Profit & Loss |
Date of Accounts |
2020-06-30 | 2021-06-30 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 91 246 | 170 | 85 420 | 122 567 |
Current Assets | 4 722 859 | 4 919 081 | 6 761 961 | 7 309 019 |
Debtors | 4 074 324 | 4 538 509 | 6 082 955 | 6 566 884 |
Net Assets Liabilities | 1 655 891 | 1 604 813 | 1 650 233 | 2 042 827 |
Other Debtors | 4 621 | 3 401 | 1 401 | 2 635 |
Property Plant Equipment | 3 069 455 | 2 941 524 | 2 936 914 | 3 053 609 |
Total Inventories | 557 289 | 380 402 | 593 586 | 619 568 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 110 081 | 3 326 | 81 175 | 169 950 |
Amount Specific Advance Or Credit Made In Period Directors | 117 004 | 164 867 | 81 175 | 179 660 |
Amount Specific Advance Or Credit Repaid In Period Directors | 127 356 | 271 622 | 3 326 | 90 885 |
Director Remuneration | 26 764 | 56 224 | 34 312 | 73 084 |
Accrued Liabilities | 115 049 | 121 756 | 145 428 | 251 716 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 334 141 | 3 642 367 | 4 017 139 | 4 514 373 |
Additional Provisions Increase From New Provisions Recognised | | | 238 772 | 86 939 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -3 190 | | |
Administration Support Average Number Employees | 18 | 18 | | |
Administrative Expenses | 2 411 397 | 1 876 640 | 1 682 985 | 2 779 587 |
Amounts Owed By Associates | | 96 642 | 128 850 | 7 153 |
Amounts Owed By Directors | 110 081 | 3 326 | 81 175 | 169 950 |
Amounts Owed To Directors | 6 154 | 375 | 1 402 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 108 | 119 | 125 | 130 |
Bank Borrowings | 186 732 | 129 742 | 144 805 | 142 857 |
Bank Borrowings Overdrafts | 161 449 | 380 952 | 273 806 | 130 952 |
Bank Overdrafts | | 2 799 | | |
Cash Cash Equivalents Cash Flow Value | 91 246 | -2 629 | 85 420 | |
Comprehensive Income Expense | 142 023 | 142 572 | 76 523 | 519 994 |
Corporation Tax Payable | 689 | | 158 | 28 820 |
Corporation Tax Recoverable | | 565 | 565 | |
Cost Sales | 35 674 774 | 27 052 028 | 25 567 678 | 45 892 534 |
Creditors | 310 053 | 600 914 | 501 920 | 479 514 |
Current Tax For Period | 689 | -565 | 158 | 28 815 |
Deferred Tax Liabilities | | 257 082 | 495 854 | 582 793 |
Depreciation Amortisation Expense | 628 841 | 507 356 | 409 151 | 574 660 |
Depreciation Expense Property Plant Equipment | 492 350 | 412 148 | 304 154 | 424 320 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 199 130 | 34 378 | 77 431 |
Disposals Property Plant Equipment | | 783 789 | 60 371 | 113 855 |
Dividends Paid | 52 000 | 193 650 | 31 200 | 127 400 |
Dividends Paid Classified As Financing Activities | -52 000 | -193 650 | -31 200 | -127 400 |
Dividends Paid On Shares Interim | 52 000 | 193 650 | 31 200 | 127 400 |
Finance Lease Liabilities Present Value Total | 148 604 | 202 499 | 227 684 | 274 581 |
Finished Goods | 557 289 | 380 402 | 593 586 | 619 568 |
Fixed Assets | | | 2 936 914 | 3 083 609 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -312 192 | -221 193 | -451 648 |
Further Item Interest Expense Component Total Interest Expense | 125 903 | 85 793 | 77 588 | 184 363 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | 104 229 | | | |
Further Item Proceeds From Loans Advances From Related Parties Classified As Financing Activities Component Corresponding Total | 118 981 | 177 147 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 146 906 | 154 451 | 170 388 | 161 521 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 72 | | 103 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -145 817 | 106 318 | 917 422 | 50 225 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 823 149 | -473 733 | -1 434 389 | -517 416 |
Gain Loss On Disposal Assets Income Statement Subtotal | -27 115 | -6 467 | -4 492 | 23 356 |
Gain Loss On Disposals Property Plant Equipment | -27 115 | -6 467 | -4 492 | 23 356 |
Gross Profit Loss | 2 531 604 | 2 005 795 | 2 057 407 | 3 609 047 |
Income Taxes Paid Refund Classified As Operating Activities | 86 879 | -689 | | 412 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 161 689 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 82 331 | -93 875 | 88 049 | 37 147 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -565 | | |
Increase Decrease In Property Plant Equipment | | 214 490 | 64 112 | 419 700 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 101 736 | -176 887 | 213 184 | 25 982 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 507 356 | 409 150 | 574 665 |
Intangible Assets | | | | 30 000 |
Intangible Assets Gross Cost | | | | 30 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 25 675 | 18 652 | 17 405 | 27 452 |
Interest Paid Classified As Operating Activities | -150 363 | -104 897 | -83 880 | -213 465 |
Interest Payable Similar Charges Finance Costs | 176 038 | 123 549 | 101 285 | 240 917 |
Issue Equity Instruments | | | 97 | |
Loans From Associates | | | 143 600 | |
Loans From Directors | | | 1 402 | |
Loans From Group Undertakings Participating Interests | 697 808 | 240 237 | 143 600 | |
Net Cash Flows From Used In Financing Activities | 972 225 | 169 406 | -498 136 | -40 860 |
Net Cash Flows From Used In Investing Activities | 330 850 | 382 566 | 408 198 | 695 898 |
Net Cash Flows From Used In Operating Activities | -1 385 406 | -361 455 | 1 889 | -692 185 |
Net Cash Generated From Operations | -1 474 565 | -582 335 | -99 396 | -932 690 |
Net Current Assets Liabilities | -843 239 | -478 715 | -288 907 | 21 525 |
Net Interest Received Paid Classified As Investing Activities | -3 262 | -3 326 | -834 | -2 106 |
Number Shares Issued Fully Paid | | 3 | 3 | 100 |
Operating Profit Loss | 243 013 | 259 040 | 415 904 | 874 559 |
Other Creditors | 84 139 | 106 417 | 131 288 | 73 441 |
Other Deferred Tax Expense Credit | 28 564 | | 238 772 | 86 939 |
Other Interest Receivable Similar Income Finance Income | 3 262 | 3 326 | 834 | 2 106 |
Other Operating Income Format1 | 122 806 | 129 885 | 41 482 | 45 099 |
Other Remaining Borrowings | 1 232 701 | 1 266 061 | 2 059 714 | 2 317 506 |
Other Taxation Social Security Payable | 207 867 | 190 232 | 124 563 | 79 159 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -255 962 | -192 033 | -187 856 | -284 303 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 89 504 | 57 714 | 49 349 | 64 776 |
Prepayments Accrued Income | 157 402 | 159 163 | 303 520 | 114 273 |
Proceeds From Borrowings Classified As Financing Activities | | -500 000 | | |
Proceeds From Issuing Shares | | | -97 | |
Proceeds From Loans Advances From Group Undertakings Participating Interests Classified As Financing Activities | 74 240 | 457 571 | | |
Proceeds From Loans Advances From Other Related Parties Classified As Financing Activities | -135 487 | -278 123 | | |
Proceeds From Sales Property Plant Equipment | -23 605 | -578 192 | -21 501 | -59 780 |
Production Average Number Employees | 90 | 101 | | |
Profit Loss | 142 023 | 142 572 | 76 523 | 519 994 |
Profit Loss On Ordinary Activities Before Tax | 174 466 | 138 817 | 315 453 | 635 748 |
Property Plant Equipment Gross Cost | 6 403 596 | 6 583 891 | 6 954 053 | 7 567 982 |
Provisions | 260 272 | 257 082 | 495 854 | 582 793 |
Provisions For Liabilities Balance Sheet Subtotal | 260 272 | 257 082 | 495 854 | 582 793 |
Purchase Intangible Assets | | | | -30 000 |
Purchase Property Plant Equipment | -357 717 | -651 892 | -430 533 | -727 784 |
Recoverable Value-added Tax | 186 695 | 269 007 | 342 396 | 310 338 |
Repayments Borrowings Classified As Financing Activities | -58 621 | -176 037 | -92 084 | -144 797 |
Social Security Costs | 327 651 | 280 986 | 238 026 | 398 516 |
Staff Costs Employee Benefits Expense | 4 069 049 | 3 617 410 | 3 296 355 | 4 919 774 |
Tax Decrease From Utilisation Tax Losses | 9 867 | -3 755 | 57 815 | 16 200 |
Tax Expense Credit Applicable Tax Rate | 33 149 | 26 375 | 59 936 | 120 792 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 760 | -105 889 | -9 521 | -77 541 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 868 | 1 741 | 7 558 | 1 764 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 3 103 | 74 018 | | |
Tax Increase Decrease From Other Short-term Timing Differences | 31 754 | -3 190 | 238 772 | 86 939 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 32 443 | -3 755 | 238 930 | 115 754 |
Total Additions Including From Business Combinations Intangible Assets | | | | 30 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | 964 084 | 430 533 | 727 784 |
Total Assets Less Current Liabilities | 2 226 216 | 2 462 809 | 2 648 007 | 3 105 134 |
Total Borrowings | 1 721 735 | 1 398 602 | 2 204 519 | 2 460 363 |
Total Deferred Tax Expense Credit | 31 754 | -3 190 | 238 772 | |
Total Operating Lease Payments | 64 425 | 32 508 | -32 513 | 128 850 |
Trade Creditors Trade Payables | 3 029 975 | 3 120 572 | 4 060 656 | 4 102 409 |
Trade Debtors Trade Receivables | 3 615 525 | 4 006 405 | 5 225 048 | 5 962 535 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 64 425 | |
Turnover Revenue | 38 206 378 | 29 057 823 | 27 625 085 | 49 501 581 |
Unpaid Contributions To Pension Schemes | 12 735 | 17 106 | 11 570 | 17 005 |
Wages Salaries | 3 651 894 | 3 278 710 | 3 008 980 | 4 456 482 |