Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 932 710 | 3 622 971 | 3 120 396 | 1 751 341 | 3 516 610 | 2 907 527 | 3 303 799 | 5 364 224 | 1 406 894 |
Current Assets | 7 491 462 | 8 674 507 | 5 525 336 | 6 995 612 | 6 668 221 | 6 368 228 | 7 039 927 | 9 850 348 | 5 974 227 |
Debtors | 3 495 962 | 5 044 261 | 2 397 860 | 5 237 720 | 3 145 516 | 3 447 784 | 3 728 151 | 4 442 870 | 4 506 015 |
Net Assets Liabilities | 6 892 381 | 7 441 581 | 8 024 499 | 8 351 282 | 8 612 160 | 8 809 084 | 9 262 820 | 9 786 410 | 5 170 522 |
Other Debtors | | | 130 000 | | 75 218 | 40 732 | 2 000 | | 1 023 |
Property Plant Equipment | 3 602 634 | 3 624 755 | 3 970 219 | 3 874 563 | 3 715 924 | 3 555 815 | 3 470 375 | 3 571 914 | 1 585 407 |
Total Inventories | 62 790 | 7 275 | 7 080 | 6 551 | 6 095 | 12 917 | 7 977 | 43 254 | |
|
Other Financial Data |
Audit Fees Expenses | 10 525 | 11 600 | 12 500 | 14 350 | 13 495 | 15 000 | 10 150 | 12 500 | 13 000 |
Accrued Liabilities Deferred Income | 1 523 383 | 476 918 | 317 990 | 258 606 | 191 310 | 268 508 | 274 629 | 982 845 | 1 046 405 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 110 227 | 1 406 204 | 1 714 869 | 1 999 495 | 2 246 787 | 2 428 187 | 2 646 129 | 2 875 069 | 247 260 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 366 848 | 710 489 | 188 970 | 99 653 | 71 461 | 132 502 | 378 979 | 92 910 |
Administrative Expenses | 2 926 907 | 2 562 693 | 2 310 773 | 2 320 952 | 2 458 003 | 2 251 497 | 2 005 142 | 2 285 386 | 2 569 434 |
Amounts Owed By Group Undertakings | | | | | | 75 231 | 35 842 | 36 107 | |
Amounts Recoverable On Contracts | | 1 710 192 | 244 057 | 387 493 | 273 382 | 1 096 145 | 1 312 994 | 2 391 351 | 1 872 800 |
Average Number Employees During Period | 136 | 136 | 119 | 113 | 109 | 104 | 80 | 96 | 126 |
Bank Borrowings Overdrafts | | 40 307 | 8 089 | 65 951 | 22 880 | 41 358 | | | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -65 951 | -22 880 | | | | |
Bank Overdrafts | | 40 307 | 8 089 | 65 951 | 22 880 | 41 358 | | | |
Cash Cash Equivalents Cash Flow Value | | | 3 112 307 | 1 685 390 | 3 493 730 | | | | |
Comprehensive Income Expense | 641 374 | 549 200 | 582 918 | 326 783 | 260 878 | | 453 736 | 523 590 | 489 921 |
Corporation Tax Payable | 151 869 | 133 226 | 143 793 | 115 100 | 83 274 | 82 384 | | | 3 956 |
Corporation Tax Recoverable | | | | | | | 124 409 | 38 663 | |
Cost Inventories Recognised As Expense Gross | 5 712 177 | 4 390 966 | | | | | | | |
Cost Sales | 9 480 035 | 9 834 752 | 9 193 884 | 10 324 376 | 8 739 438 | 5 274 438 | 6 746 856 | 9 453 908 | 9 766 839 |
Creditors | 225 911 | 432 456 | 394 994 | 372 073 | 352 731 | 336 072 | 321 425 | 339 922 | 202 012 |
Current Tax For Period | 151 973 | 133 264 | 143 814 | 115 122 | 83 274 | 82 384 | 67 440 | 84 021 | 91 539 |
Debt Securities Held | 1 984 086 | 2 609 773 | | | | | | | |
Deferred Income | 225 911 | 432 456 | 394 994 | 394 994 | 372 073 | 352 731 | 336 071 | 363 600 | 206 822 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 56 533 | 43 146 | -30 716 | -32 275 | -13 214 | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -13 214 | -10 098 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 137 949 | 25 316 | -30 716 | -32 275 | -13 214 | -10 098 | -3 054 | 119 301 | -135 119 |
Depreciation Expense Property Plant Equipment | | 308 868 | 310 381 | 284 626 | 254 759 | 225 565 | 217 942 | 274 652 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 284 626 | 254 759 | | | | |
Dividends Paid | | | | | | | | | 4 789 248 |
Dividends Paid On Shares Final | | | | | | | | | 2 189 940 |
Dividends Paid On Shares Interim | | | | | | | | | 2 599 308 |
Finished Goods Goods For Resale | 62 790 | 7 275 | 7 080 | 6 551 | 6 095 | 12 917 | 7 977 | | |
Fixed Assets | 4 427 634 | 4 449 755 | 4 795 219 | 4 609 563 | 4 450 924 | 4 290 815 | 4 205 375 | 4 306 914 | 1 585 407 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 62 076 | 54 079 | 48 404 | 42 857 | 13 822 | 119 301 | -135 119 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | -90 000 | | | | | |
Gain Loss On Disposals Property Plant Equipment | -2 966 | 14 391 | 13 976 | | 67 | 19 746 | 20 000 | 10 463 | |
Government Grant Income | 5 862 | 37 721 | 34 050 | 27 693 | 22 921 | 19 342 | 16 660 | 60 451 | |
Gross Profit Loss | 3 742 768 | 3 146 504 | 2 696 329 | 2 658 149 | 2 466 232 | 2 397 657 | 2 203 043 | 2 741 581 | |
Income From Related Parties | | | | 868 | | 15 150 | 450 | | |
Income Taxes Paid Refund Classified As Operating Activities | -525 465 | -151 907 | -22 962 | -143 815 | 117 880 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 426 917 | -1 808 340 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -110 284 | | -232 980 | | -190 915 | -109 | -88 040 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 308 868 | 310 381 | 284 626 | 254 759 | 225 565 | 217 942 | 274 652 | 197 500 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 269 636 | 170 228 | | | | | | | |
Interest Income On Bank Deposits | 19 501 | 20 248 | 7 682 | 9 407 | 6 808 | 13 708 | 1 390 | 283 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 19 501 | 20 248 | 7 682 | 9 407 | 6 808 | | | | |
Interest Received Classified As Investing Activities | -19 573 | -20 248 | -8 227 | -9 407 | -6 808 | | | | |
Investment Property | 825 000 | 825 000 | 825 000 | 735 000 | 735 000 | 735 000 | 735 000 | 735 000 | |
Investment Property Fair Value Model | | | | 735 000 | 735 000 | 735 000 | 735 000 | 735 000 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | | | 514 750 | 435 000 |
Net Cash Flows From Used In Investing Activities | 2 415 640 | 296 350 | 633 643 | 179 563 | 89 245 | | | | |
Net Cash Flows From Used In Operating Activities | -1 288 794 | -92 087 | -1 067 503 | 1 247 354 | -1 897 585 | | | | |
Net Cash Generated From Operations | | | | 1 103 539 | -1 779 705 | | | | |
Net Current Assets Liabilities | 2 866 633 | 3 625 573 | 3 794 849 | 4 252 092 | 4 639 053 | 4 969 329 | 5 490 804 | 6 050 653 | 3 846 709 |
Net Finance Income Costs | 19 573 | 20 248 | 8 227 | 9 407 | 6 808 | 13 708 | 2 324 | 283 | |
Number Shares Issued Fully Paid | | | | 10 000 | | | | | |
Operating Profit Loss | 911 723 | 687 532 | 577 505 | 490 223 | 91 150 | 255 502 | 324 883 | 603 836 | |
Other Creditors | | 912 313 | 10 927 | 8 605 | 4 220 | 5 020 | 6 639 | 11 085 | 10 356 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 12 891 | 1 716 | | 7 467 | 44 165 | | 45 712 | 925 |
Other Disposals Property Plant Equipment | | 48 750 | 56 358 | | 11 000 | 50 170 | | 48 500 | 1 000 |
Other Interest Income | | | | | | | 934 | | |
Other Interest Receivable Similar Income Finance Income | 19 573 | 20 248 | 8 227 | 9 407 | 6 808 | 13 708 | 2 324 | 283 | 20 558 |
Other Operating Income Format1 | 95 862 | 103 721 | 191 949 | 153 026 | 82 921 | 109 342 | 126 982 | 147 641 | 255 451 |
Other Taxation Social Security Payable | | 290 936 | 83 235 | 463 230 | 183 471 | 222 610 | 208 341 | 148 203 | 311 704 |
Par Value Share | | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 31 821 | 56 325 | 55 738 | 55 988 | 58 312 | 119 176 | 112 195 | 58 405 | 110 719 |
Prepayments Accrued Income | | 724 296 | 273 862 | 414 485 | 449 567 | 241 665 | 259 290 | 312 666 | 277 249 |
Proceeds From Sales Property Plant Equipment | -6 349 | -50 250 | -68 618 | | -3 600 | | | | |
Profit Loss | 641 374 | 549 200 | 582 918 | 326 783 | 260 878 | 196 924 | 453 736 | 523 590 | 489 921 |
Profit Loss On Ordinary Activities Before Tax | 931 296 | 707 780 | 585 732 | 409 630 | 97 958 | 269 210 | 327 207 | 604 119 | 358 301 |
Property Plant Equipment Gross Cost | 4 712 861 | 5 030 959 | 5 685 088 | 5 874 058 | 5 962 711 | 5 984 002 | 6 116 504 | 6 446 983 | 1 832 667 |
Provisions For Liabilities Balance Sheet Subtotal | 175 975 | 201 291 | 170 575 | 138 300 | 125 086 | 114 988 | | | |
Purchase Property Plant Equipment | -2 441 562 | -366 848 | -710 488 | -188 970 | -99 653 | | | | |
Raw Materials Consumables | | | | | | | 7 977 | 43 254 | |
Rental Income From Investment Property | | | | -60 000 | -60 000 | -60 000 | -60 000 | -66 250 | -78 883 |
Repayments Borrowings Classified As Financing Activities | | -145 783 | -904 217 | | | | | | |
Social Security Costs | 405 142 | 432 995 | 339 367 | 328 036 | 291 144 | 239 157 | 217 116 | 245 922 | |
Staff Costs Employee Benefits Expense | 5 130 196 | 6 516 096 | 4 996 349 | 6 444 294 | 5 038 659 | 4 610 865 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 175 975 | 201 291 | 170 575 | 138 300 | 125 086 | 114 988 | 111 934 | 231 235 | 59 582 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 2 878 | 49 | | | 3 752 | | 5 455 | 6 847 |
Tax Expense Credit Applicable Tax Rate | | | | 77 830 | 18 612 | 51 150 | 62 169 | 114 783 | 68 077 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -110 284 | | -232 980 | | -190 915 | -122 684 | -88 040 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -115 766 | -60 545 | -29 559 | -28 974 | -21 397 | -15 290 | | -25 247 | 28 058 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 8 172 | 33 211 | -5 800 | 12 187 | 37 655 | 7 356 | -11 605 | -60 | 2 251 |
Tax Increase Decrease From Other Short-term Timing Differences | -1 231 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 289 922 | 158 580 | 2 814 | 82 847 | -162 920 | 72 286 | -126 529 | 80 529 | -131 620 |
Total Assets Less Current Liabilities | 7 294 267 | 8 075 328 | 8 590 068 | 8 861 655 | 9 089 977 | 9 260 144 | 9 696 179 | 10 357 567 | 5 432 116 |
Total Borrowings | | 40 307 | 8 089 | 65 951 | 22 880 | 41 358 | | | |
Total Current Tax Expense Credit | | 133 264 | 33 530 | 115 122 | -149 706 | 82 384 | -123 475 | -38 772 | 3 499 |
Total Operating Lease Payments | | 170 228 | 359 624 | 130 444 | 167 804 | 71 122 | 71 949 | | |
Trade Creditors Trade Payables | 1 791 642 | 3 170 953 | 1 138 760 | 1 809 107 | 1 524 671 | 762 360 | 1 044 868 | 2 633 884 | 750 287 |
Trade Debtors Trade Receivables | 1 984 086 | 2 609 773 | 1 749 941 | 4 435 742 | 2 347 349 | 1 994 011 | 1 993 616 | 1 664 083 | 2 354 943 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | 4 706 226 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | -316 561 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 2 824 384 |
Turnover Revenue | 13 222 803 | 12 981 256 | 11 890 213 | 12 982 525 | 11 205 670 | 7 672 095 | 8 949 899 | 12 195 489 | |
Wages Salaries | 4 693 233 | 6 026 776 | 4 601 244 | 6 060 270 | 4 689 203 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 5 000 | 69 431 | 60 636 | 2 140 | |
Director Remuneration | | | | | 256 156 | 264 549 | 340 595 | 371 665 | 225 692 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 327 118 | 261 156 | 333 980 | 401 231 | 373 805 | 260 612 |