Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 2 489 016 | 529 |
Current Assets | 40 401 548 | 34 049 099 |
Debtors | 4 955 062 | 6 257 512 |
Net Assets Liabilities | 14 259 720 | 15 576 665 |
Property Plant Equipment | 8 400 900 | 8 032 907 |
Total Inventories | 32 957 470 | 27 791 058 |
|
Other Financial Data |
Fees For Non-audit Services | 18 270 | 18 270 |
Director Remuneration | 345 168 | 136 806 |
Accrued Liabilities | 1 302 559 | 941 951 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 439 946 | 4 022 591 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -34 288 |
Administrative Expenses | 15 617 098 | 13 554 500 |
Amounts Owed To Group Undertakings | 1 200 000 | 1 050 000 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 306 | 283 |
Bank Borrowings | 5 000 953 | |
Bank Borrowings Overdrafts | 5 163 613 | 1 361 143 |
Bank Overdrafts | 162 660 | 1 361 143 |
Cash Cash Equivalents Cash Flow Value | 2 326 356 | -1 360 614 |
Comprehensive Income Expense | -1 112 235 | 1 316 945 |
Corporation Tax Payable | | 190 903 |
Corporation Tax Recoverable | 8 215 | |
Cost Sales | 136 210 943 | 124 393 413 |
Creditors | 1 200 000 | 1 050 000 |
Current Tax For Period | -8 215 | 199 118 |
Depreciation Amortisation Expense | 573 781 | 582 645 |
Depreciation Expense Property Plant Equipment | 573 781 | 582 645 |
Disposals Property Plant Equipment | | 13 170 |
Finished Goods | 1 091 240 | 875 780 |
Further Item Interest Expense Component Total Interest Expense | 48 342 | 223 209 |
Further Item Operating Income Component Total Other Operating Income | | 44 494 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 752 582 | 648 578 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 053 901 | -4 241 532 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 650 190 | -1 310 665 |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 714 | 696 |
Gain Loss On Disposals Property Plant Equipment | -2 714 | 696 |
Government Grant Income | | 1 680 709 |
Gross Profit Loss | 14 767 873 | 13 598 568 |
Income Taxes Paid Refund Classified As Operating Activities | -4 517 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -23 454 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 918 026 | -3 686 970 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 4 729 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 795 375 | -5 166 412 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 582 645 |
Interest Expense On Bank Overdrafts | 4 110 | 4 290 |
Interest Paid Classified As Operating Activities | -257 614 | -287 496 |
Interest Payable Similar Charges Finance Costs | 257 614 | 287 496 |
Net Cash Flows From Used In Financing Activities | -5 000 953 | 5 000 953 |
Net Cash Flows From Used In Investing Activities | 198 980 | 213 956 |
Net Cash Flows From Used In Operating Activities | 2 883 947 | -1 527 939 |
Net Cash Generated From Operations | 2 621 816 | -1 815 435 |
Net Current Assets Liabilities | 7 154 490 | 8 655 140 |
Net Interest Received Paid Classified As Investing Activities | -595 | |
Number Shares Issued Fully Paid | | 40 399 |
Operating Profit Loss | -849 225 | 1 769 271 |
Other Deferred Tax Expense Credit | 14 854 | -34 288 |
Other Interest Receivable Similar Income Finance Income | 595 | |
Other Operating Income Format1 | | 1 725 203 |
Other Taxation Social Security Payable | 467 899 | 197 486 |
Par Value Share | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 186 918 | 196 919 |
Prepayments | 1 550 542 | 1 102 684 |
Proceeds From Borrowings Classified As Financing Activities | -5 000 953 | |
Proceeds From Sales Property Plant Equipment | | -13 866 |
Profit Loss | -1 112 235 | 1 316 945 |
Profit Loss On Ordinary Activities Before Tax | -1 106 244 | 1 481 775 |
Property Plant Equipment Gross Cost | 11 840 846 | 12 055 498 |
Provisions | 95 670 | 61 382 |
Provisions For Liabilities Balance Sheet Subtotal | 95 670 | 61 382 |
Purchase Property Plant Equipment | -199 575 | -227 822 |
Raw Materials | 31 866 230 | 26 915 278 |
Recoverable Value-added Tax | | 269 442 |
Repayments Borrowings Classified As Financing Activities | | -5 000 953 |
Social Security Costs | 912 926 | 784 290 |
Staff Costs Employee Benefits Expense | 10 397 598 | 9 526 738 |
Tax Decrease From Utilisation Tax Losses | | 151 045 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 580 | 580 |
Tax Expense Credit Applicable Tax Rate | -210 186 | 281 537 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 46 285 | 37 936 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 146 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 162 597 | |
Tax Increase Decrease From Other Short-term Timing Differences | | -2 886 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -132 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 5 991 | 164 830 |
Total Additions Including From Business Combinations Property Plant Equipment | | 227 822 |
Total Assets Less Current Liabilities | 15 555 390 | 16 688 047 |
Total Borrowings | 21 507 519 | 20 368 864 |
Total Current Tax Expense Credit | -8 863 | 199 118 |
Total Operating Lease Payments | 730 000 | 737 398 |
Trade Creditors Trade Payables | 26 162 987 | 22 552 476 |
Trade Debtors Trade Receivables | 3 396 305 | 4 885 386 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | -5 026 |
Turnover Revenue | 150 978 816 | 137 991 981 |
Wages Salaries | 9 297 754 | 8 545 529 |