Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | |
Net Worth | 16 227 132 | 16 807 809 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 527 364 | 1 809 913 | 2 491 377 | 1 654 606 | 155 112 | 3 707 777 |
Current Assets | 6 127 952 | 6 892 452 | 8 222 576 | 6 617 934 | 6 645 846 | 6 402 678 | 6 052 909 | 10 211 099 |
Debtors | 4 645 609 | 4 535 963 | 6 695 212 | 4 808 021 | 4 154 469 | 4 748 072 | 5 897 797 | 6 503 322 |
Net Assets Liabilities | | | 18 619 710 | 19 390 266 | | 19 409 568 | 24 108 717 | 26 247 466 |
Other Debtors | 942 | 100 | 769 | 8 149 | 1 426 | | | |
Property Plant Equipment | | | 5 312 263 | 5 641 715 | 5 681 489 | 5 572 736 | 11 000 000 | 11 000 000 |
Cash Bank In Hand | 1 482 343 | 2 356 489 | | | | | | |
Intangible Fixed Assets | 2 229 454 | 2 117 982 | | | | | | |
Tangible Fixed Assets | 5 001 331 | 4 932 640 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 253 | 2 183 | | | | | | |
Profit Loss Account Reserve | 16 224 421 | 16 805 098 | | | | | | |
Shareholder Funds | 16 227 132 | 16 807 809 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 12 000 | 13 000 | |
Accrued Liabilities Deferred Income | | | 3 250 | 760 | 2 699 | 35 480 | 881 688 | 1 128 666 |
Accumulated Amortisation Impairment Intangible Assets | | | 1 279 085 | 1 374 660 | 1 465 456 | 1 633 653 | 119 815 | 1 790 871 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 986 541 | 1 121 811 | 1 260 654 | 1 511 410 | 17 803 367 | 18 306 810 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 464 722 | 178 617 | | 721 531 | 398 393 |
Administrative Expenses | | | | | | 261 163 | 228 188 | 5 745 099 |
Amortisation Expense Intangible Assets | | | | | | 81 942 | 80 543 | |
Amounts Owed By Group Undertakings | | | | | | 4 615 907 | 5 897 797 | |
Average Number Employees During Period | | | | | | | 240 | 244 |
Bank Borrowings | | | | | | | | 3 000 000 |
Bank Borrowings Overdrafts | | | | | | | | 269 345 |
Cash Cash Equivalents | | | 1 527 364 | 1 809 913 | 2 491 377 | 6 014 731 | 4 301 666 | 6 843 909 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | -1 849 817 | | | | |
Comprehensive Income Expense | | | | | | 46 449 | 3 774 467 | 1 556 425 |
Corporation Tax Payable | | | 71 060 | 104 457 | 44 711 | 84 292 | | |
Corporation Tax Recoverable | | | 45 807 | 1 543 | 5 801 | | 158 876 | 82 209 |
Cost Sales | | | | | | | 13 904 320 | 16 546 776 |
Creditors | | | 74 310 | 105 215 | 47 410 | 119 772 | | 283 636 |
Current Tax For Period | | | | | | 84 292 | 63 613 | -70 135 |
Deferred Income | | | | | | | 196 104 | 437 245 |
Deferred Tax Asset Debtors | | | | | | | 945 977 | 1 720 223 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 9 556 | 65 730 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 1 465 | 59 611 | 176 779 |
Depreciation Expense Property Plant Equipment | | | | | | 112 014 | 122 684 | |
Distribution Costs | | | | | | | 1 942 269 | 2 243 348 |
Dividend Income | | | | | | 10 955 | 11 250 | 13 687 |
Dividends Received Classified As Investing Activities | | | -1 260 | -1 788 | | | -11 250 | -13 687 |
Equity Securities Held | | | 168 000 | 348 900 | 409 138 | | 302 168 | 302 168 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | 106 057 | 141 410 | 141 409 | | 1 | |
Fixed Assets | 10 233 414 | 10 053 251 | 10 500 431 | 12 906 434 | | 13 158 189 | 19 354 050 | 20 351 340 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | 9 556 | 65 730 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 168 000 | 180 900 | 60 238 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 12 336 | 17 654 | 42 428 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | 3 621 313 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 3 621 313 | |
Impairment Loss Reversal On Investments | | | | | | 94 428 | 75 542 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -194 008 | 224 288 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 313 144 | -282 549 | -681 464 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 12 336 | -2 082 | -145 606 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 95 575 | 90 796 | | 80 543 | 76 675 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 135 270 | 138 843 | | 122 684 | 509 359 |
Intangible Assets | | | 1 911 482 | 1 815 907 | 1 725 111 | 1 556 914 | 1 | 1 399 696 |
Intangible Assets Gross Cost | | | 3 190 567 | 3 190 567 | | 3 190 567 | 119 815 | |
Interest Income On Bank Deposits | | | | | | 5 732 | 674 | 70 838 |
Interest Received Classified As Investing Activities | | | -18 998 | -13 371 | -19 688 | | -4 520 | -70 838 |
Investments | | | 3 276 686 | 5 448 812 | 5 650 459 | 377 710 | 6 877 679 | 7 951 644 |
Investments Fixed Assets | 3 002 629 | 3 002 629 | 3 276 686 | 5 448 812 | 5 650 459 | 6 028 539 | 6 877 679 | 7 951 644 |
Investments In Subsidiaries | | | 3 108 686 | 5 099 912 | 5 241 321 | 5 650 829 | 6 575 511 | 7 649 476 |
Net Cash Flows From Used In Investing Activities | | | 187 367 | 2 480 280 | 219 167 | | | |
Net Cash Flows From Used In Operating Activities | | | 125 777 | -2 762 829 | -900 631 | | | |
Net Cash Generated From Operations | | | | | | | -2 773 777 | -3 391 448 |
Net Current Assets Liabilities | 5 993 718 | 6 754 558 | 8 148 266 | 6 512 719 | 6 598 436 | 6 282 906 | 6 052 909 | |
Net Finance Income Costs | | | 20 258 | 15 159 | 19 688 | 16 687 | 11 924 | 84 525 |
Operating Profit Loss | | | | | | 222 283 | 337 914 | |
Other Creditors | | | | | | | 7 498 | 9 133 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 5 916 |
Other Disposals Property Plant Equipment | | | | | | | | 64 911 |
Other Interest Receivable Similar Income Finance Income | | | | | | 16 687 | 11 924 | 84 525 |
Other Operating Income Format1 | | | | | | 483 446 | 566 102 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 844 653 | 1 081 541 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | | | |
Prepayments Accrued Income | | | 3 250 | 5 998 | | | 526 852 | 18 450 |
Profit Loss | | | 856 858 | 629 146 | 96 731 | 46 449 | 153 154 | 1 064 784 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 144 542 | 274 296 | |
Property Plant Equipment Gross Cost | | | 6 298 804 | 6 763 526 | 6 942 143 | 7 084 146 | 23 837 400 | 24 177 070 |
Provisions For Liabilities Balance Sheet Subtotal | | | 28 987 | 28 887 | | | | |
Purchase Property Plant Equipment | | | -39 625 | -464 722 | -178 617 | | | |
Staff Costs Employee Benefits Expense | | | | | | | 10 484 384 | 11 418 169 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 31 527 | 1 298 242 | 1 300 682 |
Tax Expense Credit Applicable Tax Rate | | | | | | 27 463 | 52 116 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 37 965 | 37 019 | -198 727 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 20 329 | 14 353 | 11 104 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 25 816 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 262 828 | 198 493 | 102 789 | 98 093 | 121 142 | 26 768 |
Total Assets Less Current Liabilities | 16 227 132 | 16 807 809 | 18 648 697 | 19 419 153 | | 19 441 095 | 25 406 959 | |
Total Borrowings | | | | | | | | 269 345 |
Total Current Tax Expense Credit | | | | | | 96 628 | 61 531 | -215 741 |
Total Deferred Tax Expense Credit | | | | | | | 425 182 | 242 509 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 4 828 417 | |
Trade Creditors Trade Payables | | | | | | | 1 276 015 | 1 785 951 |
Trade Debtors Trade Receivables | | | | | | 132 165 | 4 439 920 | 4 995 776 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | -6 188 |
Wages Salaries | | | | | | | 8 858 401 | 9 447 870 |
Accruals Deferred Income Within One Year | | 924 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 4 644 667 | 4 535 863 | | | | | | |
Capital Redemption Reserve | 458 | 528 | | | | | | |
Cash Flow Outflow From Operating Activities | 2 757 039 | | | | | | | |
Corporation Tax Due Within One Year | 134 234 | 136 970 | | | | | | |
Creditors Due Within One Year | 134 234 | 137 894 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 961 113 | 1 072 585 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 111 472 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 3 190 567 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 16 227 132 | 16 807 809 | | | | | | |
Number Shares Allotted | | 2 183 | | | | | | |
Other Aggregate Reserves | 458 | 528 | | | | | | |
Par Value Share | | 1 | | | | | | |
Percentage Subsidiary Held | 100 | 100 | | | | | | |
Profit Loss For Period | 1 425 789 | 895 448 | | | | | | |
Share Capital Allotted Called Up Paid | 2 253 | 2 183 | | | | | | |
Tangible Fixed Assets Additions | | 45 509 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 664 479 | 5 709 988 | | | | | | |
Tangible Fixed Assets Depreciation | 663 148 | 777 348 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 114 200 | | | | | | |