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 | 288 020 | 180 224 | 459 250 | 539 879 | 520 668 |
Current Assets | 3 100 293 | 2 663 810 | 3 435 920 | 4 446 143 | 4 604 205 |
Debtors | 505 372 | 349 958 | 555 327 | 670 723 | 698 736 |
Net Assets Liabilities | 5 010 150 | 5 230 400 | 5 648 735 | 6 227 912 | 6 756 060 |
Other Debtors | 116 870 | 81 197 | 134 510 | 77 026 | 91 987 |
Property Plant Equipment | 5 056 622 | 5 311 833 | 5 330 367 | 5 909 215 | 7 039 545 |
Total Inventories | 2 306 901 | 2 133 628 | 2 421 343 | 3 235 541 | |
|
Other Financial Data |
Audit Fees Expenses | 8 760 | 9 900 | 10 200 | 10 500 | 13 250 |
Accrued Liabilities Deferred Income | 58 711 | 26 776 | 77 283 | 130 914 | 87 741 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 966 147 | 2 021 577 | 2 056 778 | 2 145 433 | 2 307 664 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 129 940 | 117 772 | 718 732 | 945 387 |
Administrative Expenses | 1 764 152 | 1 689 767 | 1 643 049 | 1 767 008 | 2 160 486 |
Amounts Owed To Group Undertakings | 126 198 | | | | |
Average Number Employees During Period | 63 | 72 | 63 | 72 | 66 |
Bank Borrowings | 953 539 | 855 739 | 447 939 | 390 139 | 332 341 |
Bank Borrowings Overdrafts | 855 739 | 757 939 | 390 139 | 332 339 | 274 541 |
Banking Arrangements Classified As Cash Cash Equivalents | -407 246 | -430 732 | -410 455 | -473 091 | -674 416 |
Bank Overdrafts | 407 246 | 430 732 | 410 455 | 473 091 | 674 416 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 799 137 | 2 000 000 | 19 256 | 86 957 | 65 989 |
Cash Cash Equivalents Cash Flow Value | -119 226 | -250 508 | 48 795 | 66 788 | -153 748 |
Comprehensive Income Expense | 193 095 | 220 250 | 418 335 | 579 177 | 528 148 |
Corporation Tax Payable | 8 100 | | 53 516 | 5 000 | 4 571 |
Cost Sales | 6 550 262 | 6 957 355 | 7 470 867 | 8 740 544 | 9 748 456 |
Creditors | 855 739 | 757 939 | 396 411 | 374 830 | 307 123 |
Current Tax For Period | 8 100 | | 68 004 | 5 000 | 4 571 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 609 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 33 100 | -300 | 16 000 | 280 690 | 50 374 |
Depreciation Expense Property Plant Equipment | 257 030 | 81 522 | 96 536 | 124 789 | |
Depreciation Impairment Expense Property Plant Equipment | 257 030 | 81 522 | 96 536 | 126 386 | 162 231 |
Disposals Investment Property Fair Value Model | | | 425 000 | | |
Distribution Costs | 200 026 | 207 546 | 253 359 | 154 625 | 403 149 |
Finance Lease Liabilities Present Value Total | | | 6 272 | 42 491 | 32 582 |
Finance Lease Payments Owing Minimum Gross | | | 10 453 | 56 772 | 46 384 |
Finished Goods Goods For Resale | 618 148 | 703 528 | 613 895 | 865 218 | 1 108 174 |
Fixed Assets | 5 582 065 | 5 736 833 | 5 330 367 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 670 450 | 97 800 | 407 800 | 57 800 | 57 798 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 2 556 | -2 556 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 2 946 | 302 | -1 218 | 2 592 | -5 296 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 15 375 | 10 215 | 7 461 | 12 456 | 9 134 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -44 191 | -52 965 | -6 880 | 41 914 | -94 977 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | -100 443 | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | -6 409 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -343 574 | 461 151 | -295 417 | -726 565 | -490 366 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -64 330 | -152 858 | 205 369 | 115 396 | 28 013 |
Gain Loss In Cash Flows From Change In Inventories | 381 844 | -173 273 | 287 715 | 814 198 | 149 260 |
Gain Loss On Disposals Property Plant Equipment | 10 347 | 9 592 | -2 571 | 11 153 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | 347 174 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | 220 651 | | | 347 174 |
Gross Profit Loss | 2 196 754 | 1 781 606 | 2 421 286 | 2 811 347 | |
Impairment Loss Reversal On Investments | | -198 971 | | | |
Income From Related Parties | 7 548 798 | 7 502 748 | 7 738 982 | 9 179 475 | 9 924 057 |
Income Taxes Paid Refund Classified As Operating Activities | -145 884 | -7 055 | -7 433 | -54 734 | -11 787 |
Income Tax Expense Credit On Components Other Comprehensive Income | -45 746 | 41 900 | | | 86 794 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | -100 443 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 488 161 | 131 282 | -299 303 | -17 993 | 220 536 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 116 | 9 310 | -7 055 | 1 218 | 6 787 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 81 522 | 96 536 | 126 386 | 162 231 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 45 301 | 43 286 | 32 583 | 23 185 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 254 | 510 | |
Interest Income On Bank Deposits | 158 | 176 | 35 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 158 | 176 | 35 | | |
Interest Paid Classified As Operating Activities | | | | -23 695 | -45 689 |
Interest Payable Similar Charges Finance Costs | 45 301 | 43 286 | 32 837 | 23 695 | 45 689 |
Interest Received Classified As Investing Activities | -158 | -176 | -35 | -66 | -39 |
Investment Property | 525 443 | 425 000 | | | |
Investment Property Fair Value Model | 525 443 | 425 000 | 4 213 641 | 4 245 922 | 5 250 000 |
Issue Equity Instruments | 2 556 | | | | |
Key Management Personnel Compensation Total | 434 436 | 380 937 | 420 537 | 395 604 | 427 301 |
Net Cash Flows From Used In Financing Activities | -310 095 | -201 614 | 409 891 | 84 481 | |
Net Cash Flows From Used In Investing Activities | 1 112 390 | 103 758 | -313 529 | 621 015 | |
Net Cash Flows From Used In Operating Activities | -314 134 | 229 138 | -395 665 | -723 489 | |
Net Cash Generated From Operations | -505 319 | 178 797 | -435 935 | -801 918 | -850 474 |
Net Current Assets Liabilities | 523 824 | 533 106 | 1 012 379 | 1 271 817 | 739 096 |
Net Finance Income Costs | 158 | 176 | 35 | 66 | 39 |
Net Interest Paid Received Classified As Operating Activities | -45 301 | -43 286 | -32 837 | -23 695 | |
Operating Profit Loss | 232 576 | -115 707 | 528 086 | 889 714 | |
Other Creditors | 433 149 | 646 288 | 394 134 | 675 940 | 998 446 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 26 092 | 61 335 | 37 731 | |
Other Disposals Property Plant Equipment | | 39 950 | 64 037 | 51 229 | |
Other Interest Income | | | | 66 | 39 |
Other Interest Receivable Similar Income Finance Income | 158 | 176 | 35 | 66 | 39 |
Other Operating Income Format1 | | | 3 208 | | |
Other Taxation Social Security Payable | 38 326 | 40 204 | 35 493 | 39 548 | 39 321 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -2 091 | -26 681 | -10 388 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 102 760 | 61 556 | 115 785 | 66 823 | 72 474 |
Prepayments Accrued Income | 88 905 | 95 351 | 120 326 | 105 757 | 111 357 |
Proceeds From Issuing Shares | -2 556 | | | | |
Proceeds From Sales Investment Properties | | | -418 591 | | |
Proceeds From Sales Property Plant Equipment | -36 000 | -23 450 | -131 | -24 651 | |
Profit Loss | 147 349 | 41 499 | 418 335 | 579 177 | 267 768 |
Profit Loss On Ordinary Activities Before Tax | 187 433 | 40 154 | 495 284 | 866 085 | 329 500 |
Property Plant Equipment Gross Cost | 7 022 769 | 7 333 410 | 7 387 145 | 8 054 648 | 9 347 209 |
Provisions For Liabilities Balance Sheet Subtotal | 240 000 | 281 600 | | | |
Purchase Investment Properties | -525 443 | | | | |
Purchase Property Plant Equipment | -620 549 | -129 940 | -105 228 | -645 732 | -945 387 |
Raw Materials Consumables | 1 688 753 | 1 430 100 | 1 807 448 | 2 370 323 | |
Redemption Shares Decrease In Equity | 207 000 | | | | |
Repayments Borrowings Classified As Financing Activities | | 299 414 | | | |
Social Security Costs | 133 751 | 152 858 | 160 508 | 176 914 | |
Staff Costs Employee Benefits Expense | 1 733 609 | 1 857 991 | 1 849 186 | 1 999 027 | 2 039 601 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 240 000 | 281 600 | 297 600 | 578 290 | 715 458 |
Tax Expense Credit Applicable Tax Rate | 35 612 | 7 629 | 94 104 | 164 556 | 62 605 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 015 | 498 | 256 | 196 | 719 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 40 084 | -1 345 | 76 949 | 286 908 | 61 732 |
Total Assets Less Current Liabilities | 6 105 889 | 6 269 939 | 6 342 746 | 7 181 032 | 7 778 641 |
Total Borrowings | 1 360 785 | 1 286 471 | 858 394 | 863 230 | 1 006 757 |
Total Current Tax Expense Credit | 6 984 | -1 045 | 60 949 | 6 218 | 11 358 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 220 651 | | | 347 174 |
Total Operating Lease Payments | | | | 4 970 | |
Trade Creditors Trade Payables | 1 406 939 | 888 904 | 1 390 679 | 1 777 752 | 1 989 012 |
Trade Debtors Trade Receivables | 299 597 | 173 410 | 300 491 | 487 940 | 495 392 |
Turnover Revenue | 8 747 016 | 8 738 961 | 9 892 153 | 11 551 891 | |
Wages Salaries | 1 497 098 | 1 643 577 | 1 572 893 | 1 755 290 | 1 782 040 |
Company Contributions To Defined Benefit Plans Directors | 88 869 | 33 559 | 83 278 | 33 078 | |
Director Remuneration | 315 048 | 316 019 | 306 221 | 327 699 | 331 788 |
Director Remuneration Benefits Including Payments To Third Parties | 403 917 | 349 578 | 389 499 | 360 777 | 364 925 |