Profit & Loss |
Date of Accounts |
2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | | |
Net Worth | 733 215 | 767 962 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 318 360 | 177 854 | 222 797 | 436 098 | 460 535 | 666 026 | 795 457 | 1 686 299 |
Current Assets | 615 863 | 847 558 | 869 263 | 1 295 642 | 1 916 743 | 2 217 105 | 2 680 319 | 3 791 694 | 5 134 001 |
Debtors | 415 382 | 529 198 | 691 409 | 1 063 246 | 1 480 645 | 1 343 520 | 2 014 293 | 2 996 237 | 3 447 702 |
Net Assets Liabilities | | 767 962 | 825 341 | 1 152 803 | 1 459 492 | 2 099 364 | 2 100 488 | 2 441 610 | 3 993 698 |
Other Debtors | | 57 009 | 69 582 | 224 683 | 141 236 | 230 161 | 18 622 | 132 552 | 45 194 |
Property Plant Equipment | | 641 302 | 1 306 194 | 1 643 582 | 1 833 968 | 2 010 315 | 2 026 848 | 2 331 219 | 2 225 542 |
Cash Bank In Hand | 200 481 | 318 360 | | | | | | | |
Tangible Fixed Assets | 647 585 | 641 302 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 | 5 | | | | | | | |
Profit Loss Account Reserve | 733 210 | 767 957 | | | | | | | |
Shareholder Funds | 733 215 | 767 962 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | 200 000 | 200 000 | 200 000 | 200 000 | 202 906 | 205 812 | 209 551 | 215 529 |
Accumulated Depreciation Impairment Property Plant Equipment | | 900 821 | 909 428 | 1 111 925 | 1 347 751 | 1 560 497 | 1 856 773 | 2 224 453 | 2 663 510 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 11 625 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 838 352 | 546 885 | 435 258 | 484 673 | 340 809 | | |
Average Number Employees During Period | | | | | 25 | 28 | 27 | 29 | 29 |
Bank Borrowings Overdrafts | | | 36 831 | 639 375 | 649 483 | 527 176 | 74 418 | 329 375 | 251 875 |
Corporation Tax Payable | | 74 796 | 101 269 | 176 786 | 197 692 | 213 789 | 278 863 | 386 354 | 373 389 |
Creditors | | 625 132 | 67 524 | 719 175 | 661 760 | 660 934 | 483 321 | 694 917 | 614 431 |
Current Asset Investments | | | | | | 413 050 | | | |
Dividends Paid On Shares | | | | | | 8 719 | | | |
Fixed Assets | | | | 1 643 582 | 1 833 968 | 2 019 034 | 2 032 661 | 2 345 583 | 2 233 928 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 426 358 | 247 043 | 157 709 | 52 350 | 52 350 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 2 906 | 2 906 | 3 739 | 5 978 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 154 123 | 202 497 | 243 676 | 287 456 | 319 368 | 367 680 | 402 666 |
Intangible Assets | | | | | | 8 719 | 5 813 | 14 364 | 8 386 |
Intangible Assets Gross Cost | | 200 000 | 200 000 | 200 000 | 200 000 | 211 625 | 211 625 | 223 915 | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | 594 169 | 446 169 | 318 586 | | |
Net Current Assets Liabilities | 183 674 | 222 426 | -310 813 | 325 772 | 415 803 | 927 526 | 748 680 | 1 052 038 | 2 697 657 |
Number Shares Issued Fully Paid | | | | 100 | | | | | |
Other Creditors | | 79 777 | 67 524 | 79 800 | 12 277 | 133 758 | 22 247 | 26 215 | 28 479 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 145 516 | | 7 850 | 74 710 | 23 092 | | |
Other Disposals Property Plant Equipment | | | 164 853 | 7 000 | 9 046 | 95 580 | 28 000 | | |
Other Investments Other Than Loans | | | | | | 413 050 | | | |
Other Taxation Social Security Payable | | 49 893 | 66 179 | 90 108 | 81 213 | 93 230 | 11 183 | 21 082 | 26 336 |
Par Value Share | | | | 1 | | | | | |
Property Plant Equipment Gross Cost | | 1 542 123 | 2 215 622 | 2 755 507 | 3 181 719 | 3 570 812 | 3 883 621 | 4 555 672 | 4 889 052 |
Provisions For Liabilities Balance Sheet Subtotal | | 95 766 | 102 516 | 97 376 | | 186 262 | 197 532 | 261 094 | 323 456 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 102 516 | 97 376 | 128 519 | 186 262 | | | |
Total Assets Less Current Liabilities | 831 259 | 863 728 | 995 381 | 1 969 354 | 2 249 771 | 2 946 560 | 2 781 341 | 3 397 621 | 4 931 585 |
Trade Creditors Trade Payables | | 420 666 | 543 031 | 486 915 | 817 923 | 589 475 | 1 196 605 | 1 127 999 | 1 397 393 |
Trade Debtors Trade Receivables | | 472 189 | 621 827 | 838 563 | 1 339 409 | 1 113 359 | 1 736 426 | 2 633 919 | 3 217 869 |
Audit Fees Expenses | | | | | | | | | 15 200 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 83 264 | 120 000 |
Director Remuneration | | | | | | | | 32 687 | 44 721 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 2 | 2 |
Accrued Liabilities Deferred Income | | | | | | | 59 109 | 43 065 | 63 117 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 62 362 |
Administrative Expenses | | | | | | | | 1 721 522 | 2 007 046 |
Amortisation Expense Intangible Assets | | | | | | | | 3 739 | 5 978 |
Amounts Owed To Directors | | | | | | | | | 16 604 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | 77 500 | 77 500 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 795 457 | |
Comprehensive Income Expense | | | | | | | | 2 032 116 | 2 946 588 |
Cost Sales | | | | | | | | 6 355 263 | 8 242 028 |
Current Tax For Period | | | | | | | | 386 354 | 743 889 |
Depreciation Amortisation Expense | | | | | | | | 371 419 | 408 644 |
Depreciation Expense Property Plant Equipment | | | | | | | | 204 960 | 184 669 |
Dividends Paid | | | | | | | | 1 691 000 | 1 394 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | -1 691 000 | -1 394 500 |
Finance Lease Liabilities Present Value Total | | | | | | | 53 505 | 193 566 | 194 891 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -8 338 | 388 816 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -981 944 | -451 465 |
Gross Profit Loss | | | | | | | | 4 075 647 | 5 646 602 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -278 527 | -756 854 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 36 391 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 129 431 | 890 842 |
Increase Decrease In Property Plant Equipment | | | | | | | | | 79 592 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 12 070 | 17 359 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 12 817 | 20 571 |
Interest Paid Classified As Operating Activities | | | | | | | | -12 070 | -17 359 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 24 887 | 37 930 |
Issue Equity Instruments | | | | | | | | 6 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 348 375 | 2 233 741 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 106 500 | 214 232 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 584 306 | -3 338 815 |
Net Cash Generated From Operations | | | | | | | | -1 887 720 | -4 133 599 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -3 165 |
Operating Profit Loss | | | | | | | | 2 506 583 | 3 787 604 |
Other Deferred Tax Expense Credit | | | | | | | | 63 562 | 62 362 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 3 165 |
Other Operating Income Format1 | | | | | | | | 152 458 | 148 048 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -152 492 | -81 253 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 183 032 | 272 920 |
Prepayments Accrued Income | | | | | | | 259 245 | 229 766 | 184 639 |
Proceeds From Issuing Shares | | | | | | | | -6 | |
Profit Loss | | | | | | | | 2 032 116 | 2 946 588 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 481 696 | 3 752 839 |
Provisions | | | | | | | | 261 094 | 323 456 |
Purchase Intangible Assets | | | | | | | | -12 290 | |
Purchase Property Plant Equipment | | | | | | | | -94 210 | -217 397 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -97 360 | -77 500 |
Social Security Costs | | | | | | | | 78 057 | 105 440 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 107 360 | 1 382 440 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 471 522 | 731 541 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -29 059 | 71 176 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 7 117 | 3 534 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 449 580 | 806 251 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 12 290 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 672 051 | 296 989 |
Total Current Tax Expense Credit | | | | | | | | 386 018 | 743 889 |
Total Operating Lease Payments | | | | | | | | 216 608 | 151 659 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 36 391 |
Turnover Revenue | | | | | | | | 10 430 910 | 13 888 630 |
Value-added Tax Payable | | | | | | | | | 258 635 |
Wages Salaries | | | | | | | | 846 271 | 1 004 080 |
Creditors Due Within One Year | 432 189 | 625 132 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 200 000 | 200 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 200 000 | 200 000 | | | | | | | |
Provisions For Liabilities Charges | 98 044 | 95 766 | | | | | | | |
Tangible Fixed Assets Additions | | 264 358 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 371 499 | 1 542 123 | | | | | | | |
Tangible Fixed Assets Depreciation | 723 914 | 900 821 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 200 340 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 433 | | | | | | | |
Tangible Fixed Assets Disposals | | 93 734 | | | | | | | |