Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | |
Net Worth | 2 017 116 | 2 475 097 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 2 037 138 | 994 262 | 3 109 047 | 2 694 794 | 1 805 906 | 1 612 186 | 4 359 720 | 4 146 232 | 3 135 916 |
Current Assets | 3 412 528 | 4 242 491 | 2 824 052 | 5 036 924 | 4 762 779 | 4 115 548 | 5 399 920 | 7 998 463 | 8 372 548 | 8 490 921 |
Debtors | 1 913 551 | 2 034 977 | 1 653 275 | 1 777 785 | 1 941 781 | 2 149 646 | 3 563 334 | 3 317 489 | 3 881 152 | 4 901 973 |
Net Assets Liabilities | | | 2 199 845 | 2 513 391 | 3 224 893 | 4 021 697 | 5 162 092 | 5 998 678 | 7 008 525 | 8 139 627 |
Other Debtors | 4 067 | 10 996 | 9 308 | 9 147 | 32 190 | 44 509 | 53 406 | 73 022 | 20 335 | 37 869 |
Property Plant Equipment | | 1 557 340 | 1 405 982 | 1 535 152 | 1 492 209 | 1 490 996 | 1 920 389 | 1 742 650 | 3 856 802 | 6 691 077 |
Total Inventories | | 170 376 | 176 515 | 150 092 | 126 203 | 159 996 | 224 400 | 321 254 | 345 164 | 453 032 |
Cash Bank In Hand | 1 307 630 | 2 037 138 | | | | | | | | |
Stocks Inventory | 191 347 | 170 376 | | | | | | | | |
Tangible Fixed Assets | 1 456 484 | 1 557 340 | | | | | | | | |
Trade Debtors | 1 669 890 | 1 727 049 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 629 | 2 629 | | | | | | | | |
Profit Loss Account Reserve | 2 014 487 | 2 472 468 | | | | | | | | |
Shareholder Funds | 2 017 116 | 2 475 097 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 8 000 | 8 000 |
Accrued Liabilities Deferred Income | | 487 892 | 120 157 | 232 904 | 425 620 | 310 362 | 223 964 | 364 328 | 382 217 | 490 640 |
Accumulated Depreciation Impairment Property Plant Equipment | | 5 819 559 | 6 044 964 | 6 339 811 | 6 648 333 | 6 957 879 | 7 005 043 | 7 193 513 | 7 351 389 | 7 525 537 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 178 398 | 477 660 | 285 056 | 339 965 | 626 537 | 30 793 | 2 277 419 | 3 034 145 |
Administrative Expenses | 2 411 652 | 2 271 126 | 2 570 021 | 2 088 988 | 2 280 750 | 2 314 266 | 2 126 904 | 1 979 633 | 2 639 662 | 3 003 141 |
Amounts Owed By Group Undertakings | | | | | | | 1 524 086 | 1 398 730 | 1 301 122 | 1 898 806 |
Amounts Owed To Group Undertakings | | | 1 398 447 | 3 022 364 | 1 864 151 | 538 519 | 1 017 778 | 2 069 309 | 3 100 198 | 3 734 674 |
Average Number Employees During Period | | 112 | 116 | 112 | 114 | 123 | 120 | 100 | 102 | 101 |
Capital Commitments | | | | | 121 936 | | | | | |
Comprehensive Income Expense | | 457 981 | -275 252 | 272 962 | 657 389 | 742 031 | | | | |
Corporation Tax Payable | | 90 871 | | 70 123 | 157 314 | 11 950 | | 79 577 | | |
Corporation Tax Recoverable | | | 7 571 | 48 383 | | | 31 052 | | 94 578 | 16 664 |
Cost Sales | 4 874 189 | 5 002 723 | 4 785 216 | 4 558 526 | 4 967 763 | 5 517 739 | 5 564 871 | 4 732 308 | 5 937 837 | 6 899 874 |
Creditors | | | 1 923 904 | 3 945 222 | 2 907 570 | 1 470 496 | 1 920 608 | 3 514 524 | 4 367 554 | 5 457 145 |
Current Tax For Period | | 90 871 | | 70 124 | 157 314 | 11 950 | 152 327 | 199 201 | -65 827 | -261 229 |
Deferred Income | | | | | | | | 407 297 | 196 104 | 437 245 |
Deferred Tax Asset Debtors | | | | | | | 62 691 | 96 672 | 464 291 | 861 228 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | 21 145 | -6 278 | | | | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 26 102 | 45 475 |
Deferred Tax Expense Credit On Share-based Payment Arrangement Recognised In Equity | | | | 8 909 | 11 878 | 11 218 | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | -6 807 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 21 145 | -6 278 | 7 178 | 9 061 | -1 366 | 105 442 | -43 679 | 257 741 | 289 543 |
Depreciation Expense Property Plant Equipment | | | 311 379 | 348 490 | 325 619 | 339 125 | 185 717 | 189 074 | 158 575 | 177 533 |
Distribution Costs | 695 175 | 731 470 | 694 987 | 740 630 | 817 626 | 850 020 | 821 845 | 717 271 | 719 076 | 827 580 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | 49 493 | 65 991 | 54 773 | 70 854 | 160 577 | 409 898 | 480 389 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -8 909 | -11 878 | -11 218 | | | | 45 475 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -11 218 | -31 052 | 110 762 | -65 827 | -244 554 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 422 079 | 329 565 | 77 325 | 36 017 | 55 334 | 80 595 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -4 703 | 9 365 | 13 112 | 1 612 | -234 | | -6 226 | 11 798 |
Gain Loss On Disposals Property Plant Equipment | | 3 240 | -7 139 | 233 | -2 180 | 1 447 | -9 927 | -3 011 | -2 692 | 5 662 |
Government Grant Income | | | | | | | 32 000 | 345 465 | 18 718 | |
Gross Profit Loss | 3 556 523 | 3 555 478 | 2 335 357 | 2 656 862 | 3 392 997 | 3 508 125 | 3 514 077 | 2 661 119 | 3 521 647 | 3 941 356 |
Group Tax Relief Received Paid | | | 72 023 | | | -175 445 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -7 571 | -380 | 127 | | -31 052 | -13 475 | -79 577 | -15 768 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 311 379 | 348 490 | 325 619 | 339 125 | 185 717 | 189 074 | 158 575 | 177 533 |
Interest Income On Bank Deposits | | 17 115 | 10 934 | 7 041 | 7 772 | 6 412 | 5 560 | 5 438 | 3 846 | 50 613 |
Net Current Assets Liabilities | 652 050 | 1 030 320 | 900 148 | 1 091 702 | 1 855 208 | 2 645 052 | 3 479 312 | 4 483 939 | 4 004 994 | 3 033 776 |
Net Finance Income Costs | | | 10 934 | 7 085 | 7 772 | | | | | |
Number Shares Issued Fully Paid | | | | | 2 629 | | | | | |
Operating Profit Loss | 449 696 | 552 882 | -372 058 | 333 890 | 804 241 | 903 623 | 1 290 698 | 812 618 | 708 439 | 658 121 |
Other Creditors | | | | | | | | | 2 167 | 6 060 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 85 974 | 53 643 | 17 097 | 29 579 | 138 553 | 604 | 699 | 3 385 |
Other Disposals Property Plant Equipment | | | 104 352 | 53 643 | 19 477 | 31 632 | 149 980 | 20 062 | 5 391 | 25 722 |
Other Interest Receivable Similar Income Finance Income | | 17 115 | 10 934 | 7 085 | 7 772 | 6 412 | 5 560 | 5 438 | 3 846 | 50 613 |
Other Operating Income Format1 | | 475 869 | 557 593 | 506 646 | 509 620 | 559 784 | 725 370 | 848 403 | 545 530 | 547 486 |
Other Taxation Social Security Payable | | | 84 547 | 328 340 | 193 082 | 185 855 | 238 828 | 169 740 | 227 380 | 147 322 |
Par Value Share | | 1 | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 322 421 | 769 077 | 318 376 | 321 145 | 376 798 | 433 244 | 423 334 | 394 278 | 498 351 |
Prepayments Accrued Income | | | 368 017 | 199 195 | 259 256 | 190 517 | 200 350 | 208 189 | 192 638 | 230 459 |
Profit Loss | | 457 981 | -275 252 | 272 962 | 657 389 | 742 031 | 1 069 541 | 676 009 | 599 949 | 650 713 |
Profit Loss On Ordinary Activities Before Tax | 470 288 | 569 997 | -361 124 | 340 975 | 812 013 | 910 035 | 1 296 258 | 818 056 | 712 285 | 708 734 |
Property Plant Equipment Gross Cost | | 7 376 900 | 7 450 946 | 7 874 963 | 8 140 542 | 8 448 875 | 8 925 432 | 8 936 163 | 11 208 191 | 14 216 614 |
Provisions For Liabilities Balance Sheet Subtotal | | | 106 285 | 113 463 | 122 524 | 114 351 | 237 609 | | | |
Raw Materials Consumables | | 170 376 | 176 515 | 150 092 | 126 203 | 159 996 | 204 561 | 185 571 | 231 112 | 200 889 |
Rental Income From Investment Property | | | | | -91 260 | -93 277 | | | | |
Share-based Payment Expense Cash Settled | | | | 49 493 | 65 991 | 65 991 | 65 991 | 178 844 | 502 158 | 422 227 |
Social Security Costs | 354 016 | 377 401 | 324 505 | 315 808 | 374 015 | 360 244 | 363 776 | 304 869 | 354 270 | 387 144 |
Staff Costs Employee Benefits Expense | | 4 233 401 | 4 300 881 | 3 797 872 | 4 447 908 | 4 419 800 | 4 551 387 | 4 195 216 | 4 642 520 | 5 032 350 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 112 563 | 106 285 | 113 463 | 122 524 | 114 351 | 237 609 | 227 911 | 853 271 | 1 585 226 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 9 541 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 172 907 | 246 289 | 155 431 | 135 334 | 134 659 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | -110 762 | -65 827 | 244 554 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -6 883 | | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -22 201 | -7 779 | | | | | | -129 813 | -171 623 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | -863 | -6 646 | 8 174 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | -14 057 | -797 | -863 | | | | | |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | -8 909 | -11 878 | -11 218 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 256 | 410 | 9 904 | 12 956 | 12 961 | 12 847 | 105 | 1 135 | 2 962 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 79 578 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 112 016 | -85 872 | 68 013 | 154 624 | 168 004 | 226 717 | 142 047 | 112 336 | 58 021 |
Total Assets Less Current Liabilities | 2 108 534 | 2 587 660 | 2 306 130 | 2 626 854 | 3 347 417 | 4 136 048 | 5 399 701 | 6 226 589 | 7 861 796 | 9 724 853 |
Total Current Tax Expense Credit | | 90 871 | -79 594 | 69 744 | 157 441 | 187 395 | 121 275 | 185 726 | -145 405 | -276 997 |
Total Deferred Tax Expense Credit | | | -6 278 | -1 731 | -2 817 | -19 391 | 105 442 | | 257 741 | 335 018 |
Total Operating Lease Payments | | | 600 045 | 603 086 | 461 831 | 265 298 | 264 058 | 226 060 | 268 088 | 581 571 |
Trade Creditors Trade Payables | | 528 831 | 320 753 | 291 491 | 267 404 | 423 810 | 440 038 | 424 273 | 459 488 | 641 204 |
Trade Debtors Trade Receivables | | 1 727 049 | 1 268 379 | 1 521 060 | 1 650 336 | 1 852 306 | 1 691 749 | 1 540 876 | 1 808 188 | 1 856 947 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | -424 369 | |
Turnover Revenue | | 8 082 332 | 7 120 573 | 7 215 388 | 8 360 760 | 9 025 864 | 9 078 948 | 7 393 427 | 9 459 484 | 10 841 230 |
Wages Salaries | 3 325 413 | 3 533 579 | 3 207 299 | 3 123 387 | 3 752 748 | 3 682 758 | 3 754 367 | 3 467 013 | 3 893 972 | 4 146 855 |
Work In Progress | | | | | | | 19 839 | 135 683 | 114 052 | 252 143 |
Company Contributions To Defined Benefit Plans Directors | | 73 537 | 382 006 | 66 627 | 41 650 | 63 124 | 113 112 | 102 586 | 106 734 | 109 245 |
Director Remuneration | | | | | | | 507 488 | 403 346 | 494 595 | 602 560 |
Director Remuneration Benefits Including Payments To Third Parties | 122 148 | 123 703 | | | 589 257 | 567 741 | 620 600 | 505 932 | 601 329 | 711 805 |
Total Fees To Auditors | 5 000 | 5 000 | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 81 035 | 24 194 | | | | | | | | |
Accruals Deferred Income Within One Year | 375 529 | 487 892 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 86 | | | | | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 1 509 921 | 1 789 180 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -218 500 | -218 500 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -423 175 | -451 310 | | | | | | | | |
Corporation Tax Due Within One Year | 85 953 | 90 871 | | | | | | | | |
Creditors Due Within One Year | 2 760 478 | 3 212 171 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 437 335 | 330 574 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 91 418 | 112 563 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 576 | 256 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | 86 | | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 20 592 | 17 115 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -218 500 | -218 500 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 017 116 | 2 475 097 | | | | | | | | |
Number Shares Allotted | | 2 629 | | | | | | | | |
Other Interest Receivable Similar Income | 20 592 | 17 115 | | | | | | | | |
Other Operating Leases Expiring After Five Years | -389 683 | -408 569 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -26 657 | -36 702 | | | | | | | | |
Other Operating Leases Expiring Within One Year | -6 835 | -6 039 | | | | | | | | |
Other Taxation Social Security Within One Year | 312 968 | 315 397 | | | | | | | | |
Pension Costs | 502 515 | 302 004 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 502 515 | 302 004 | | | | | | | | |
Prepayments Accrued Income Current Asset | 239 594 | 296 932 | | | | | | | | |
Profit Loss For Period | 378 583 | 457 981 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 21 145 | | | | | | | | |
Provisions For Liabilities Charges | 91 418 | 112 563 | | | | | | | | |
Research Development Costs | | 6 070 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 629 | 2 629 | | | | | | | | |
Staff Costs | 4 181 944 | 4 212 984 | | | | | | | | |
Stocks Raw Materials Consumables | 191 347 | 170 376 | | | | | | | | |
Tangible Fixed Assets Additions | | 433 955 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 988 192 | 7 376 900 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 531 708 | 5 819 560 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 330 574 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 42 722 | | | | | | | | |
Tangible Fixed Assets Disposals | | 45 247 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -108 166 | -119 699 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 91 705 | 112 016 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 104 677 | 90 871 | | | | | | | | |
Trade Creditors Within One Year | 476 107 | 528 831 | | | | | | | | |
Turnover Gross Operating Revenue | 8 430 712 | 8 558 201 | | | | | | | | |
U K Current Corporation Tax | -104 677 | -90 871 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 104 591 | 90 871 | | | | | | | | |
Utilisation Tax Losses | -8 | | | | | | | | | |