Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 13 297 | 13 246 | 13 194 | 13 095 |
Current Assets | 14 160 475 | 13 246 | 22 518 | 73 355 |
Debtors | 1 835 305 | 1 575 596 | 9 324 | 60 260 |
Net Assets Liabilities | 515 961 | 512 119 | 508 277 | 504 397 |
Other Debtors | 402 412 | 323 568 | 1 261 694 | 15 073 |
Total Inventories | 11 426 870 | 10 407 453 | 15 099 025 | 13 221 628 |
|
Other Financial Data |
Audit Fees Expenses | 26 369 | 12 042 | 37 840 | 12 500 |
Accrued Liabilities Deferred Income | 2 340 | 2 340 | 2 340 | 2 340 |
Accumulated Amortisation Impairment Intangible Assets | 552 205 | 583 910 | 615 615 | 627 320 |
Accumulated Depreciation Impairment Property Plant Equipment | 860 287 | 176 008 | 427 522 | 462 386 |
Additional Provisions Increase From New Provisions Recognised | | -36 279 | -5 488 | 24 219 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 600 | 113 399 | 61 838 |
Administration Support Average Number Employees | 7 | 12 | 10 | 11 |
Administrative Expenses | 3 395 744 | 3 803 223 | 4 201 730 | 4 629 002 |
Amortisation Expense Intangible Assets | 31 705 | 31 705 | 31 705 | 11 705 |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | 475 350 | 526 477 |
Amounts Owed By Directors | | | 9 324 | 45 187 |
Amounts Owed To Directors | 23 864 | 23 864 | | |
Amounts Owed To Group Undertakings | 604 074 | 607 856 | 644 834 | 689 108 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 118 | 126 | 138 | 134 |
Bank Borrowings Overdrafts | 2 896 824 | 104 303 | 112 209 | 588 666 |
Bank Overdrafts | 2 806 280 | | | 479 114 |
Cash Cash Equivalents | -1 907 980 | 707 583 | 1 253 774 | 676 776 |
Cash Cash Equivalents Cash Flow Value | -1 907 980 | 707 583 | 1 253 774 | 676 776 |
Comprehensive Income Expense | 2 365 772 | 766 786 | 691 091 | 1 346 850 |
Corporation Tax Payable | 3 781 | 3 790 | 3 790 | 14 233 |
Corporation Tax Recoverable | 108 626 | 108 094 | 26 188 | 68 262 |
Cost Sales | 43 029 195 | 34 397 772 | 35 948 513 | 49 776 612 |
Creditors | 634 059 | 637 850 | 650 964 | 705 681 |
Current Tax For Period | 51 760 | 3 790 | 85 697 | 3 781 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -36 279 | -5 488 | 24 218 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 189 | -36 279 | -5 488 | 24 218 |
Deferred Tax Liabilities | 80 083 | 43 804 | 38 316 | 62 535 |
Depreciation Expense Property Plant Equipment | 167 432 | 152 108 | 130 943 | 117 493 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 106 617 | | 42 596 |
Disposals Property Plant Equipment | | 215 561 | | 45 960 |
Dividends Paid | 144 000 | 144 000 | 144 000 | 144 000 |
Dividends Paid Classified As Financing Activities | 144 000 | 144 000 | 144 000 | 144 000 |
Dividends Paid On Shares | 144 000 | 144 000 | 144 000 | 144 000 |
Finance Lease Liabilities Present Value Total | 254 606 | 295 775 | 216 207 | 178 594 |
Finance Lease Payments Owing Minimum Gross | 254 606 | 295 775 | 216 207 | 178 594 |
Finished Goods | 431 150 | 431 150 | 431 150 | 431 150 |
Fixed Assets | 2 581 744 | 2 479 941 | 2 430 692 | 2 359 968 |
Further Item Operating Income Component Total Other Operating Income | 7 722 | 3 656 | 7 150 | 7 925 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | -20 040 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 112 315 | 109 001 | 137 705 | 146 115 |
Gain Loss In Cash Flows From Change In Accrued Items | -518 637 | -17 481 | -38 001 | 42 960 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -543 212 | 936 924 | 5 835 538 | -3 202 411 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 470 007 | 259 709 | -966 799 | -530 408 |
Gain Loss In Cash Flows From Change In Inventories | -4 270 242 | 1 019 417 | -4 691 572 | 1 877 397 |
Gain Loss On Disposals Property Plant Equipment | -12 417 | -108 944 | | -3 364 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 43 792 | -1 767 | 2 292 | -18 674 |
Gross Profit Loss | 5 614 354 | 4 528 283 | 4 944 312 | 6 037 406 |
Income Taxes Paid Refund Classified As Operating Activities | 262 069 | 4 301 | 85 697 | 33 759 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -3 099 973 | 2 615 563 | 546 191 | -576 998 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -158 124 | 511 | | 29 978 |
Increase Decrease In Net Debt From Cash Flows | | -2 886 879 | -730 018 | 514 670 |
Increase From Amortisation Charge For Year Intangible Assets | | 31 705 | 31 705 | 11 705 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 432 | 32 113 | 2 480 |
Intangible Assets | 81 901 | 50 196 | 18 491 | 6 786 |
Intangible Assets Gross Cost | | 634 106 | 634 106 | 634 106 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 31 969 | 24 432 | 37 696 | 75 846 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 11 009 | 16 954 | 18 910 | 17 273 |
Interest Income On Cash Cash Equivalents | 1 534 | 427 | 154 | 4 409 |
Interest Paid Classified As Operating Activities | 45 989 | 40 385 | 56 606 | 92 531 |
Interest Payable Similar Charges Finance Costs | 45 989 | 40 385 | 56 606 | 92 531 |
Interest Received Classified As Operating Activities | 1 534 | 427 | 154 | 4 409 |
Investments | 1 136 723 | 1 136 723 | 1 136 723 | 1 136 723 |
Investments Fixed Assets | 1 136 723 | 1 136 723 | 1 136 723 | 1 136 723 |
Investments In Group Undertakings | 1 136 723 | 1 136 723 | 1 136 723 | 1 136 723 |
Loan Capital | | 1 562 274 | 1 354 393 | 949 018 |
Net Cash Flows From Used In Financing Activities | -1 191 029 | -415 316 | -327 827 | -206 328 |
Net Cash Flows From Used In Investing Activities | -265 942 | -190 954 | -113 399 | -61 838 |
Net Cash Flows From Used In Operating Activities | -1 643 002 | 3 221 833 | 987 417 | -308 832 |
Net Cash Generated From Operations | -1 336 478 | 3 266 092 | 1 129 566 | -186 951 |
Net Current Assets Liabilities | -620 762 | -624 604 | -628 446 | -632 326 |
Net Debt Funds | 2 798 181 | -88 698 | -818 716 | -304 046 |
Net Deferred Tax Liability Asset | 80 083 | 43 804 | 38 316 | 62 535 |
Number Shares Issued Fully Paid | 2 | 2 | 2 | 2 |
Operating Profit Loss | 2 314 052 | 774 766 | 827 752 | 1 492 949 |
Other Creditors | 12 976 | 13 191 | 19 400 | 39 447 |
Other Departments Average Number Employees | 106 | 110 | 124 | 119 |
Other Interest Expense | 3 011 | -1 001 | | |
Other Interest Receivable Similar Income Finance Income | 1 534 | 427 | 154 | 4 409 |
Other Operating Income Format1 | 95 442 | 69 746 | 85 170 | 84 545 |
Other Remaining Borrowings | 662 624 | 1 562 274 | | |
Other Remaining Operating Income | 6 000 | 750 | 8 900 | 7 500 |
Other Taxation Social Security Payable | 208 311 | 193 936 | 218 615 | 301 317 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -72 561 | -55 654 | 87 968 | 59 671 |
Pension Costs Defined Contribution Plan | 86 240 | 94 839 | 107 126 | 116 506 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 86 240 | 94 839 | 107 126 | 116 506 |
Prepayments Accrued Income | 76 350 | 88 687 | 95 647 | 98 407 |
Proceeds From Borrowings Classified As Financing Activities | -1 119 590 | -326 970 | -95 859 | -2 657 |
Profit Loss | 296 119 | 140 158 | 140 158 | 140 120 |
Profit Loss On Ordinary Activities Before Tax | 2 269 597 | 734 808 | 771 300 | 1 404 827 |
Property Plant Equipment Gross Cost | 195 458 | 1 203 138 | 529 965 | 529 965 |
Provisions | 80 083 | 43 804 | 38 316 | 62 535 |
Purchase Property Plant Equipment | 265 942 | 190 954 | 113 399 | 61 838 |
Raw Materials | 2 000 | 2 000 | 2 000 | 2 000 |
Rental Leasing Income | 81 720 | 65 340 | 69 120 | 69 120 |
Revenue From Rendering Services | 48 643 549 | 38 926 055 | 40 892 825 | 55 814 018 |
Revenue From Sale Goods | | | 20 000 | |
Social Security Costs | 475 422 | 501 570 | 558 038 | 636 566 |
Staff Costs Employee Benefits Expense | 4 953 950 | 5 219 408 | 5 803 999 | 6 309 252 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 80 083 | 43 804 | 38 316 | 62 535 |
Tax Decrease From Utilisation Tax Losses | | 12 415 | 81 906 | 126 127 |
Tax Decrease Increase From Effect Tax Incentives | 386 342 | 178 253 | | |
Tax Expense Credit Applicable Tax Rate | 430 505 | 139 614 | 146 547 | 266 917 |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | | | | -87 461 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -178 253 | | -62 220 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 630 | -7 220 | -11 105 | -14 187 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 227 | 62 064 | 32 161 | 26 859 |
Tax Increase Decrease From Other Short-term Timing Differences | 10 189 | -36 279 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -96 175 | -31 978 | 80 209 | 57 977 |
Total Assets Less Current Liabilities | 515 961 | 512 119 | 508 277 | 504 397 |
Total Current Tax Expense Credit | -106 364 | 4 301 | 85 697 | 33 759 |
Trade Creditors Trade Payables | 7 143 677 | 7 195 111 | 13 207 642 | 10 307 857 |
Trade Debtors Trade Receivables | 1 247 917 | 1 055 247 | 674 192 | 1 343 160 |
Turnover Revenue | 48 643 549 | 38 926 055 | 40 892 825 | 55 814 018 |
Wages Salaries | 4 392 288 | 4 622 999 | 5 138 835 | 5 556 180 |
Work In Progress | 10 993 720 | 9 974 303 | 14 665 875 | 12 788 478 |
Advances Credits Directors | 208 983 | 103 765 | 14 219 | 27 538 |
Advances Credits Made In Period Directors | | 173 039 | 113 089 | 35 863 |
Advances Credits Repaid In Period Directors | 384 975 | | | |
Director Remuneration | 135 434 | 113 560 | 140 976 | 138 350 |