Profit & Loss |
Date of Accounts |
2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 204 | 2 443 | 1 581 |
Current Assets | 12 491 207 | 14 210 499 | 14 649 199 |
Debtors | 6 232 575 | 6 173 230 | 6 140 334 |
Net Assets Liabilities | 25 242 537 | 25 299 747 | 27 035 236 |
Other Debtors | 3 234 194 | 3 159 524 | 3 188 345 |
Property Plant Equipment | 19 804 149 | 20 131 595 | 19 689 722 |
Total Inventories | 6 258 314 | 8 034 712 | 8 507 170 |
|
Other Financial Data |
Audit Fees Expenses | 28 940 | 29 050 | 25 850 |
Other Non-audit Services Fees | 12 150 | 8 750 | 7 500 |
Director Remuneration | 335 722 | 300 475 | 462 189 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 |
Accrued Liabilities Deferred Income | 350 756 | 402 330 | 623 621 |
Accumulated Amortisation Impairment Intangible Assets | 22 203 | 25 251 | 28 605 |
Accumulated Depreciation Impairment Property Plant Equipment | 11 778 111 | 13 331 011 | 14 878 035 |
Administrative Expenses | 1 627 554 | 1 580 436 | 2 002 395 |
Amortisation Expense Intangible Assets | 3 725 | 3 048 | 3 354 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 83 | 77 | 77 |
Bank Borrowings | 1 312 407 | 933 034 | 749 934 |
Bank Borrowings Overdrafts | 3 150 078 | 3 206 988 | 2 495 561 |
Bank Overdrafts | 580 691 | 2 862 169 | 541 209 |
Capital Commitments | 521 424 | | 321 670 |
Cash Cash Equivalents Cash Flow Value | -580 487 | -2 859 726 | -539 628 |
Comprehensive Income Expense | 1 246 140 | 182 910 | 1 861 189 |
Corporation Tax Payable | | | 1 425 |
Corporation Tax Recoverable | 420 757 | 209 331 | |
Cost Sales | 22 997 272 | 24 667 327 | 31 683 743 |
Creditors | 3 150 078 | 3 206 988 | 2 505 076 |
Cumulative Preference Share Dividends Unpaid | 500 000 | 500 000 | 500 000 |
Current Asset Investments | 114 | 114 | 114 |
Current Tax For Period | -78 165 | | 1 425 |
Depreciation Amortisation Expense | 1 524 776 | 1 592 330 | 1 562 526 |
Depreciation Expense Property Plant Equipment | 1 521 051 | 1 589 283 | 1 559 174 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 36 383 | 12 150 |
Disposals Property Plant Equipment | | 77 950 | 16 250 |
Dividends Paid | 200 000 | 125 700 | 125 700 |
Dividends Paid Classified As Financing Activities | -200 000 | -125 700 | -113 018 |
Dividends Paid On Shares Final | 200 000 | 125 700 | 125 700 |
Finance Lease Liabilities Present Value Total | | | 6 343 |
Fixed Assets | 20 722 851 | 21 100 742 | 20 657 594 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | 147 121 | 135 322 | 67 885 |
Further Item Interest Expense Component Total Interest Expense | 25 000 | 110 940 | 103 253 |
Further Operating Expense Item Component Total Operating Expenses | -30 975 | -42 552 | -30 690 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 224 613 | 244 076 | 128 457 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -77 895 | 382 958 | 1 350 088 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -154 574 | -46 026 | -27 611 |
Gain Loss On Disposal Assets Income Statement Subtotal | 13 104 | -3 217 | 11 400 |
Gain Loss On Disposals Property Plant Equipment | 13 104 | -3 217 | 11 400 |
Gross Profit Loss | 2 432 244 | 908 639 | 3 531 069 |
Income From Related Parties | 35 246 | 49 485 | 36 000 |
Income Taxes Paid Refund Classified As Operating Activities | -75 001 | 211 426 | 209 331 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -725 235 | -2 279 239 | 2 320 098 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 611 358 | 1 776 398 | 472 458 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 048 | 3 354 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 589 283 | 1 559 174 |
Intangible Assets | 7 115 | 4 067 | 2 792 |
Intangible Assets Gross Cost | 29 318 | 29 318 | 31 397 |
Interest Paid Classified As Operating Activities | -136 535 | -135 940 | -128 253 |
Interest Payable Similar Charges Finance Costs | 136 535 | 135 940 | 128 253 |
Investment Property | 396 507 | 450 000 | 450 000 |
Investment Property Fair Value Model | 396 507 | 450 000 | |
Investments Fixed Assets | 515 080 | 515 080 | 515 080 |
Investments In Associates | | 515 080 | 515 080 |
Investments In Joint Ventures | 515 080 | 515 080 | |
Issue Equity Instruments | 475 | | |
Loans Owed By Related Parties | 3 516 557 | 4 089 189 | 65 |
Merchandise | 24 158 | 41 878 | 38 638 |
Net Assets Liabilities Associates | -4 215 636 | -4 138 344 | |
Net Assets Liabilities Joint Ventures | | -4 138 344 | -4 125 814 |
Net Cash Flows From Used In Financing Activities | 504 975 | 448 161 | 1 010 190 |
Net Cash Flows From Used In Investing Activities | 1 871 458 | 1 849 584 | 1 090 143 |
Net Cash Flows From Used In Operating Activities | -1 651 198 | -18 506 | -4 420 431 |
Net Cash Generated From Operations | -1 862 734 | 56 980 | -4 339 353 |
Net Current Assets Liabilities | 8 402 264 | 7 836 493 | 9 408 718 |
Number Shares Issued Fully Paid | | 475 | 475 |
Operating Profit Loss | 1 194 889 | -159 568 | 1 938 208 |
Other Creditors | 18 475 | 147 929 | 161 791 |
Other Deferred Tax Expense Credit | 37 500 | -302 000 | 95 500 |
Other Interest Receivable Similar Income Finance Income | 147 121 | 176 418 | 148 159 |
Other Operating Income Format1 | 390 199 | 458 736 | 409 534 |
Other Taxation Social Security Payable | 67 406 | 65 247 | 85 916 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -18 833 | | -2 643 |
Payments To Related Parties | 8 745 | 11 370 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 124 627 | 121 057 | 119 482 |
Percentage Class Share Held In Associate | | 50 | |
Percentage Class Share Held In Joint Venture | | | 50 |
Prepayments Accrued Income | 469 275 | 406 346 | 384 984 |
Proceeds From Borrowings Classified As Financing Activities | -500 000 | -1 000 000 | |
Proceeds From Issuing Shares | -475 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | -119 840 | 101 373 |
Proceeds From Sales Property Plant Equipment | -48 624 | -38 350 | -15 500 |
Profit Loss | 1 246 140 | 182 910 | 1 861 189 |
Profit Loss From Continuing Operations Associates | 84 897 | 97 708 | |
Profit Loss From Continuing Operations Joint Ventures | | 97 708 | 102 470 |
Profit Loss On Ordinary Activities Before Tax | 1 205 475 | -119 090 | 1 958 114 |
Property Plant Equipment Gross Cost | 31 582 260 | 33 462 606 | 34 567 757 |
Provisions For Amounts Owed By Related Parties | -7 000 | -30 291 | -26 914 |
Provisions For Liabilities Balance Sheet Subtotal | 732 500 | 430 500 | 526 000 |
Purchase Intangible Assets | | | -2 079 |
Purchase Other Long-term Assets Classified As Investing Activities | -102 421 | -54 880 | 169 922 |
Purchase Property Plant Equipment | -2 169 624 | -1 958 296 | -1 102 900 |
Raw Materials | 313 452 | 375 670 | 427 687 |
Repayments Borrowings Classified As Financing Activities | -786 617 | -1 322 461 | -894 529 |
Social Security Costs | 270 186 | 254 434 | 289 140 |
Staff Costs Employee Benefits Expense | 2 996 431 | 2 874 248 | 3 116 336 |
Tax Decrease From Utilisation Tax Losses | 23 229 | 24 804 | 26 804 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 12 829 | 16 801 | 10 935 |
Tax Expense Credit Applicable Tax Rate | 229 040 | -22 627 | 372 042 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -76 260 | -162 238 | -31 742 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 719 | 2 294 | 82 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -40 665 | -302 000 | 96 925 |
Total Additions Including From Business Combinations Intangible Assets | | | 2 079 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 958 296 | 1 121 401 |
Total Assets Less Current Liabilities | 29 125 115 | 28 937 235 | 30 066 312 |
Total Borrowings | 2 393 098 | 4 295 203 | 1 791 143 |
Trade Creditors Trade Payables | 1 259 208 | 1 463 297 | 2 570 242 |
Trade Debtors Trade Receivables | 1 150 652 | 1 301 561 | 1 435 878 |
Turnover Revenue | 25 429 516 | 25 575 966 | 35 214 812 |
Wages Salaries | 2 601 618 | 2 498 757 | 2 707 714 |
Work In Progress | | 3 807 | 19 730 |