Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 7 457 | | | | |
Current Assets | 1 785 091 | 787 604 | | | |
Debtors | 1 777 634 | 787 604 | 1 368 317 | 1 324 021 | 847 939 |
Net Assets Liabilities | 3 187 509 | 2 592 493 | 2 634 601 | 1 790 725 | 895 254 |
Other Debtors | 1 466 785 | 726 755 | 1 307 468 | 1 263 172 | 787 090 |
Property Plant Equipment | 1 112 185 | 2 362 382 | 2 454 929 | 2 416 412 | 1 974 427 |
Total Inventories | | | 150 491 | 150 680 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 1 620 | 34 274 | 37 386 | 123 308 |
Accumulated Amortisation Impairment Intangible Assets | | | 489 050 | 519 191 | 549 332 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 425 259 | 2 795 626 | 2 672 107 | 3 238 442 | 3 866 073 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 620 565 | 609 824 | 1 193 785 | 185 648 |
Administrative Expenses | | | 1 711 413 | 2 239 294 | 2 310 251 |
Amounts Owed To Group Undertakings | 893 747 | 435 474 | 987 526 | 1 979 207 | 2 630 316 |
Average Number Employees During Period | 92 | 99 | | | |
Bank Borrowings | 937 470 | 868 978 | 796 942 | 721 612 | 645 805 |
Bank Borrowings Overdrafts | 855 442 | 799 539 | 768 474 | 604 046 | 434 008 |
Bank Overdrafts | | 233 212 | 442 685 | 230 560 | 60 155 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 014 653 | 1 614 527 | 1 878 833 | 2 203 807 | 1 667 712 |
Cash Cash Equivalents | 7 457 | -233 212 | -442 685 | 1 107 812 | 447 839 |
Cash Cash Equivalents Cash Flow Value | | | -442 685 | -230 560 | -60 155 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | -736 055 | 572 707 | -49 154 | -463 218 |
Comprehensive Income Expense | | | 977 907 | 904 210 | 1 101 903 |
Corporation Tax Payable | 282 825 | 301 210 | 156 376 | 309 | 145 423 |
Corporation Tax Recoverable | 60 849 | 60 849 | 60 849 | 60 849 | 60 849 |
Cost Sales | | | 13 057 042 | 14 672 566 | 17 747 678 |
Creditors | 1 465 055 | 2 266 160 | 2 319 460 | 3 116 310 | 3 561 222 |
Current Tax For Period | | | 165 151 | 61 | 257 189 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 38 630 | 275 230 | -21 473 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 14 435 | 275 230 | -21 472 |
Distribution Costs | | | 5 396 | 40 564 | 101 347 |
Dividends Paid Classified As Financing Activities | -2 020 576 | -1 471 684 | -783 580 | -1 356 526 | -1 302 130 |
Dividends Received Classified As Investing Activities | -1 125 000 | -250 000 | -250 000 | | |
Finance Lease Liabilities Present Value Total | 949 541 | 1 944 939 | 1 981 066 | 1 990 447 | 1 519 019 |
Finance Lease Payments Owing Minimum Gross | 363 033 | 528 630 | 564 519 | 743 247 | 694 072 |
Fixed Assets | 4 659 621 | 5 909 818 | 6 002 365 | 5 968 188 | 5 526 203 |
Future Finance Charges On Finance Leases | 74 409 | 118 172 | 65 387 | 96 936 | 78 253 |
Gain Loss On Disposals Property Plant Equipment | | | 51 558 | -4 551 | |
Government Grant Income | | | 525 374 | 38 297 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 246 | 240 669 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -161 941 | -361 396 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 30 141 | 30 141 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 370 368 | 494 272 | 566 335 | 627 631 |
Intangible Assets | | | 70 321 | 40 180 | 10 039 |
Intangible Assets Gross Cost | | | 559 371 | 559 371 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 60 104 | 56 050 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 60 294 | 51 867 | |
Interest Income On Bank Deposits | | | 507 | 154 | 4 088 |
Interest Paid Classified As Operating Activities | | | -106 326 | -78 712 | -100 620 |
Interest Payable Similar Charges Finance Costs | 52 734 | 95 870 | 106 326 | 78 712 | 100 620 |
Interest Received Classified As Investing Activities | | | -507 | -154 | -4 088 |
Investment Property | 2 026 381 | 2 026 381 | 2 026 381 | 2 030 721 | 2 030 721 |
Investments Fixed Assets | 1 521 055 | 1 521 055 | 1 521 055 | 1 521 055 | 1 521 055 |
Investments In Subsidiaries | 1 521 055 | 1 521 055 | 1 521 055 | 1 521 055 | 1 521 055 |
Net Assets Liabilities Subsidiaries | | 2 769 381 | 2 951 741 | 3 373 442 | |
Net Cash Flows From Used In Financing Activities | 1 519 406 | 1 921 155 | | | |
Net Cash Flows From Used In Investing Activities | 250 122 | -741 867 | | | |
Net Cash Flows From Used In Operating Activities | -1 768 282 | -938 619 | | | |
Net Cash Generated From Operations | | | -1 913 969 | -2 352 383 | -1 842 820 |
Net Current Assets Liabilities | 106 465 | -809 934 | | | |
Net Finance Income Costs | 1 125 000 | 250 000 | 250 000 | 154 | 4 088 |
Net Interest Paid Received Classified As Operating Activities | -52 734 | -95 870 | | | |
Other Creditors | | | 151 790 | 6 384 | 81 566 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 617 791 | 81 767 | |
Other Disposals Property Plant Equipment | | | 640 797 | 665 969 | |
Other Interest Receivable Similar Income Finance Income | | | 507 | 154 | 4 088 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 79 975 | 109 562 | 106 945 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 250 000 | | 17 920 | 21 345 | 29 714 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 284 242 | -736 055 | | | |
Proceeds From Sales Property Plant Equipment | 1 755 | | -33 564 | -665 969 | |
Profit Loss | 2 223 340 | 876 668 | 825 688 | 512 650 | 7 455 |
Profit Loss Subsidiaries | | 365 113 | 432 360 | 421 701 | |
Property Plant Equipment Gross Cost | 3 537 444 | 5 158 009 | 5 127 038 | 5 654 854 | 5 840 500 |
Provisions For Liabilities Balance Sheet Subtotal | 113 522 | 241 231 | | | |
Purchase Investment Properties | -1 826 381 | | | -4 342 | |
Purchase Other Long-term Assets Classified As Investing Activities | 789 864 | | | | |
Purchase Property Plant Equipment | -52 608 | -244 188 | -8 745 | -90 775 | -3 150 |
Raw Materials Consumables | | | 150 491 | 150 680 | |
Social Security Costs | | | 465 266 | 521 905 | |
Staff Costs Employee Benefits Expense | | | 6 827 208 | 8 024 145 | 10 038 457 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 241 231 | 222 763 | 445 258 | 382 272 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -161 941 | -361 396 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -80 805 | -206 709 | 45 357 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 837 | 13 434 | 26 350 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 270 361 | 146 094 | 135 358 | 222 495 | 82 128 |
Total Assets Less Current Liabilities | 4 766 086 | 5 099 884 | | | |
Total Borrowings | | | 768 474 | 604 046 | 434 008 |
Total Current Tax Expense Credit | | | 165 151 | -161 880 | -104 207 |
Trade Creditors Trade Payables | 14 027 | 10 728 | 1 554 943 | 127 707 | 22 688 |
Trade Debtors Trade Receivables | | | 2 944 136 | 3 400 404 | 5 195 765 |
Turnover Revenue | | | 15 492 825 | 18 014 881 | |
Wages Salaries | | | 6 281 967 | 7 392 678 | 9 316 806 |