Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 442 | 366 | 305 | 218 | 118 |
Current Assets | | 5 739 067 | 6 110 861 | 5 989 723 | 6 065 473 |
Debtors | | 1 055 896 | 732 220 | 1 381 338 | 2 323 735 |
Net Assets Liabilities | | 6 278 111 | 6 756 234 | 3 420 000 | 3 420 000 |
Other Debtors | | 81 631 | | | 800 000 |
Total Inventories | | 1 446 697 | 963 940 | 1 003 446 | 920 052 |
|
Other Financial Data |
Audit Fees Expenses | | 20 000 | 22 000 | 22 000 | 23 000 |
Fees For Non-audit Services | | | | 7 000 | 8 500 |
Other Assurance Services Fees | | | | 6 000 | 7 500 |
Other Non-audit Services Entity Subsidiaries Fees | | 4 400 | 5 000 | | |
Other Taxation Advisory Services Entity Subsidiaries Fees | | 7 266 | 4 500 | | |
Taxation Compliance Services Fees | | | | 1 000 | 1 000 |
Accrued Liabilities Deferred Income | | 54 977 | 60 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 143 205 | 1 233 748 | 1 033 636 | 1 011 080 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 73 376 | | 71 414 |
Administration Support Average Number Employees | | 24 | 24 | 22 | 22 |
Administrative Expenses | | 1 527 148 | 1 524 001 | 1 692 889 | 1 942 466 |
Amounts Owed To Group Undertakings | | 500 | 305 | | |
Amounts Owed To Group Undertakings Participating Interests | 500 | 500 | | | |
Amounts Owed To Related Parties | | | | 218 | 118 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 61 | 57 | 49 | 51 |
Balances With Banks | | | | 218 | 118 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 1 126 000 | 1 104 700 | | |
Cash Cash Equivalents Cash Flow Value | | 3 236 474 | 4 414 396 | 3 604 939 | |
Comprehensive Income Expense | | 1 057 914 | 796 183 | | |
Corporation Tax Payable | | 235 143 | 183 338 | | |
Cost Sales | | 4 910 151 | 4 680 713 | 3 958 310 | 3 383 655 |
Creditors | 500 | 500 | 305 | 1 281 801 | 118 |
Current Tax For Period | | 235 143 | 183 338 | 196 826 | -118 496 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -965 | -1 002 | -13 210 | 2 567 |
Deferred Tax Liabilities | | 27 401 | 26 399 | 13 189 | 15 757 |
Depreciation Amortisation Expense | | | | 108 438 | 89 840 |
Depreciation Expense Property Plant Equipment | | 109 439 | 111 145 | 108 438 | 89 840 |
Depreciation Rate Used For Property Plant Equipment | | | 2 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 20 602 | | -86 911 |
Disposals Property Plant Equipment | | | 20 602 | | -86 911 |
Dividends Paid | | 636 120 | 318 060 | -1 272 240 | -636 120 |
Dividends Paid Classified As Financing Activities | | 636 120 | 318 060 | -1 272 240 | -636 120 |
Dividends Paid On Shares | 636 120 | 636 120 | 318 060 | | |
Dividends Paid On Shares Interim | | | | 1 272 240 | 636 120 |
Financial Assets | | 366 | 305 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 42 428 | 57 739 | 60 737 | 34 275 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | 13 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | 11 121 | 5 023 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 33 317 | -96 314 | 346 913 | -85 092 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -111 335 | 323 676 | 648 813 | 942 397 |
Gain Loss In Cash Flows From Change In Inventories | | -89 583 | 482 757 | 39 506 | -83 394 |
Gain Loss On Disposals Property Plant Equipment | | 10 041 | 4 650 | | 13 000 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -1 150 | -2 474 | -454 | -1 620 |
Government Grant Income | | | | 12 689 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | 279 839 | 706 900 |
Gross Profit Loss | | 2 721 689 | 2 458 525 | 2 618 895 | 2 623 848 |
Income Taxes Paid Refund Classified As Operating Activities | | 220 111 | 197 213 | 183 338 | -62 603 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 208 640 | 1 178 227 | -809 457 | -783 253 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -81 372 | -37 930 | | |
Increase Decrease In Existing Provisions | | | -1 002 | | 2 567 |
Increase Decrease In Net Debt From Cash Flows | | | | | -783 253 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 19 000 | | 64 355 |
Interest Income On Cash Cash Equivalents | | 12 270 | 4 708 | | |
Interest Paid Classified As Operating Activities | | | 900 | | |
Interest Payable Similar Charges Finance Costs | | | 900 | | |
Interest Received Classified As Investing Activities | | | | 3 902 | 32 656 |
Interest Received Classified As Operating Activities | | 12 571 | 4 766 | 3 902 | 32 656 |
Investments | 3 420 000 | 3 420 000 | 3 420 000 | | |
Investments Fixed Assets | 3 420 000 | 3 420 000 | 3 420 000 | 3 420 000 | 3 420 000 |
Investments In Group Undertakings | 3 420 000 | 3 420 000 | 3 420 000 | | |
Investments In Subsidiaries | | | | 3 420 000 | 3 420 000 |
Net Cash Flows From Used In Financing Activities | | -636 120 | -318 060 | | |
Net Cash Flows From Used In Investing Activities | | -88 767 | -68 726 | -61 886 | -25 758 |
Net Cash Flows From Used In Operating Activities | | 933 527 | 1 565 013 | 524 669 | -121 375 |
Net Cash Generated From Operations | | 1 141 067 | 1 758 360 | 708 007 | -183 978 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 1 049 413 | 760 117 |
Net Current Assets Liabilities | -58 | -134 | 5 189 461 | 4 707 922 | 4 924 657 |
Net Debt Funds | | | | 3 604 939 | 2 821 686 |
Net Deferred Tax Liability Asset | | 27 401 | 26 399 | | |
Number Shares Issued Fully Paid | 3 420 000 | 3 420 000 | 3 420 000 | | |
Operating Profit Loss | | 1 198 149 | 936 723 | 940 975 | 683 277 |
Other Creditors | | 24 454 | 12 557 | 2 143 | 13 420 |
Other Employee Expense | | | | 2 922 | 6 573 |
Other Finance Costs | | | 900 | | |
Other Finance Income | | | | 3 902 | 32 656 |
Other Interest Income | | 301 | 58 | | |
Other Interest Receivable Similar Income Finance Income | | 12 571 | 4 766 | 3 902 | 32 656 |
Other Inventories | | | | 1 003 446 | 920 052 |
Other Operating Income Format1 | | 3 608 | 2 199 | 14 969 | 1 895 |
Other Payables Accrued Expenses | | | | 544 005 | 490 220 |
Other Remaining Operating Income | | 3 608 | 2 199 | 2 280 | 1 895 |
Other Taxation Social Security Payable | | 289 175 | 247 364 | | |
Par Value Share | | 1 | 1 | | |
Pension Costs Defined Contribution Plan | | 126 910 | 151 991 | 141 389 | 151 938 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 126 910 | 151 991 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 |
Prepayments | | | | 63 797 | 308 710 |
Prepayments Accrued Income | | 69 094 | 66 898 | | |
Proceeds From Sales Property Plant Equipment | | 10 043 | 4 650 | | 13 000 |
Production Average Number Employees | | 37 | 33 | 27 | 29 |
Profit Loss | | 636 044 | 318 194 | 761 261 | 831 862 |
Profit Loss Attributable To Owners Parent | | | | 761 261 | 831 862 |
Profit Loss On Ordinary Activities Before Tax | | 1 210 720 | 940 589 | 944 877 | 715 933 |
Property Plant Equipment Gross Cost | | 1 650 000 | 1 650 000 | 1 197 916 | 1 182 419 |
Provisions | | 27 401 | 26 399 | 13 189 | 15 756 |
Provisions For Liabilities Balance Sheet Subtotal | | 27 401 | 26 399 | 13 189 | 15 756 |
Purchase Property Plant Equipment | | 98 810 | 73 376 | -65 788 | -71 414 |
Raw Materials | | 1 250 005 | 830 716 | | |
Research Development Tax Credit | | 81 372 | 37 930 | | |
Revenue From Sale Goods | | 7 631 840 | 7 139 238 | 6 577 205 | 6 007 503 |
Social Security Costs | | 166 845 | 169 589 | 146 359 | 176 107 |
Staff Costs Employee Benefits Expense | | 2 062 172 | 1 983 068 | 1 784 174 | 2 014 343 |
Taxation Social Security Payable | | | | 246 842 | 215 515 |
Tax Expense Credit Applicable Tax Rate | | 230 051 | 178 687 | 179 527 | 136 027 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -259 429 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 4 575 | 4 612 | 16 820 | 7 030 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 517 | 39 | 479 | -2 124 |
Tax Increase Decrease From Other Short-term Timing Differences | | -965 | -1 002 | -13 210 | 2 567 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 152 806 | 144 406 | 183 616 | -115 929 |
Total Assets Less Current Liabilities | 3 419 942 | 3 419 866 | 3 420 000 | 6 258 444 | 6 456 753 |
Total Current Tax Expense Credit | | 153 771 | 145 408 | | |
Trade Creditors Trade Payables | | 460 747 | 418 141 | 291 985 | 280 728 |
Trade Debtors Trade Receivables | | 905 171 | 665 322 | 1 037 702 | 508 125 |
Turnover Revenue | | 52 948 | 7 139 238 | 6 577 205 | 6 007 503 |
Wages Salaries | | 1 768 417 | 1 661 488 | 1 493 504 | 1 679 725 |
Work In Progress | | 196 692 | 133 224 | | |
Company Contributions To Money Purchase Plans Directors | | 66 295 | 78 416 | 85 473 | 72 945 |
Director Remuneration | | 110 039 | 353 031 | 251 922 | 281 936 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 375 180 | 124 552 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 3 | 3 | | |