Profit & Loss |
Date of Accounts |
2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 759 786 | 858 816 | 2 176 764 | 2 402 110 | 7 000 151 | 9 024 598 |
Current Assets | 6 583 082 | 4 465 261 | 5 992 633 | 7 771 713 | 10 393 315 | 14 121 880 |
Debtors | 1 687 511 | 2 314 790 | 2 642 699 | 4 250 775 | 2 636 634 | 3 902 751 |
Net Assets Liabilities | | 13 312 207 | 16 149 632 | 21 242 600 | 23 413 678 | 26 211 495 |
Other Debtors | 15 650 | 701 | 222 990 | 240 863 | 239 793 | 1 302 477 |
Property Plant Equipment | 484 435 | 434 774 | 420 339 | 408 034 | 380 441 | 459 787 |
Total Inventories | 698 426 | 909 708 | 877 955 | 846 586 | 515 552 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 82 115 | 44 569 | 25 941 | 23 189 | 120 441 | 115 129 |
Accumulated Depreciation Impairment Property Plant Equipment | 367 801 | 395 394 | 418 873 | 455 221 | 238 246 | 255 039 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 29 805 | 25 800 | 24 043 | 12 398 | 113 707 |
Administrative Expenses | | | | 3 125 959 | 4 170 189 | 4 392 503 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | 41 034 | |
Amounts Owed To Group Undertakings | 378 984 | | 1 330 | 1 330 | 41 034 | 880 816 |
Average Number Employees During Period | | 14 | 14 | 14 | 15 | 16 |
Bank Borrowings | 1 048 839 | 1 378 965 | 466 883 | 435 273 | | |
Bank Borrowings Overdrafts | 880 466 | 455 017 | 427 009 | 39 874 | | |
Cash Cash Equivalents | 3 759 786 | 858 816 | 2 176 764 | 2 402 110 | 8 179 101 | 10 020 752 |
Cash Cash Equivalents Cash Flow Value | | | | 2 402 110 | 7 000 151 | 9 024 598 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | 75 | | | -100 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | -190 594 | | |
Comprehensive Income Expense | | | | 5 896 055 | 4 168 567 | 4 092 774 |
Corporation Tax Payable | 286 091 | 243 853 | 50 695 | 251 907 | 162 011 | 171 682 |
Corporation Tax Recoverable | | | | 72 490 | 72 490 | 72 490 |
Cost Sales | | | | 3 791 275 | 6 685 021 | 5 581 605 |
Creditors | 1 856 079 | 932 073 | 684 373 | 1 591 980 | 1 547 187 | 2 553 663 |
Current Tax For Period | | | | 538 967 | 1 146 179 | 891 032 |
Deferred Income | 610 549 | 612 316 | 636 348 | 680 025 | 782 697 | 899 653 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -27 472 | 896 011 | -36 222 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 789 528 | 896 011 | -36 222 |
Dividends Paid Classified As Financing Activities | | | -2 000 | -83 400 | -988 965 | -437 167 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | -507 988 | -484 857 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -988 965 | -437 167 |
Dividends Received Classified As Investing Activities | | -2 076 857 | -1 874 041 | -1 400 000 | -2 850 000 | -2 100 000 |
Finished Goods Goods For Resale | 698 426 | 909 708 | 877 955 | 846 586 | 515 552 | 961 241 |
Fixed Assets | | 13 935 048 | 13 920 613 | 18 208 308 | 18 180 615 | 18 259 961 |
Further Item Creditors Component Total Creditors | 375 926 | 477 056 | 257 364 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -2 673 | 260 | -2 326 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 4 300 000 | | |
Gain Loss On Disposals Property Plant Equipment | | | | -10 277 | -11 585 | |
Government Grant Income | | | | 526 874 | 36 526 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -105 255 | -370 822 | -252 932 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -52 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 44 967 | 38 716 | 36 347 | 30 141 | 33 287 |
Intangible Assets | 18 500 | | | | | |
Interest Income On Bank Deposits | | | | | 30 | 45 072 |
Interest Paid Classified As Operating Activities | | | | -39 368 | -28 081 | -14 008 |
Interest Payable Similar Charges Finance Costs | | 245 028 | 111 415 | 39 368 | 28 081 | 14 008 |
Interest Received Classified As Investing Activities | | -15 424 | -5 849 | -4 020 | -6 859 | -51 560 |
Investment Property | 9 293 226 | 13 500 000 | 13 500 000 | 17 800 000 | 17 800 000 | 17 800 000 |
Investments Fixed Assets | 199 | 274 | 274 | 274 | 174 | 174 |
Investments In Subsidiaries | 199 | 274 | 274 | 274 | 174 | 174 |
Net Cash Generated From Operations | | | | 385 592 | -3 575 390 | -691 058 |
Net Current Assets Liabilities | 4 727 003 | 2 244 305 | 4 847 396 | 6 179 733 | | |
Net Finance Income Costs | | 2 092 281 | 1 879 890 | 1 404 020 | 2 856 859 | 2 151 560 |
Other Creditors | 123 795 | 120 754 | 117 641 | 350 391 | 372 521 | 287 483 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 374 | 15 237 | | 247 116 | 16 495 |
Other Disposals Property Plant Equipment | | 51 871 | 16 757 | | 256 965 | 17 568 |
Other Interest Receivable Similar Income Finance Income | | | | 4 020 | 8 152 | 51 560 |
Other Provisions Balance Sheet Subtotal | | | | 31 107 | 67 165 | 57 712 |
Payments To Acquire Own Shares | | -6 200 000 | | | | |
Payments To Redeem Own Shares | | -500 021 | | -700 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 393 | 2 175 | 4 908 | 122 282 | 43 654 | 45 307 |
Percentage Class Share Held In Subsidiary | | 75 | 75 | 75 | 75 | |
Prepayments Accrued Income | 56 476 | 40 935 | 27 964 | 181 407 | 197 674 | 285 773 |
Proceeds From Sales Investment Properties | | -251 000 | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | 100 | |
Proceeds From Sales Property Plant Equipment | | -1 174 497 | | | | 358 |
Profit Loss | 2 490 792 | 7 893 855 | 2 839 424 | 5 876 368 | 3 160 043 | 3 234 984 |
Property Plant Equipment Gross Cost | 852 234 | 830 169 | 839 211 | 863 254 | 618 687 | 714 826 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 935 073 | 1 934 004 | | | |
Purchase Property Plant Equipment | | -29 805 | -25 800 | -24 043 | -12 398 | -113 707 |
Redemption Shares Decrease In Equity | | 500 000 | | 700 000 | | |
Social Security Costs | 44 127 | 20 441 | 27 158 | 26 512 | 30 441 | |
Staff Costs Employee Benefits Expense | 490 660 | 286 530 | 358 084 | 429 406 | 407 193 | 427 170 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 130 119 | 1 935 073 | 1 934 004 | 2 750 042 | 3 613 065 | 3 616 683 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -46 690 | -55 938 | -55 144 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 42 976 | 33 417 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 159 | 7 065 | 4 947 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 1 242 415 | 241 562 | 1 050 015 | 1 143 949 | 266 221 |
Total Assets Less Current Liabilities | | 16 179 353 | 18 768 009 | 24 388 041 | | |
Total Borrowings | | | | 39 874 | | |
Total Current Tax Expense Credit | | | | 538 915 | 1 146 179 | |
Trade Creditors Trade Payables | 68 607 | 199 948 | 232 976 | 271 832 | 410 765 | 379 682 |
Trade Debtors Trade Receivables | 411 600 | 482 516 | 501 901 | 366 257 | 355 235 | 444 156 |
Turnover Revenue | | | | 9 350 802 | 17 049 370 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | 25 | 25 | 25 | |
Wages Salaries | 445 140 | 263 914 | 326 018 | 280 612 | 333 098 | 350 054 |