Profit & Loss |
Date of Accounts |
2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 966 482 | 3 636 329 | 1 096 053 | 1 311 455 |
Current Assets | 7 979 530 | 9 961 804 | 9 866 593 | 11 174 862 |
Debtors | 3 734 760 | 4 110 080 | 5 393 168 | 5 643 810 |
Net Assets Liabilities | 5 921 463 | 6 554 535 | 7 193 027 | 8 609 220 |
Other Debtors | | 87 468 | 73 614 | 7 015 |
Property Plant Equipment | 968 847 | 852 139 | 863 238 | 673 585 |
Total Inventories | 2 278 288 | 2 215 395 | 3 377 372 | |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 16 000 | 16 000 | 16 500 |
Accrued Liabilities Deferred Income | 115 455 | 871 666 | 411 510 | 264 161 |
Accumulated Amortisation Impairment Intangible Assets | | 1 453 | 7 263 | 13 073 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 076 123 | 2 357 896 | 2 553 681 | 2 576 846 |
Additions Other Than Through Business Combinations Intangible Assets | | 23 240 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 194 719 | 254 918 | 194 147 |
Administrative Expenses | 5 768 027 | 5 890 759 | 6 181 096 | 6 738 461 |
Amortisation Expense Intangible Assets | | 1 453 | 5 810 | |
Amortisation Impairment Expense Intangible Assets | | 1 453 | 5 810 | 5 810 |
Average Number Employees During Period | 100 | 103 | 111 | 122 |
Bank Borrowings | | 1 000 000 | | |
Bank Borrowings Overdrafts | | 873 016 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 38 930 | 30 251 | 33 068 | 24 801 |
Cash Cash Equivalents Cash Flow Value | 1 966 482 | 3 636 329 | 1 096 053 | 1 311 455 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 87 468 | -18 998 | -68 470 |
Cash Receipts From Sales Interests In Associates | | 87 468 | -18 998 | |
Corporation Tax Payable | 135 779 | | 165 312 | 111 697 |
Corporation Tax Recoverable | 49 213 | 220 033 | 62 779 | |
Cost Sales | 12 313 006 | 11 551 227 | 14 600 833 | 16 638 602 |
Creditors | 11 590 | 873 016 | 5 750 | 3 184 533 |
Current Tax For Period | 135 779 | -220 033 | 165 312 | 111 697 |
Deferred Tax Asset Debtors | 6 522 | 10 233 | 6 438 | 18 504 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -18 319 | -16 171 | 17 915 | -13 511 |
Depreciation Expense Property Plant Equipment | 343 723 | 302 418 | 218 710 | |
Depreciation Impairment Expense Property Plant Equipment | 354 892 | 311 097 | 228 864 | 191 593 |
Finance Lease Liabilities Present Value Total | 27 933 | 11 590 | 17 251 | 5 750 |
Finance Lease Payments Owing Minimum Gross | 30 637 | 12 712 | 18 332 | 6 110 |
Finished Goods Goods For Resale | 39 123 | 37 841 | 34 438 | 42 236 |
Fixed Assets | 968 847 | 873 926 | 879 215 | 683 752 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -1 000 000 | 1 000 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | 1 172 | -644 | 802 | 2 195 |
Future Finance Charges On Finance Leases | 2 704 | 1 122 | 1 081 | 360 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 630 905 | 632 514 | 502 330 | 470 189 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -17 118 | -20 981 | -1 037 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -277 459 | -418 863 | -86 493 | 236 826 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -160 323 | 113 321 | 1 463 135 | 369 825 |
Gain Loss In Cash Flows From Change In Inventories | 499 619 | -62 893 | 1 161 977 | 842 225 |
Gain Loss On Disposals Property Plant Equipment | -6 386 | -80 | -346 | |
Government Grant Income | | 441 770 | 3 904 | |
Gross Profit Loss | 6 355 949 | 5 448 943 | 7 186 875 | |
Income Taxes Paid Refund Classified As Operating Activities | -31 219 | 317 926 | -37 622 | 62 780 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 540 276 | -215 402 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -49 008 | -404 492 | 194 876 | -249 034 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 453 | 5 810 | 5 810 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 311 097 | 228 864 | 191 593 |
Intangible Assets | | 21 787 | 15 977 | 10 167 |
Intangible Assets Gross Cost | | 23 240 | 23 240 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 10 376 | 3 904 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 913 | 1 582 | 1 482 | |
Interest Income On Bank Deposits | 6 675 | 243 | 352 | 23 642 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 6 675 | 243 | 352 | 23 642 |
Interest Paid Classified As Operating Activities | | | -5 386 | -1 715 |
Interest Payable Similar Charges Finance Costs | 1 913 | 11 958 | 5 386 | 1 715 |
Interest Received Classified As Investing Activities | -6 888 | -1 449 | -6 008 | -23 971 |
Net Cash Flows From Used In Operating Activities | -854 231 | -989 918 | 1 330 634 | |
Net Cash Generated From Operations | -887 363 | -683 950 | 1 287 626 | -59 350 |
Net Current Assets Liabilities | 5 028 852 | 6 605 811 | 6 385 868 | 7 990 329 |
Net Finance Income Costs | 6 888 | 1 449 | 6 008 | 23 971 |
Net Interest Paid Received Classified As Operating Activities | -1 913 | -11 958 | -5 386 | |
Operating Profit Loss | 587 922 | 2 885 | 1 015 973 | |
Other Creditors | 173 249 | | | 671 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 324 | 33 079 | 168 428 |
Other Disposals Property Plant Equipment | | 29 654 | 48 034 | 360 635 |
Other Interest Income | 213 | 1 206 | 5 656 | 329 |
Other Interest Receivable Similar Income Finance Income | 6 888 | 1 449 | 6 008 | 23 971 |
Other Operating Income Format1 | | 444 701 | 10 194 | 3 486 |
Other Taxation Social Security Payable | 417 832 | 389 891 | 401 951 | 746 598 |
Payments Finance Lease Liabilities Classified As Financing Activities | -22 010 | -16 343 | 5 661 | -11 501 |
Payments Received On Account | 18 488 | 29 833 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 459 822 | 434 921 | 500 489 | 552 664 |
Prepayments Accrued Income | 444 040 | 604 561 | 1 501 613 | 1 076 322 |
Proceeds From Sales Property Plant Equipment | -30 750 | -250 | -14 609 | -208 194 |
Profit Loss | 524 445 | 633 072 | 638 492 | 1 416 193 |
Profit Loss On Ordinary Activities Before Tax | 592 897 | -7 624 | 1 016 595 | 1 349 066 |
Property Plant Equipment Gross Cost | 3 044 970 | 3 210 035 | 3 416 919 | 3 250 431 |
Purchase Intangible Assets | | -23 240 | | |
Purchase Property Plant Equipment | -346 194 | -194 719 | -254 918 | -194 147 |
Raw Materials Consumables | 2 186 326 | 2 137 036 | 3 298 781 | |
Research Development Expense Recognised In Profit Or Loss | | 1 208 905 | | |
Social Security Costs | 318 798 | 377 635 | 410 594 | |
Staff Costs Employee Benefits Expense | 4 040 109 | 4 351 932 | 4 497 264 | 4 823 587 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 64 646 | 52 186 | 66 306 | 64 861 |
Tax Decrease From Utilisation Tax Losses | | | | 61 759 |
Tax Expense Credit Applicable Tax Rate | 112 650 | -1 449 | 193 153 | 256 323 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -205 233 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -14 530 | -3 121 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 11 127 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 638 | 795 | 2 159 | 1 227 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 68 452 | -640 696 | 378 103 | -67 127 |
Total Assets Less Current Liabilities | 5 997 699 | 7 479 737 | 7 265 083 | 8 674 081 |
Total Borrowings | | 873 016 | | |
Total Current Tax Expense Credit | 86 771 | -624 525 | 360 188 | -53 616 |
Total Operating Lease Payments | 218 420 | 203 926 | 208 943 | |
Trade Creditors Trade Payables | 2 073 532 | 1 926 029 | 2 490 451 | 2 055 656 |
Trade Debtors Trade Receivables | 3 234 985 | 3 187 785 | 3 748 724 | 4 541 969 |
Turnover Revenue | 18 668 955 | 17 000 170 | 21 787 708 | |
Wages Salaries | 3 261 489 | 3 539 376 | 3 586 181 | 3 854 711 |
Work In Progress | 52 839 | 40 518 | 44 153 | |
Company Contributions To Defined Benefit Plans Directors | 32 108 | 11 071 | 64 090 | 15 475 |
Director Remuneration | 283 386 | 648 406 | 286 282 | 299 623 |
Director Remuneration Benefits Including Payments To Third Parties | 315 494 | 659 477 | 350 372 | 315 098 |