Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 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 | 331 840 | 109 547 | 203 751 | 136 610 | 487 648 | 383 722 | 1 066 804 | 1 986 925 |
Current Assets | 1 293 862 | 1 243 118 | 1 056 322 | 1 373 438 | 1 250 579 | 1 789 505 | 3 285 157 | 2 921 057 |
Debtors | 740 172 | 866 552 | 578 338 | 932 701 | 662 496 | 936 022 | 1 722 656 | 592 115 |
Net Assets Liabilities | 1 863 918 | 1 851 314 | 2 868 166 | 3 214 415 | 3 220 896 | 3 392 331 | 4 405 408 | 4 749 867 |
Other Debtors | 125 027 | 45 927 | 80 334 | 122 656 | 112 334 | 112 872 | | 3 840 |
Property Plant Equipment | 1 041 120 | 1 127 127 | 3 689 079 | 3 593 252 | 3 519 743 | 3 546 045 | 3 918 213 | 4 162 069 |
Total Inventories | 221 850 | 267 019 | 274 233 | 304 127 | 100 435 | 469 761 | 495 697 | 342 017 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 7 000 | 8 000 |
Fees For Non-audit Services | | | | | | | 15 791 | 13 650 |
Director Remuneration | | | | | | | 302 448 | 358 369 |
Dividend Recommended By Directors | | | | | | | | 57 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 627 855 | 603 990 | 641 094 | 762 973 | 897 953 | 902 154 | 817 691 | 949 013 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 319 336 | | | | |
Amounts Owed By Group Undertakings | 396 447 | 454 382 | 426 032 | 426 032 | 282 029 | 392 709 | 376 909 | |
Average Number Employees During Period | 19 | 18 | 21 | 22 | 22 | 22 | 25 | 24 |
Bank Borrowings | | | 1 000 000 | 970 459 | 939 284 | 953 815 | 50 000 | 50 000 |
Bank Borrowings Overdrafts | | | 950 000 | 920 459 | 889 284 | 903 815 | 842 717 | 792 391 |
Creditors | 46 472 | 6 639 | 950 000 | 990 208 | 919 284 | 903 815 | 932 886 | 841 001 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 122 223 | | | | 105 317 | | 78 582 |
Disposals Property Plant Equipment | | 150 858 | | 319 336 | | 154 457 | | 106 500 |
Finance Lease Liabilities Present Value Total | 46 472 | 6 639 | 6 639 | 69 749 | 30 000 | 40 423 | 34 681 | 41 666 |
Fixed Assets | 1 140 670 | 1 226 677 | 3 788 629 | 4 012 138 | 3 839 278 | 3 865 581 | 4 368 413 | 4 612 069 |
Increase Decrease In Property Plant Equipment | | | | 220 897 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 98 358 | | 121 879 | 134 980 | 109 519 | | 209 904 |
Investment Property | | | | 319 336 | 319 336 | 319 336 | 450 000 | 450 000 |
Investment Property Fair Value Model | | | | 319 336 | 319 336 | | 450 000 | |
Investments Fixed Assets | 99 550 | 99 550 | 99 550 | 99 550 | 200 | 200 | 200 | |
Investments In Group Undertakings | 99 550 | 99 550 | 99 550 | 99 550 | 200 | 200 | 200 | -200 |
Net Current Assets Liabilities | 973 473 | 860 426 | 432 950 | 622 385 | 712 669 | 842 071 | 1 484 949 | 1 715 087 |
Other Creditors | 21 381 | 65 378 | 86 255 | 67 795 | 10 805 | 140 026 | 2 014 | |
Other Taxation Social Security Payable | 116 648 | 85 783 | 100 150 | 176 964 | 175 042 | 282 328 | 31 267 | 32 718 |
Property Plant Equipment Gross Cost | 1 668 975 | 1 731 117 | 4 330 173 | 4 356 225 | 4 417 695 | 4 448 199 | 4 735 904 | 5 111 082 |
Provisions For Liabilities Balance Sheet Subtotal | 203 753 | 229 150 | 403 413 | 429 900 | 411 767 | 411 506 | 515 068 | 736 288 |
Total Additions Including From Business Combinations Property Plant Equipment | | 213 000 | | 345 388 | 61 470 | 184 961 | | 481 678 |
Total Assets Less Current Liabilities | 2 114 143 | 2 087 103 | 4 221 579 | 4 634 523 | 4 551 947 | 4 707 652 | 5 853 362 | 6 327 156 |
Total Borrowings | | | 1 006 639 | 1 080 208 | 1 009 284 | 994 238 | 1 017 567 | 932 667 |
Trade Creditors Trade Payables | 142 527 | 191 698 | 380 328 | 416 294 | 210 387 | 434 657 | 953 909 | 543 272 |
Trade Debtors Trade Receivables | 218 698 | 366 243 | 71 972 | 384 013 | 268 133 | 430 441 | 1 205 083 | 418 744 |
Accrued Liabilities | | | | | | | 258 090 | 165 305 |
Administrative Expenses | | | | | | | 1 943 368 | 2 167 902 |
Amounts Owed To Group Undertakings | | | | | 51 677 | | | |
Applicable Tax Rate | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 066 804 | |
Cash Receipts From Government Grants | | | | | | | -9 558 | |
Comprehensive Income Expense | | | | | | | 1 051 077 | 401 459 |
Corporation Tax Payable | | | | | | | 137 261 | 49 798 |
Cost Sales | | | | | | | 21 920 790 | 23 072 717 |
Current Tax For Period | | | | | | | 137 262 | 49 799 |
Deferred Tax Liabilities | | | | | | | 213 146 | 314 185 |
Depreciation Amortisation Expense | | | | | | | 152 027 | 209 904 |
Depreciation Expense Property Plant Equipment | | | | | | | 127 132 | 187 498 |
Distribution Costs | | | | | | | 207 196 | 206 255 |
Dividend Per Share Interim | | | | | | | | 3 |
Dividends Paid | | | | | | | 38 000 | 57 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -38 000 | -57 000 |
Dividends Paid On Shares Interim | | | | | | | 38 000 | 57 000 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 38 267 | 45 920 |
Finished Goods | | | | | | | 495 697 | 342 017 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -1 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 376 909 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | -200 |
Future Finance Charges On Finance Leases | | | | | | | 3 586 | 4 254 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 742 102 | -512 885 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -802 434 | 753 632 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -14 618 | 24 582 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -14 618 | 24 582 |
Gross Profit Loss | | | | | | | 3 289 937 | 3 044 735 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -20 848 | -137 262 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 683 082 | 920 121 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -19 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 25 936 | -153 680 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 19 230 | 30 000 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 052 | 3 695 |
Interest Paid Classified As Operating Activities | | | | | | | -19 230 | -30 000 |
Interest Payable Similar Charges Finance Costs | | | | | | | 22 282 | 33 695 |
Net Assets Liabilities Subsidiaries | | | | | | | 106 019 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 123 721 | 142 775 |
Net Cash Flows From Used In Investing Activities | | | | | | | 413 963 | 423 880 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 220 766 | -1 486 776 |
Net Cash Generated From Operations | | | | | | | -1 263 896 | -1 280 824 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -5 098 |
Number Shares Issued Fully Paid | | | | | | | | 19 000 |
Operating Profit Loss | | | | | | | 1 314 183 | 701 075 |
Other Deferred Tax Expense Credit | | | | | | | 103 562 | 221 220 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 5 098 |
Other Operating Income Format1 | | | | | | | 44 146 | 30 497 |
Par Value Share | | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -40 423 | -34 574 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 15 605 | 18 315 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | 140 664 | 169 531 |
Proceeds From Sales Property Plant Equipment | | | | | | | -32 917 | -52 500 |
Profit Loss | | | | | | | 1 051 077 | 401 459 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 291 901 | 672 478 |
Profit Loss Subsidiaries | | | | | | | 42 485 | |
Provisions | | | | | | | 515 068 | 736 288 |
Purchase Property Plant Equipment | | | | | | | -446 880 | -481 678 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -61 098 | -50 327 |
Social Security Costs | | | | | | | 117 355 | 161 215 |
Staff Costs Employee Benefits Expense | | | | | | | 1 280 735 | 1 384 604 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 24 826 | 4 671 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 245 461 | 127 771 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -106 554 | -55 461 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 23 181 | 1 160 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 240 824 | 271 019 |
Total Operating Lease Payments | | | | | | | 111 491 | 125 240 |
Turnover Revenue | | | | | | | 25 210 727 | 26 117 452 |
Wages Salaries | | | | | | | 1 147 775 | 1 205 074 |