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 | 73 560 | 71 438 | 85 686 | 622 589 | 565 722 | 758 954 |
Current Assets | 2 294 633 | 2 430 860 | 2 415 989 | 3 556 173 | 4 430 266 | 4 034 276 |
Debtors | 1 434 539 | 1 596 879 | 1 579 970 | 2 031 802 | 2 531 845 | 2 279 924 |
Net Assets Liabilities | 1 301 395 | 1 373 854 | 1 507 648 | 1 880 672 | 2 593 335 | 3 161 219 |
Other Debtors | 171 003 | 198 419 | 187 008 | 225 971 | 325 029 | 242 706 |
Property Plant Equipment | 1 774 669 | 2 591 621 | 2 647 003 | 2 532 043 | 2 475 142 | 2 596 807 |
Total Inventories | 677 026 | 646 435 | 627 625 | 772 474 | 1 196 791 | 995 398 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 70 857 | 75 859 |
Accumulated Amortisation Impairment Intangible Assets | 126 261 | 133 799 | 141 337 | 148 875 | 150 750 | 150 750 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 149 504 | 1 206 803 | 1 209 715 | 1 492 070 | 1 603 990 | 1 797 006 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 123 768 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 502 001 |
Administrative Expenses | | | | | 3 095 194 | 3 383 810 |
Amortisation Expense Intangible Assets | | | | | 1 875 | |
Average Number Employees During Period | 37 | 37 | 37 | 35 | 37 | 40 |
Bank Borrowings Overdrafts | 760 337 | 809 596 | 650 405 | 499 277 | 407 670 | |
Bank Overdrafts | | | | | 407 670 | |
Cash Cash Equivalents Cash Flow Value | | | | | 157 892 | 758 954 |
Commitments For Acquisition Property Plant Equipment | | | | | | -130 500 |
Comprehensive Income Expense | 169 418 | 180 965 | 261 794 | | 842 660 | 782 886 |
Corporation Tax Payable | 68 213 | | 9 450 | 153 614 | 206 072 | 176 879 |
Cost Sales | | | | | 6 952 329 | 7 119 601 |
Creditors | 2 323 939 | 2 475 059 | 2 144 699 | 2 840 091 | 3 357 491 | 2 537 967 |
Current Asset Investments | 109 508 | 116 108 | 122 708 | 129 308 | 135 908 | |
Current Tax For Period | | | | | 205 916 | 176 082 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -4 856 | 123 768 |
Deferred Tax Liabilities | | | | | 197 848 | 321 616 |
Depreciation Expense Property Plant Equipment | | | | | 329 551 | 357 998 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 | | | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 93 935 | 251 202 | 4 695 | 217 632 | 164 982 |
Disposals Property Plant Equipment | | 94 278 | 431 935 | 8 550 | 230 466 | 187 317 |
Dividends Paid | 97 000 | 108 500 | 128 000 | | 130 000 | 215 000 |
Dividends Paid Classified As Financing Activities | | | | | 130 000 | 215 000 |
Dividends Paid On Shares | | | | | 130 000 | 130 000 |
Finance Lease Liabilities Present Value Total | | | | | 896 441 | 756 733 |
Finance Lease Payments Owing Minimum Gross | | | | | 896 441 | 756 733 |
Finished Goods | | | | | 1 196 791 | 995 398 |
Fixed Assets | 1 799 158 | 2 608 572 | 2 656 416 | 2 533 918 | 2 475 142 | 2 596 807 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | 24 626 |
Further Item Purchase Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 6 600 | -135 908 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 272 619 | 207 460 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 8 880 | 5 002 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 549 373 | -394 408 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -500 043 | 251 921 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -424 317 | 201 393 |
Gain Loss On Disposals Property Plant Equipment | | | | | -6 834 | -6 235 |
Gross Profit Loss | | | | | 4 201 050 | 4 494 316 |
Income Expense Recognised Directly In Equity | -97 000 | -108 500 | -128 000 | | -130 000 | -215 000 |
Income From Other Fixed Asset Investments | | | | | | 24 626 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 153 615 | 205 275 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -17 930 | 600 901 |
Increase Decrease In Net Debt From Cash Flows | | | | | | 604 702 |
Increase From Amortisation Charge For Year Intangible Assets | | 7 538 | 7 538 | 7 538 | 1 875 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 151 234 | 254 114 | 287 050 | 329 551 | 357 998 |
Intangible Assets | 24 489 | 16 951 | 9 413 | 1 875 | | |
Intangible Assets Gross Cost | 150 750 | 150 750 | 150 750 | 150 750 | 150 750 | 150 750 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 20 065 | 17 159 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 49 406 | 42 977 |
Interest Paid Classified As Operating Activities | | | | | 70 006 | 60 136 |
Interest Payable Similar Charges Finance Costs | | | | | 70 006 | 60 136 |
Net Cash Flows From Used In Financing Activities | | | | | -594 104 | -354 708 |
Net Cash Flows From Used In Investing Activities | | | | | -286 084 | -325 367 |
Net Cash Flows From Used In Operating Activities | | | | | 862 258 | 1 280 976 |
Net Cash Generated From Operations | | | | | 1 085 879 | 1 546 387 |
Net Current Assets Liabilities | -29 306 | -44 199 | 271 290 | 716 082 | 1 072 775 | 1 496 309 |
Net Debt Funds | | | | | 602 481 | -2 221 |
Net Deferred Tax Liability Asset | | | | | 197 848 | 321 616 |
Operating Profit Loss | | | | | 1 113 726 | 1 118 246 |
Other Creditors | 116 924 | 203 898 | 172 231 | 226 248 | 20 573 | 20 514 |
Other Operating Income Format1 | | | | | 7 870 | 7 740 |
Other Taxation Social Security Payable | 114 243 | 113 943 | 147 673 | 167 109 | 184 021 | 168 776 |
Par Value Share | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 141 411 | 139 708 |
Pension Costs Defined Contribution Plan | | | | | 118 366 | 112 853 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 118 366 | 112 853 |
Prepayments Accrued Income | | | | | 71 076 | 76 443 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -322 693 | |
Proceeds From Sales Property Plant Equipment | | | | | 6 000 | 16 100 |
Profit Loss | 169 418 | 180 965 | 261 794 | | 842 660 | 782 886 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | | | | | 842 660 | 782 886 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 043 720 | 1 082 736 |
Property Plant Equipment Gross Cost | 2 924 171 | 3 798 424 | 3 856 718 | 4 024 113 | 4 079 131 | 4 393 813 |
Provisions | | | | | 197 848 | 321 616 |
Provisions For Liabilities Balance Sheet Subtotal | 99 943 | 155 262 | 159 764 | 202 704 | 197 848 | 321 616 |
Purchase Property Plant Equipment | | | | | 285 484 | 502 001 |
Rental Leasing Income | | | | | 7 870 | 7 740 |
Selling Average Number Employees | | | | | 37 | 40 |
Social Security Costs | | | | | 183 447 | 204 521 |
Staff Costs Employee Benefits Expense | | | | | 1 968 089 | 2 126 977 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 201 060 | 299 850 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 175 945 | 285 484 | |
Total Assets Less Current Liabilities | 1 769 852 | 2 564 373 | 2 927 706 | 3 250 000 | 3 547 917 | 4 093 116 |
Total Operating Lease Payments | | | | | 95 620 | 94 427 |
Trade Creditors Trade Payables | 1 264 222 | 1 347 622 | 1 164 940 | 1 793 843 | 2 328 591 | 1 949 487 |
Trade Debtors Trade Receivables | 1 263 536 | 1 398 460 | 1 392 962 | 1 805 831 | 2 206 816 | 1 960 775 |
Turnover Revenue | | | | | 11 153 379 | 11 613 917 |
Useful Life Intangible Assets Years | | | 20 | | | |
Useful Life Property Plant Equipment Years | | | 50 | | | |
Wages Salaries | | | | | 1 666 276 | 1 809 603 |
Advances Credits Directors | 98 945 | 101 760 | 116 257 | 159 934 | 224 741 | 212 545 |
Advances Credits Made In Period Directors | 9 060 | 2 815 | 3 503 | 43 677 | 64 807 | 72 804 |
Advances Credits Repaid In Period Directors | | | | | | 85 000 |
Company Contributions To Money Purchase Plans Directors | | | | | 80 000 | 80 000 |
Director Remuneration | | | | | 30 257 | 25 918 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 110 257 | 105 918 |