Profit & Loss |
Date of Accounts |
2017-03-31 | 2018-03-31 | 2019-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 366 904 | 262 | 2 | 519 410 | 71 910 | 52 525 |
Current Assets | 16 594 623 | 16 122 759 | 17 818 | 17 923 519 | 18 270 689 | 23 794 232 |
Debtors | 8 515 463 | 8 121 | 8 348 | 8 331 295 | 8 481 223 | 11 255 124 |
Net Assets Liabilities | 6 542 288 | 6 051 740 | 6 580 | 6 119 886 | 5 729 125 | 6 307 115 |
Other Debtors | | | 139 | 253 770 | 137 701 | 154 450 |
Property Plant Equipment | 5 733 906 | 6 483 007 | 6 500 | 6 251 580 | 5 577 085 | 4 870 569 |
Total Inventories | 7 712 256 | 7 740 676 | 9 468 | 9 072 814 | 9 717 556 | |
|
Other Financial Data |
Audit Fees Expenses | 9 280 | 9 280 | | 16 000 | 18 000 | 22 250 |
Other Non-audit Services Fees | | | | 3 500 | 5 300 | 5 500 |
Accrued Liabilities Deferred Income | | | | 518 552 | 364 680 | 1 733 082 |
Accumulated Amortisation Impairment Intangible Assets | | | 200 | 222 884 | 195 373 | 205 603 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 486 858 | 3 366 427 | 4 168 | 6 499 627 | 7 190 339 | 8 048 693 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 357 630 | 151 838 |
Administrative Expenses | 5 627 270 | 5 954 448 | 5 644 | 5 594 898 | 5 362 438 | 6 096 658 |
Amortisation Expense Intangible Assets | | | 13 | 11 264 | 11 264 | |
Amounts Owed By Group Undertakings | 18 941 | 154 871 | 1 099 | 1 421 545 | 1 602 053 | 1 551 380 |
Amounts Owed To Group Undertakings | 4 509 976 | 4 484 384 | 5 232 | 4 073 159 | 7 498 453 | 8 156 209 |
Average Number Employees During Period | 325 | 352 | 354 | 315 | 273 | 284 |
Balances Amounts Owed To Related Parties | | | | | 60 000 | 349 894 |
Bank Borrowings Overdrafts | 5 632 738 | 636 074 | 5 151 | 5 417 392 | 3 580 625 | 6 818 274 |
Bank Overdrafts | 5 632 738 | 5 333 | 5 151 | 5 417 392 | 3 580 625 | 6 818 274 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 3 954 601 | 2 246 064 | 1 552 065 |
Comprehensive Income Expense | 701 719 | -211 | 652 | -809 591 | -390 761 | 577 990 |
Cost Sales | 19 087 764 | 21 733 849 | 21 822 | 18 174 824 | 18 226 113 | 22 222 128 |
Creditors | 1 306 529 | 2 114 | 2 321 | 2 894 592 | 988 628 | 372 329 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -205 319 | 98 777 | 247 972 |
Depreciation Expense Property Plant Equipment | 286 171 | 309 | 520 | 1 213 017 | 1 017 807 | |
Distribution Costs | | | | 460 007 | 475 772 | 415 090 |
Finance Lease Liabilities Present Value Total | 1 306 529 | 1 478 187 | 2 321 | 1 609 394 | 780 305 | 372 329 |
Finance Lease Payments Owing Minimum Gross | 1 386 854 | 1 645 051 | 3 761 | 2 788 233 | 1 609 945 | 827 365 |
Finished Goods Goods For Resale | | | | 2 727 294 | 2 478 589 | 3 338 210 |
Fixed Assets | 6 676 081 | 7 425 182 | 7 499 | 7 227 946 | 6 542 187 | 5 825 441 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 16 609 | |
Further Item Interest Expense Component Total Interest Expense | | 294 | 171 | 6 800 | 35 189 | 18 220 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -20 223 | -8 437 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 498 260 | 470 | 458 | 5 250 616 | 5 126 348 | 4 620 381 |
Gain Loss On Disposals Property Plant Equipment | | | 1 | | 3 999 | |
Government Grant Income | | | | 601 046 | 71 986 | |
Gross Profit Loss | 6 332 911 | 5 828 947 | 6 237 | 4 454 472 | 5 554 188 | |
Income From Related Parties | | | | 29 916 | 215 015 | 32 461 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -78 818 | 16 609 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 13 | | 11 264 | 10 230 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 879 569 | 1 020 | | 1 017 807 | 858 354 |
Intangible Assets | | | 57 | 34 191 | 22 927 | 12 697 |
Intangible Assets Gross Cost | | | 257 | 257 075 | 218 300 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 151 348 | 150 904 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 125 150 | 134 698 | 142 | 146 125 | 122 080 | |
Interest Income On Bank Deposits | | | | | 52 | |
Interest Paid To Group Undertakings | | | | 173 484 | 121 134 | 264 551 |
Interest Payable Similar Charges Finance Costs | 416 574 | 571 | 464 | 477 757 | 429 307 | 610 201 |
Investments Fixed Assets | 942 175 | 942 | 942 | 942 175 | 942 175 | 942 175 |
Investments In Subsidiaries | | | | 942 175 | 942 175 | 942 175 |
Net Current Assets Liabilities | 1 625 989 | 1 070 | 1 849 | 2 183 774 | 688 194 | 1 614 603 |
Operating Profit Loss | 1 257 810 | 361 | 1 109 | -615 971 | 153 880 | |
Other Creditors | 47 487 | 45 | 60 | 348 111 | 310 090 | 492 733 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 38 775 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 327 095 | |
Other Disposals Intangible Assets | | | | | 38 775 | |
Other Disposals Property Plant Equipment | | | | | 341 413 | |
Other Interest Receivable Similar Income Finance Income | 7 823 | 69 | | | 52 | |
Other Operating Income Format1 | 552 169 | 486 000 | 516 | 984 462 | 437 902 | 270 000 |
Other Remaining Borrowings | | | 168 | 750 000 | 629 089 | 50 000 |
Other Taxation Social Security Payable | 228 000 | 228 | 231 | 1 103 133 | 208 323 | 820 371 |
Payments To Related Parties | | | | 378 972 | 1 001 479 | 2 047 317 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 223 941 | 187 006 | 229 | 231 094 | 237 843 | 263 119 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | 100 | |
Prepayments Accrued Income | | | | 249 878 | 501 187 | 545 441 |
Profit Loss | 701 719 | -87 128 | 652 | -809 591 | -390 761 | 577 990 |
Profit Loss On Ordinary Activities Before Tax | 849 059 | -210 | 645 | -1 093 728 | -275 375 | 825 962 |
Property Plant Equipment Gross Cost | 8 220 764 | 9 850 | 10 668 | 12 751 207 | 12 767 424 | 12 919 262 |
Raw Materials Consumables | | | | 1 061 018 | 1 464 566 | |
Social Security Costs | 863 162 | 993 | 859 | 818 989 | 811 095 | |
Staff Costs Employee Benefits Expense | 9 755 608 | 10 791 | 11 149 | 9 842 733 | 9 328 070 | 10 441 115 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 397 242 | 512 628 | 760 600 |
Tax Expense Credit Applicable Tax Rate | 169 812 | -40 | 123 | -207 808 | -52 321 | 156 933 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 41 655 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 123 031 | 59 513 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 985 | 3 | 11 | 2 489 | 6 635 | 4 287 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 147 340 | 1 | -7 | -284 137 | 115 386 | 247 972 |
Total Assets Less Current Liabilities | 8 302 070 | 8 495 | 9 348 | 9 411 720 | 7 230 381 | 7 440 044 |
Total Borrowings | 8 053 077 | 8 526 123 | 8 399 | 6 167 392 | 4 209 714 | 6 868 274 |
Total Deferred Tax Expense Credit | | | | -205 319 | 115 386 | 247 972 |
Total Operating Lease Payments | 476 355 | 459 623 | 474 | 556 400 | 517 071 | |
Trade Creditors Trade Payables | 2 703 688 | 2 974 932 | 3 533 | 2 280 154 | 2 977 474 | 3 653 924 |
Trade Debtors Trade Receivables | 8 014 715 | 7 362 | 6 394 | 6 406 102 | 6 240 282 | 9 003 853 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | -147 556 | -108 596 | -181 003 |
Turnover Revenue | 25 420 675 | 27 562 796 | 28 059 | 22 629 296 | 23 780 301 | |
Wages Salaries | 8 668 505 | 9 611 004 | 10 061 | 8 792 650 | 8 279 132 | 9 211 549 |
Work In Progress | 5 289 640 | 4 688 | 5 887 | 5 284 502 | 5 774 401 | |
Company Contributions To Defined Benefit Plans Directors | | | | 53 387 | 59 228 | |
Director Remuneration | 548 877 | 680 802 | 626 124 | 719 576 | 740 473 | 693 260 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 772 963 | 799 701 | 1 077 178 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 325 194 |
Fees For Non-audit Services | 14 703 | 28 | 20 | | | |
Company Contributions To Money Purchase Plans Directors | 46 592 | 55 936 | 54 545 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 5 | 5 | 5 | | | |
Accrued Liabilities | 332 080 | 554 734 | 543 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -7 | | | |
Applicable Tax Rate | 20 | 19 | 19 | | | |
Bank Borrowings | | 808 308 | | | | |
Corporation Tax Recoverable | 110 447 | 261 459 | 85 | | | |
Current Tax For Period | 124 180 | | | | | |
Deferred Tax Liabilities | 462 276 | 462 | 438 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 31 | | | |
Disposals Property Plant Equipment | | | 31 | | | |
Dividends Paid | 500 000 | 403 420 | | | | |
Dividends Paid On Shares Interim | 500 000 | 403 | | | | |
Finished Goods | 1 514 323 | 2 056 884 | 2 365 | | | |
Further Operating Expense Item Component Total Operating Expenses | | 13 | 3 | | | |
Future Finance Charges On Finance Leases | 80 325 | 120 592 | 512 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | -256 | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | 255 | | | |
Increase Decrease In Property Plant Equipment | | 1 072 868 | | | | |
Interest Expense On Bank Loans Similar Borrowings | 291 424 | 142 | 151 | | | |
Investments In Group Undertakings | 942 175 | 942 175 | 942 | | | |
Key Management Personnel Compensation Total | 644 300 | 803 892 | | | | |
Number Shares Issued Fully Paid | | 38 000 | 38 000 | | | |
Other Deferred Tax Expense Credit | 23 160 | 1 | -7 | | | |
Par Value Share | | 1 | 1 | | | |
Prepayments | 371 360 | 343 | 631 | | | |
Provisions | 453 253 | 453 467 | 446 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 453 253 | 453 767 | 447 | | | |
Raw Materials | 908 293 | 996 | 1 216 | | | |
Tax Decrease From Utilisation Tax Losses | | | 23 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -40 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | 2 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 628 670 | 1 105 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | -188 | | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | 187 | | | |