Profit & Loss |
Accounts Information Date |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Net Worth | 371 802 | 461 796 | 502 939 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 25 697 | 2 | 9 419 | 21 466 | 72 794 | 1 401 559 | 297 999 | 577 109 |
Current Assets | 1 291 663 | 1 056 186 | 1 184 594 | 1 639 939 | 1 862 621 | 1 894 611 | 2 014 401 | 3 399 014 | 2 822 060 | 2 586 584 |
Debtors | 1 220 042 | 949 957 | 1 112 680 | 1 597 704 | 1 805 769 | 1 823 912 | 1 887 334 | 1 987 682 | 2 511 288 | 1 964 131 |
Net Assets Liabilities | | | 475 125 | 1 071 751 | 1 228 261 | 1 435 752 | 2 007 504 | 2 519 655 | 3 000 191 | 2 602 732 |
Other Debtors | | | 332 995 | 445 254 | 539 461 | 461 309 | 450 176 | 554 056 | 513 576 | 101 763 |
Property Plant Equipment | | | 2 678 442 | 3 332 945 | 3 847 238 | 4 003 616 | 4 857 752 | 5 497 434 | 10 642 380 | 11 019 504 |
Total Inventories | | | 46 217 | 42 233 | 47 433 | 49 233 | 54 273 | 9 773 | 12 773 | |
Cash Bank In Hand | 42 481 | 61 678 | 25 697 | | | | | | | |
Intangible Fixed Assets | 1 521 000 | 1 365 000 | 1 209 000 | | | | | | | |
Stocks Inventory | 29 140 | 44 551 | 46 217 | | | | | | | |
Tangible Fixed Assets | 1 265 892 | 2 438 450 | 2 678 442 | | | | | | | |
|
Reserves/Capital |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 222 726 | 312 720 | 353 863 | | | | | | | |
Shareholder Funds | 371 802 | 461 796 | 502 939 | | | | | | | |
|
Other |
Audit Fees Expenses | | | | | | | | | 15 000 | 15 800 |
Accrued Liabilities Deferred Income | | | | | | | | 316 510 | 293 661 | 347 851 |
Accumulated Amortisation Impairment Intangible Assets | | | 351 000 | 507 000 | 663 000 | 819 000 | 975 000 | 1 131 000 | 1 287 000 | 1 443 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 057 539 | 1 523 592 | 2 161 015 | 2 856 252 | 3 579 858 | 3 775 835 | 4 178 686 | 4 364 264 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 5 116 033 | 1 131 819 |
Administrative Expenses | | | | | | | | 1 142 359 | 1 581 866 | 1 856 468 |
Amortisation Expense Intangible Assets | | | | | | | | 156 000 | 156 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 156 000 | 156 000 | 156 000 |
Average Number Employees During Period | | | | | | 55 | 49 | 55 | 77 | 82 |
Bank Borrowings | | | | | | | | 1 107 402 | 3 812 886 | 3 473 444 |
Bank Borrowings Overdrafts | | | 879 834 | 1 198 907 | 1 326 757 | 1 105 538 | 21 300 | 947 974 | 3 490 880 | 3 116 657 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 3 834 584 | 3 938 118 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 72 794 | 1 401 559 | 297 999 | 577 109 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | 2 270 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | -7 809 | 2 270 | |
Comprehensive Income Expense | | | | | | | | 752 151 | 630 059 | 70 541 |
Corporation Tax Payable | | | | | 5 741 | | | | | |
Corporation Tax Recoverable | | | | | | | | 42 255 | 67 700 | 42 890 |
Cost Sales | | | | | | | | 5 244 388 | 7 340 759 | 8 978 446 |
Creditors | | | 2 255 131 | 1 741 950 | 1 787 314 | 1 522 231 | 1 479 847 | 2 694 853 | 5 609 969 | 5 054 960 |
Current Tax For Period | | | | | | | | -26 082 | -41 621 | -42 890 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 179 000 | 460 356 | -43 313 |
Depreciation Expense Property Plant Equipment | | | | | | | | 521 494 | 527 451 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 521 494 | 527 451 | 624 077 |
Dividends Paid | | | | | | 20 000 | | 240 000 | 388 000 | 468 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -240 000 | -388 000 | -468 000 |
Dividends Paid On Shares | | | | | 897 000 | 741 000 | 585 000 | | | |
Dividends Paid On Shares Final | | | | | | | | 240 000 | 388 000 | 468 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 1 586 129 | 2 119 089 | 1 938 303 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 2 436 824 | 2 999 756 | 2 925 854 |
Fixed Assets | 2 786 892 | 3 803 450 | 3 887 442 | 4 385 945 | 4 744 238 | 4 744 616 | 5 442 752 | 5 926 434 | 10 915 380 | 11 136 504 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -1 074 643 | -2 705 484 | 339 442 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 714 | 90 035 | 217 587 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -239 615 | -471 058 | -31 766 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 266 974 | -397 434 | -839 764 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 82 075 | 495 891 | -522 347 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -44 500 | 3 000 | 32 571 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 200 624 | 32 155 | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | | | 331 432 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | 331 432 | |
Government Grant Income | | | | | | | | 375 150 | | |
Gross Profit Loss | | | | | | | | 1 729 046 | 2 462 867 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 16 176 | 67 700 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -1 328 765 | 1 103 560 | -279 110 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 156 000 | 156 000 | 156 000 | 156 000 | 156 000 | 156 000 | 156 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 535 866 | 667 098 | 749 986 | 851 846 | 521 494 | 527 451 | 624 077 |
Intangible Assets | | | 1 209 000 | 1 053 000 | 897 000 | 741 000 | 585 000 | 429 000 | 273 000 | 117 000 |
Intangible Assets Gross Cost | | | 1 560 000 | 1 560 000 | 1 560 000 | 1 560 000 | 1 560 000 | 1 560 000 | 1 560 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 97 453 | 112 026 | |
Interest Paid Classified As Operating Activities | | | | | | | | -117 156 | -219 473 | -406 897 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 117 156 | 219 473 | 406 897 |
Interest Received Classified As Investing Activities | | | | | | | | | | -12 |
Net Cash Generated From Operations | | | | | | | | -1 194 546 | -1 486 674 | -2 413 033 |
Net Current Assets Liabilities | -265 256 | -1 008 487 | -1 129 372 | -1 395 429 | -1 578 371 | -1 659 983 | -1 411 401 | 11 074 | -1 121 864 | -2 338 769 |
Net Finance Income Costs | | | | | | | | | | 12 |
Number Shares Issued Fully Paid | | | | 10 000 | 10 000 | | | | | |
Operating Profit Loss | | | | | | | | 1 022 225 | 936 835 | |
Other Creditors | | | 2 255 131 | 1 741 950 | 1 787 314 | 1 522 231 | 1 458 547 | 1 746 879 | 1 336 670 | 1 650 561 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 69 813 | 29 675 | 54 749 | 128 240 | 325 517 | 124 600 | 438 499 |
Other Disposals Property Plant Equipment | | | | 86 500 | 45 567 | 85 880 | 251 616 | 267 265 | 138 145 | 569 117 |
Other Interest Expense | | | | | | | | 18 989 | 17 412 | 1 575 |
Other Interest Income | | | | | | | | | | 12 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 12 |
Other Operating Income Format1 | | | | | | | | 435 538 | 55 834 | 40 438 |
Other Remaining Borrowings | | | | | | | | 194 750 | | |
Other Taxation Social Security Payable | | | 152 936 | 221 554 | 255 807 | 85 304 | 221 415 | 367 388 | 232 141 | 407 805 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 369 475 | 562 932 | -73 902 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 45 522 | 58 844 | 77 596 |
Prepayments Accrued Income | | | | | | | | 21 658 | 41 324 | 64 069 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -142 372 | -45 700 | -218 425 |
Profit Loss | | | 41 144 | 596 626 | 129 988 | 203 849 | | 752 151 | 298 627 | 70 541 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 905 069 | 717 362 | -15 662 |
Property Plant Equipment Gross Cost | | | 3 735 981 | 4 856 537 | 6 008 253 | 6 859 868 | 8 437 610 | 9 273 269 | 14 821 066 | 15 383 768 |
Provisions For Liabilities Balance Sheet Subtotal | | | 27 815 | 176 815 | 150 292 | 126 650 | 544 000 | 723 000 | | |
Purchase Property Plant Equipment | | | | | | | | -1 102 924 | -5 116 033 | -1 131 819 |
Raw Materials Consumables | | | | | | | | 9 773 | 12 773 | |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -194 750 | |
Social Security Costs | | | | | | | | 226 935 | 307 252 | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 592 443 | 3 261 022 | 4 017 914 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 544 000 | 723 000 | 1 183 356 | 1 140 043 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 38 118 | 6 109 | 16 825 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 171 963 | 136 299 | -2 976 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -26 082 | -41 621 | -42 890 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 101 687 | 107 870 | 127 294 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 263 824 | 225 834 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 152 918 | 418 735 | -86 203 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 462 056 | 1 197 283 | 937 495 | 974 358 | 1 102 924 | | |
Total Assets Less Current Liabilities | 2 521 636 | 2 794 963 | 2 758 070 | 2 990 516 | 3 165 867 | 3 084 633 | 4 031 351 | 5 937 508 | 9 793 516 | 8 797 735 |
Total Borrowings | | | | | | | | 1 302 152 | 3 812 886 | 3 116 657 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 745 000 | | | 855 000 | | 569 909 | |
Total Operating Lease Payments | | | | | | | | 47 241 | 353 572 | |
Trade Creditors Trade Payables | | | 195 022 | 480 057 | 544 407 | 926 886 | 834 194 | 610 339 | 878 779 | 1 174 798 |
Trade Debtors Trade Receivables | | | 779 686 | 1 152 450 | 1 266 308 | 1 362 603 | 1 437 158 | 1 433 626 | 1 888 688 | 1 755 409 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | | 238 477 | |
Turnover Revenue | | | | | | | | 6 973 434 | 9 803 626 | |
Wages Salaries | | | | | | | | 2 319 986 | 2 894 926 | 3 534 821 |
Director Remuneration | | | | | | | | 60 000 | 48 000 | 55 936 |
Creditors Due After One Year | 2 161 028 | 2 333 167 | 2 255 131 | | | | | | | |
Creditors Due Within One Year | 1 539 862 | 2 064 673 | 2 313 966 | | | | | | | |
Intangible Fixed Assets Additions | 1 560 000 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 39 000 | 195 000 | 351 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 39 000 | 156 000 | 156 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 560 000 | 1 560 000 | 1 560 000 | | | | | | | |
Number Shares Allotted | 10 000 | 10 000 | 10 000 | | | | | | | |
Revaluation Reserve | 139 076 | 139 076 | 139 076 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | | | | | | | |
Tangible Fixed Assets Additions | | 1 492 152 | 748 080 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 582 749 | 3 045 401 | 3 735 981 | | | | | | | |
Tangible Fixed Assets Depreciation | 316 857 | 606 951 | 1 057 539 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 300 050 | 478 619 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 9 956 | 28 031 | | | | | | | |
Tangible Fixed Assets Disposals | | 29 500 | 57 500 | | | | | | | |