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 | 8 515 042 | 8 795 779 | 5 086 449 | 7 858 239 | 1 268 422 |
Current Assets | 42 056 403 | 38 619 681 | 41 344 923 | 44 017 026 | 37 224 933 |
Debtors | 19 634 030 | 16 721 550 | 17 440 427 | 19 915 559 | 18 679 874 |
Net Assets Liabilities | 27 888 642 | 28 773 564 | 29 063 745 | 31 899 877 | 27 517 809 |
Other Debtors | 5 708 098 | 953 286 | 759 562 | 494 917 | 602 053 |
Property Plant Equipment | 990 688 | 954 635 | 1 390 999 | 1 336 869 | 1 254 934 |
Total Inventories | 13 907 331 | 13 102 352 | 18 818 047 | 16 243 228 | 17 276 637 |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Amount Specific Advance Or Credit Directors | 69 863 | 40 964 | 5 543 | 17 898 | 66 734 |
Amount Specific Advance Or Credit Made In Period Directors | 16 644 | 29 941 | 21 446 | 24 008 | 137 778 |
Amount Specific Advance Or Credit Repaid In Period Directors | 91 348 | 1 042 | 2 290 204 | 567 | 88 942 |
Company Contributions To Money Purchase Plans Directors | 13 788 | 17 538 | 18 788 | 23 038 | 26 935 |
Director Remuneration | 1 384 905 | 1 424 915 | 1 629 789 | 1 731 362 | 1 497 466 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 3 | 3 | 3 |
Accrued Liabilities | 2 051 037 | 1 533 959 | 1 152 372 | 2 085 988 | 2 278 955 |
Accumulated Amortisation Impairment Intangible Assets | | | 55 038 | 167 900 | 313 906 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 528 765 | 1 674 013 | 1 642 245 | 1 840 197 | 1 912 171 |
Administrative Expenses | 9 706 100 | 9 071 544 | 12 339 041 | 10 360 368 | 13 219 434 |
Amortisation Expense Intangible Assets | | | 55 038 | 112 862 | 146 006 |
Amounts Owed By Directors | | | 683 814 | 1 092 634 | 540 585 |
Amounts Owed By Group Undertakings | 2 596 922 | 2 844 293 | 3 581 696 | 6 858 198 | 7 582 661 |
Amounts Owed To Directors | | | 482 383 | 34 854 | 27 095 |
Amounts Owed To Group Undertakings | 7 524 513 | 7 376 404 | 7 375 924 | 7 375 524 | 7 375 524 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 140 | 146 | 137 | 146 | 152 |
Comprehensive Income Expense | -63 530 | 884 922 | 2 290 181 | 2 836 132 | -4 382 068 |
Corporation Tax Payable | 46 127 | | | | |
Corporation Tax Recoverable | | 48 874 | 39 428 | -124 063 | 908 866 |
Cost Sales | 38 651 275 | 34 898 257 | 43 419 774 | 54 426 918 | 41 231 950 |
Creditors | 15 289 800 | 11 414 423 | 14 620 224 | 14 865 690 | 12 960 315 |
Current Tax For Period | 633 417 | 325 000 | 538 216 | 708 489 | -116 029 |
Deferred Tax Liabilities | 100 719 | 100 719 | 327 365 | 311 748 | 386 888 |
Depreciation Expense Property Plant Equipment | 173 503 | 162 467 | 179 296 | 241 134 | 235 782 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 219 | 211 064 | 43 182 | 163 808 |
Disposals Property Plant Equipment | | 17 235 | 251 770 | 51 962 | 169 957 |
Distribution Costs | 313 273 | 271 118 | 474 433 | 562 940 | 326 950 |
Dividends Paid | | | 2 000 000 | | |
Dividends Paid On Shares Interim | | | 2 000 000 | | |
Finished Goods | 13 907 331 | 13 102 352 | 18 818 047 | 16 243 228 | 17 276 637 |
Fixed Assets | 1 327 771 | 1 774 038 | 2 744 609 | 3 117 621 | 3 471 421 |
Further Item Creditors Component Total Creditors | | | 1 054 657 | | |
Further Item Debtors Component Total Debtors | | | 58 277 | 252 420 | 2 |
Further Item Interest Expense Component Total Interest Expense | | | | 311 | |
Further Operating Expense Item Component Total Operating Expenses | -19 717 | 143 887 | 17 575 | 19 150 | 17 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 425 468 | 625 468 | 505 468 | 541 996 | 720 375 |
Gain Loss On Disposals Property Plant Equipment | -2 885 | 2 734 | -7 356 | 2 220 | 7 851 |
Government Grant Income | | | 244 935 | | |
Gross Profit Loss | 13 385 985 | 10 992 531 | 15 545 418 | 14 495 143 | 8 192 012 |
Income From Related Parties | 549 953 | 65 845 | 915 876 | 1 097 926 | 1 847 057 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 24 674 | | -128 770 | 14 691 | -708 489 |
Increase From Amortisation Charge For Year Intangible Assets | | | 55 038 | 112 862 | 146 006 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 162 467 | 179 296 | 241 134 | 235 782 |
Intangible Assets | 337 083 | 819 403 | 1 353 610 | 1 780 752 | 2 216 487 |
Intangible Assets Gross Cost | 337 083 | 819 403 | 1 408 648 | 1 948 652 | 2 530 393 |
Interest Expense On Bank Overdrafts | 61 973 | 60 334 | 90 231 | 53 271 | 32 618 |
Interest Income On Bank Deposits | 33 587 | 50 234 | 937 | 1 246 | 10 304 |
Interest Payable Similar Charges Finance Costs | 61 973 | 60 334 | 90 231 | 53 582 | 32 618 |
Key Management Personnel Compensation Total | 1 462 307 | 1 424 915 | 1 629 789 | | |
Loans Owed By Related Parties | 2 931 048 | 3 501 152 | 3 343 055 | 3 894 262 | 4 670 572 |
Loans Owed To Related Parties | -100 234 | -7 752 | -1 557 | -197 186 | -105 829 |
Net Current Assets Liabilities | 26 766 603 | 27 205 258 | 26 724 699 | 29 151 336 | 24 264 618 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 3 376 928 | 1 652 022 | 2 988 752 | 3 575 165 | -5 335 122 |
Other Creditors | 24 955 | 27 954 | 19 344 | 156 869 | 52 374 |
Other Deferred Tax Expense Credit | 5 448 | | 199 831 | -36 483 | -150 850 |
Other Interest Receivable Similar Income Finance Income | 33 587 | 50 234 | 937 | 1 246 | 10 304 |
Other Operating Income Format1 | 10 316 | 2 153 | 256 808 | 3 330 | 19 250 |
Other Taxation Social Security Payable | 3 230 905 | 1 015 233 | 1 016 599 | 1 634 518 | 198 515 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Related Parties | 2 155 244 | 2 475 836 | 2 649 854 | 5 097 928 | 4 272 062 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 113 099 | 143 887 | 136 375 | 153 611 | 171 599 |
Prepayments Accrued Income | 298 646 | 172 105 | 351 087 | 698 120 | 357 143 |
Profit Loss | -63 530 | 884 922 | 2 290 181 | 2 836 132 | -4 382 068 |
Profit Loss On Ordinary Activities Before Tax | 600 009 | 1 209 922 | 2 899 458 | 3 522 829 | -5 357 436 |
Property Plant Equipment Gross Cost | 2 519 453 | 2 628 648 | 3 033 244 | 3 177 066 | 3 167 105 |
Provisions | 205 732 | 205 732 | 405 563 | 369 080 | 218 230 |
Provisions For Liabilities Balance Sheet Subtotal | 205 732 | 205 732 | 405 563 | 369 080 | 218 230 |
Recoverable Value-added Tax | 565 436 | 621 658 | | | |
Restructuring Costs | 2 748 533 | 432 000 | | | |
Social Security Costs | 778 254 | 820 567 | 959 386 | 1 106 551 | 1 036 913 |
Staff Costs Employee Benefits Expense | 5 642 723 | 5 774 509 | 6 445 820 | 6 915 162 | 6 953 373 |
Tax Decrease From Utilisation Tax Losses | | | | | -1 098 136 |
Tax Expense Credit Applicable Tax Rate | 114 002 | 229 885 | 550 897 | 669 338 | -1 017 913 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -16 138 | -116 029 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -48 120 | -96 658 | -46 181 | 2 463 | -140 858 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 52 376 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 572 983 | 191 773 | 33 591 | 52 826 | 60 635 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -20 865 | -185 513 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -15 618 | -17 713 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 663 539 | 325 000 | 609 277 | 686 697 | -975 368 |
Total Additions Including From Business Combinations Intangible Assets | | 482 320 | 589 245 | 540 004 | 581 741 |
Total Additions Including From Business Combinations Property Plant Equipment | | 126 430 | 656 366 | 195 784 | 159 996 |
Total Assets Less Current Liabilities | 28 094 374 | 28 979 296 | 29 469 308 | 32 268 957 | 27 736 039 |
Total Current Tax Expense Credit | 658 091 | 325 000 | 409 446 | 723 180 | -824 518 |
Total Operating Lease Payments | 13 876 | 8 962 | 9 455 | 12 225 | 8 296 |
Trade Creditors Trade Payables | 2 259 449 | 1 392 920 | 2 384 164 | 2 936 836 | 2 214 110 |
Trade Debtors Trade Receivables | 9 026 150 | 9 743 240 | 11 966 561 | 10 585 054 | 8 497 275 |
Turnover Revenue | 52 037 260 | 45 890 788 | 58 965 192 | 68 922 061 | 49 423 962 |
Value-added Tax Payable | | | 1 134 781 | 641 101 | 387 023 |
Wages Salaries | 4 751 370 | 4 810 055 | 5 350 059 | 5 655 000 | 5 744 861 |