Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | |
Net Worth | 2 516 246 | 2 665 045 | 2 620 779 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 470 087 | 323 961 | 379 537 | 414 270 | 519 136 | 1 490 056 | 998 472 | 585 997 |
Current Assets | 2 200 813 | 2 134 062 | 2 074 635 | 2 036 342 | 2 269 232 | 2 240 471 | 2 244 544 | 3 386 981 | 3 869 106 | 3 917 086 |
Debtors | 539 499 | 414 077 | 529 289 | 528 025 | 510 960 | 523 073 | 537 393 | 811 621 | 1 070 733 | 1 143 930 |
Net Assets Liabilities | | | 2 677 045 | 2 657 316 | 2 693 259 | 2 755 427 | 2 685 980 | 2 648 429 | 2 851 055 | 2 717 473 |
Other Debtors | | | 30 170 | 30 793 | 33 836 | 30 633 | 12 525 | 49 189 | 37 000 | 88 191 |
Property Plant Equipment | | | 784 861 | 879 164 | 904 728 | 975 731 | 944 783 | 916 471 | 1 024 092 | 1 058 248 |
Total Inventories | | | 1 051 573 | 1 165 232 | 1 354 291 | 1 260 561 | 1 154 819 | 1 047 409 | 1 735 727 | 2 118 948 |
Cash Bank In Hand | 374 045 | 471 598 | 470 087 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 516 246 | 2 665 045 | 2 620 779 | | | | | | | |
Stocks Inventory | 1 121 954 | 1 123 512 | 1 051 573 | | | | | | | |
Tangible Fixed Assets | 779 915 | 781 939 | 784 861 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 80 | 80 | 80 | | | | | | | |
Profit Loss Account Reserve | 2 516 146 | 2 664 945 | 2 620 679 | | | | | | | |
Shareholder Funds | 2 516 246 | 2 665 045 | 2 620 779 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 25 323 | 20 718 | 22 036 | 16 214 | 28 420 | 18 870 | 74 751 | 78 120 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 568 | 6 553 | 16 212 | 35 719 | 48 954 | 53 415 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 799 905 | 901 080 | 978 822 | 992 786 | 1 104 990 | 829 308 | 926 953 | 1 014 753 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 200 110 |
Administrative Expenses | | | | | | | | | 2 348 349 | 3 153 426 |
Amortisation Expense Intangible Assets | | | | | | | | | 13 235 | 4 461 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 13 235 | 4 461 |
Amounts Owed By Group Undertakings | | | | | | | | 44 240 | 95 275 | 18 950 |
Average Number Employees During Period | | | | 35 | 36 | 35 | 40 | 42 | 46 | 59 |
Bank Borrowings | | | | | | | | | 460 000 | 340 000 |
Bank Borrowings Overdrafts | | | | | | | | 100 000 | 120 000 | 340 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 490 056 | 998 472 | 585 997 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | | 50 000 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | 7 091 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | 29 259 | |
Comprehensive Income Expense | | | | | | | | | 302 626 | -73 582 |
Corporation Tax Payable | | | 51 924 | 16 478 | 40 547 | 47 554 | 39 810 | 86 736 | 50 680 | 1 031 |
Corporation Tax Recoverable | | | | | 27 564 | 28 452 | 29 363 | 30 775 | 31 744 | 71 626 |
Cost Sales | | | | | | | | | 11 534 237 | 13 808 691 |
Creditors | | | 318 744 | 370 073 | 46 300 | 45 565 | 21 384 | 582 965 | 476 213 | 408 652 |
Current Asset Investments | 165 315 | 124 875 | 23 686 | 19 124 | 24 444 | 42 567 | 33 196 | 37 895 | 64 174 | 68 211 |
Current Tax For Period | | | | | | | | | 20 615 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 55 814 | -19 622 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 55 815 | -19 622 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 126 638 | 149 518 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 126 638 | 149 518 |
Distribution Costs | | | | | | | | | 378 930 | 440 815 |
Dividend Income | | | | | | | | | 413 | 1 293 |
Dividends Paid | | | | | | | | | 100 000 | 60 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -100 000 | -60 000 |
Dividends Paid On Shares Final | | | | | | | | | 100 000 | 60 000 |
Dividends Received Classified As Investing Activities | | | | | | | | | -413 | -1 293 |
Finance Lease Liabilities Present Value Total | | | 58 102 | 37 162 | 46 300 | 45 565 | 21 384 | 9 893 | 10 536 | 68 652 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 26 749 | 118 656 |
Fixed Assets | 904 582 | 906 606 | 909 528 | 1 074 164 | 1 104 841 | 1 161 528 | 1 034 125 | 988 056 | 1 082 695 | 1 062 390 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | 120 000 | 120 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 2 617 | 15 479 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -5 206 | 29 256 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 35 376 | 35 376 | 35 376 | 35 376 | 35 376 | 35 376 | 35 376 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 19 825 | 6 050 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -324 875 | -208 910 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 255 163 | 30 261 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 688 318 | 383 221 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 6 843 | -10 435 |
Gross Profit Loss | | | | | | | | | 3 092 415 | 3 531 509 |
Impairment Loss Reversal On Investments | | | | | | | | | | 50 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -22 027 | -12 893 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 491 584 | 412 475 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -26 927 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 568 | 5 985 | 9 659 | 19 507 | 13 235 | 4 461 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 111 290 | 106 118 | 112 218 | 112 204 | 207 100 | 126 638 | 149 518 |
Intangible Assets | | | | | 5 113 | 20 797 | 39 267 | 21 510 | 8 528 | 4 067 |
Intangible Assets Gross Cost | | | | | 5 681 | 27 350 | 55 479 | 57 229 | 57 482 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 1 822 | 3 619 |
Interest Paid Classified As Operating Activities | | | | | | | | | -4 439 | -19 098 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 4 439 | 19 098 |
Interest Received Classified As Investing Activities | | | | | | | | | -3 026 | -3 072 |
Investments | | | | | | | | | 50 075 | 75 |
Investments Fixed Assets | | | | | | | 50 075 | 50 075 | 50 075 | 75 |
Key Management Personnel Compensation Total | | | | | | | | | 309 100 | 329 338 |
Net Cash Generated From Operations | | | | | | | | | 105 520 | 95 556 |
Net Current Assets Liabilities | 1 641 923 | 1 797 020 | 1 755 891 | 1 666 269 | 1 728 639 | 1 743 870 | 1 771 268 | 2 331 163 | 2 388 213 | 2 187 753 |
Net Finance Income Costs | | | | | | | | | 3 439 | 4 365 |
Operating Profit Loss | | | | | | | | | 380 056 | -55 398 |
Other Creditors | | | | 6 851 | 4 042 | 18 088 | 27 804 | 19 339 | 48 054 | 26 392 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 61 718 |
Other Disposals Property Plant Equipment | | | | | | | | | | 78 154 |
Other Interest Income | | | | | | | | | 3 026 | 3 072 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 3 439 | 4 365 |
Other Loans Classified Under Investments | | | | | | | | | 64 174 | 68 211 |
Other Operating Income Format1 | | | | | | | | | 14 920 | 7 334 |
Other Remaining Borrowings | | | | | | | | | 120 000 | 120 000 |
Other Taxation Social Security Payable | | | | | | | | | 50 680 | 35 944 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 13 891 | 91 907 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 66 424 | 63 746 |
Prepayments Accrued Income | | | 54 374 | 47 120 | 44 422 | 54 002 | 67 198 | 65 447 | 45 343 | 75 541 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | | | -50 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -81 529 | -6 001 |
Profit Loss | | | | | | | | | 302 626 | -73 582 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 379 056 | -120 131 |
Property Plant Equipment Gross Cost | | | 1 584 766 | 1 780 244 | 1 883 550 | 1 968 517 | 2 049 773 | 1 745 779 | 1 951 045 | 2 073 001 |
Purchase Intangible Assets | | | | | | | | | -253 | |
Purchase Property Plant Equipment | | | | | | | | | -308 945 | -200 110 |
Raw Materials Consumables | | | | | | | | | 1 735 727 | 2 118 948 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | 100 000 | |
Revenue From Royalties Licences Similar Items | | | | | | | | | 8 880 | 3 998 |
Social Security Costs | | | | | | | | | | 163 900 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 621 556 | 1 885 447 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 143 640 | 124 018 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 72 021 | -22 825 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -13 101 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -52 020 | -46 172 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | | | -78 | -235 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 4 053 | 1 420 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 76 430 | -46 549 |
Total Assets Less Current Liabilities | 2 546 505 | 2 703 626 | 2 665 419 | 2 740 433 | 2 833 480 | 2 905 398 | 2 805 393 | 3 319 219 | 3 470 908 | 3 250 143 |
Total Borrowings | | | | | | | | | 580 000 | 460 000 |
Total Current Tax Expense Credit | | | | | | | | | 20 615 | -26 927 |
Trade Creditors Trade Payables | | | 178 456 | 286 670 | 408 840 | 363 333 | 330 340 | 898 020 | 1 174 446 | 1 417 842 |
Trade Debtors Trade Receivables | | | 341 718 | 335 264 | 294 717 | 296 446 | 301 706 | 474 463 | 592 368 | 718 581 |
Turnover Revenue | | | | | | | | | 14 626 652 | 17 340 200 |
Wages Salaries | | | | | | | | | 1 555 132 | 1 657 801 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 38 743 | 27 331 |
Director Remuneration | | | | | | | | | 104 354 | 109 319 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 143 097 | 136 650 |
Amount Specific Advance Or Credit Directors | | | 103 027 | 106 118 | 109 302 | 112 035 | 114 835 | 119 177 | 122 157 | |
Amount Specific Advance Or Credit Made In Period Directors | | | 103 027 | 3 091 | 3 184 | 2 733 | 2 800 | 4 342 | 2 980 | |
Capital Redemption Reserve | 20 | 20 | 20 | | | | | | | |
Creditors Due Within One Year | 558 890 | 337 042 | 318 744 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 10 115 | 28 376 | 84 690 | | 482 782 | 28 993 | |
Disposals Investment Property Fair Value Model | | | | | | | 165 000 | | | |
Disposals Property Plant Equipment | | | | 14 889 | 30 889 | 88 644 | | 484 525 | 103 679 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -8 099 | | | |
Investment Property | | | 195 000 | 195 000 | 195 000 | 165 000 | | | | |
Investment Property Fair Value Model | | | 195 000 | 195 000 | 195 000 | 165 000 | | | | |
Investments In Group Undertakings | | | | | | | 50 075 | 50 075 | 50 075 | |
Number Shares Allotted | | 8 000 | 8 000 | | | | | | | |
Par Value Share | | 0 | 0 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 58 707 | 83 117 | 93 921 | 104 406 | 98 029 | 87 825 | 143 640 | |
Provisions For Liabilities Charges | 30 259 | 38 581 | 44 640 | | | | | | | |
Recoverable Value-added Tax | | | | 8 730 | 1 119 | 1 505 | 11 766 | 28 330 | 57 796 | |
Secured Debts | 9 691 | 44 255 | 58 102 | | | | | | | |
Share Capital Allotted Called Up Paid | 80 | 80 | 80 | | | | | | | |
Tangible Fixed Assets Additions | | 81 044 | 76 462 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 508 675 | 1 508 304 | 1 584 766 | | | | | | | |
Tangible Fixed Assets Depreciation | 728 760 | 726 365 | 799 905 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 68 572 | 73 540 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 70 967 | | | | | | | | |
Tangible Fixed Assets Disposals | | 81 415 | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 5 681 | 21 669 | 28 129 | 1 750 | 253 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 210 367 | 134 195 | 173 611 | 89 355 | 180 531 | 308 945 | |
Advances Credits Directors | | | 103 027 | | | | | | | |