 112 | 72 184 |
Intangible Assets | | | 3 536 392 | 3 444 168 | 3 118 279 |
Intangible Assets Gross Cost | | | 7 301 225 | 7 176 855 | 6 908 700 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 2 980 | -2 490 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 52 582 | 18 638 | |
Interest Income On Bank Deposits | | | 8 567 | 3 397 | 85 |
Interest Paid Classified As Operating Activities | | | -55 562 | -16 895 | -14 117 |
Interest Payable Similar Charges Finance Costs | | | 55 562 | 16 895 | 14 117 |
Interest Received Classified As Investing Activities | | | -67 685 | -51 153 | -29 107 |
Investments | 2 024 | 2 024 | 2 024 | 2 024 | 2 030 |
Investments Fixed Assets | 2 024 | 2 024 | 2 024 | 2 024 | 2 030 |
Investments In Subsidiaries | 2 024 | 2 024 | 2 024 | 2 024 | 2 030 |
Net Current Assets Liabilities | 1 074 846 | 1 855 262 | 1 806 068 | | |
Net Finance Income Costs | | | 67 685 | 51 153 | 29 107 |
Other Creditors | 1 268 194 | 1 549 561 | 52 616 | 782 161 | 1 895 474 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 1 222 308 | 1 123 971 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 24 392 | 32 836 | 37 490 | 19 866 |
Other Disposals Intangible Assets | | | | 1 222 308 | 1 123 971 |
Other Disposals Property Plant Equipment | | 26 250 | 203 711 | 37 490 | 19 866 |
Other Interest Receivable Similar Income Finance Income | | | 67 685 | 51 153 | 29 107 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 003 | 64 275 | 71 153 | 66 611 | 57 762 |
Percentage Class Share Held In Joint Venture | | | 50 | 90 | 90 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 222 381 | 168 530 | 158 436 | 1 537 177 | 1 279 687 |
Profit Loss | 865 273 | 281 257 | -55 999 | -20 036 | 138 874 |
Property Plant Equipment Gross Cost | 2 771 142 | 2 735 302 | 2 698 800 | 2 669 496 | 2 655 888 |
Raw Materials Consumables | | | | 9 281 199 | |
Social Security Costs | 53 139 | 58 601 | 54 370 | 60 330 | |
Staff Costs Employee Benefits Expense | 764 192 | 730 437 | 728 329 | 759 848 | 750 012 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 23 542 | 934 906 | 603 803 |
Tax Decrease From Utilisation Tax Losses | | | 60 002 | -907 | -1 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 22 273 | 22 580 | 27 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | 165 450 | 151 725 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 47 375 | 681 533 | -27 495 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 57 717 | 32 499 | 30 223 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 6 450 | -26 324 | -4 127 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 73 606 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 284 427 | 207 902 | -968 958 |
Total Assets Less Current Liabilities | 3 642 678 | 4 365 916 | 4 245 854 | | |
Total Borrowings | | | 56 673 | 59 663 | 58 812 |
Total Current Tax Expense Credit | | | 42 247 | -505 993 | -446 506 |
Total Deferred Tax Expense Credit | | | 238 093 | 713 895 | -546 320 |
Trade Creditors Trade Payables | 150 424 | 171 450 | 79 273 | 153 965 | 142 029 |
Trade Debtors Trade Receivables | 3 225 | 2 794 | 676 | 2 842 | 13 604 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 27 041 | | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | 18 478 | | | |
Turnover Revenue | | | 43 327 940 | 35 863 133 | |
Wages Salaries | 645 050 | 607 561 | 602 806 | 632 907 | 625 826 |