Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 69 918 | 35 525 | 107 811 | 382 | 17 565 |
Current Assets | 6 402 060 | 6 301 939 | 6 769 776 | 8 699 112 | 11 391 952 |
Debtors | 3 504 109 | 3 929 079 | 4 174 594 | 8 698 730 | 11 374 387 |
Net Assets Liabilities | 6 187 018 | 6 500 398 | 8 339 778 | 11 337 696 | 11 924 842 |
Other Debtors | 1 450 260 | 2 088 700 | 2 231 251 | 8 665 568 | 11 372 949 |
Property Plant Equipment | 2 954 644 | 2 787 937 | 5 202 940 | 6 280 467 | 4 107 614 |
Total Inventories | 2 828 033 | 2 337 335 | 2 487 371 | | |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 10 500 | | | |
Accrued Liabilities Deferred Income | 17 717 | 12 951 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 788 227 | 1 071 614 | 1 221 417 | 1 575 976 | 906 082 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 116 679 | | | |
Administrative Expenses | 4 458 741 | 4 003 903 | | | |
Average Number Employees During Period | 63 | 49 | | 3 | 3 |
Bank Borrowings | 701 265 | | | | |
Bank Borrowings Overdrafts | 646 265 | 843 178 | 200 000 | 2 687 510 | 259 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -1 059 | -259 |
Bank Overdrafts | 703 448 | 843 178 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 465 381 | 2 499 381 | | | |
Cash Cash Equivalents Cash Flow Value | | | | -677 | 17 306 |
Comprehensive Income Expense | -590 203 | 552 279 | | | |
Corporation Tax Payable | 44 191 | | | | |
Corporation Tax Recoverable | 99 154 | 44 191 | | | |
Cost Sales | 10 436 082 | 8 333 106 | | | |
Creditors | 646 265 | 2 814 671 | 292 285 | 2 776 003 | 164 366 |
Current Tax For Period | 44 191 | | | 11 350 | 398 714 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -36 482 | -73 330 | | -2 911 | 266 179 |
Depreciation Expense Property Plant Equipment | 300 272 | 283 387 | | | |
Disposals Investment Property Fair Value Model | | | | | 2 274 000 |
Dividends Paid | 105 543 | 238 899 | | 72 376 | |
Dividends Paid Classified As Financing Activities | -105 543 | -238 899 | | -72 376 | |
Finished Goods Goods For Resale | 2 828 033 | 2 337 335 | | | |
Fixed Assets | 2 954 744 | 3 147 757 | 5 562 760 | 8 554 467 | 4 107 614 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -27 168 | 701 265 | | 408 656 | 2 821 510 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | -2 593 664 |
Further Item Tax Increase Decrease Component Adjusting Items | 98 040 | 9 362 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -23 418 | 12 188 | | | |
Gain Loss On Disposals Property Plant Equipment | -4 037 | | | | |
Gross Profit Loss | 5 170 977 | 4 384 984 | | | |
Group Tax Relief Received Paid | -159 273 | | | | |
Impairment Loss Reversal On Investments | 1 147 543 | -49 900 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -291 239 | 54 963 | | -9 201 | -357 797 |
Income Tax Expense Credit On Components Other Comprehensive Income | -4 036 | -19 433 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -563 292 | 174 123 | | 21 317 | -1 044 980 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -42 840 | -44 191 | | | 9 502 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 283 387 | 171 355 | | 60 453 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 195 | | | |
Interest Payable Similar Charges Finance Costs | 35 145 | 16 185 | | | |
Interest Received Classified As Investing Activities | -355 | -529 | | -700 | |
Investment Property | | 359 820 | 359 820 | 2 274 000 | |
Investment Property Fair Value Model | | | | 2 274 000 | |
Investments Fixed Assets | 100 | | | | |
Net Cash Flows From Used In Financing Activities | 196 039 | 940 164 | | 553 188 | 2 728 838 |
Net Cash Flows From Used In Investing Activities | 113 405 | 475 970 | | -70 850 | -6 837 308 |
Net Cash Flows From Used In Operating Activities | -872 736 | -1 242 011 | | -461 021 | 3 063 490 |
Net Cash Generated From Operations | -1 199 120 | -1 203 233 | | -577 750 | 2 604 457 |
Net Current Assets Liabilities | 4 105 929 | 3 487 268 | 3 503 107 | 6 288 912 | 8 688 969 |
Net Finance Income Costs | 355 | 529 | | | |
Net Interest Paid Received Classified As Operating Activities | -35 145 | -16 185 | | -107 528 | -101 236 |
Number Shares Issued Fully Paid | | 10 | 10 | | 10 |
Operating Profit Loss | 712 236 | 381 081 | | | |
Other Creditors | 86 301 | 134 316 | 92 285 | 88 493 | 164 366 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 21 552 | | 730 347 |
Other Disposals Property Plant Equipment | | | 27 959 | | 2 960 347 |
Other Interest Receivable Similar Income Finance Income | 355 | 529 | | | |
Other Taxation Social Security Payable | 144 184 | 65 517 | 236 222 | 73 133 | 490 832 |
Par Value Share | | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -72 156 | 92 672 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 292 436 | 51 794 | | | |
Prepayments Accrued Income | 51 550 | 91 971 | | | |
Proceeds From Sales Investment Properties | | | | | -2 274 000 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 142 756 |
Proceeds From Sales Property Plant Equipment | -4 752 | | | -70 150 | -2 230 000 |
Profit Loss | -594 239 | 532 846 | | 22 722 | 1 674 239 |
Profit Loss On Ordinary Activities Before Tax | -470 097 | 415 325 | | | |
Property Plant Equipment Gross Cost | 3 742 872 | 3 859 551 | 6 424 357 | 7 856 443 | 5 013 696 |
Provisions For Liabilities Balance Sheet Subtotal | 227 390 | 134 627 | 433 804 | 729 680 | 707 375 |
Purchase Investment Properties | | -359 820 | | | |
Purchase Property Plant Equipment | -118 512 | -116 679 | | | -117 600 |
Rental Income From Investment Property | | | | -456 595 | -304 395 |
Repayments Borrowings Classified As Financing Activities | -117 664 | | | | |
Research Development Expense Recognised In Profit Or Loss | 438 230 | 660 272 | | | |
Social Security Costs | 206 939 | 175 442 | | | |
Staff Costs Employee Benefits Expense | 2 651 872 | 2 052 788 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 227 390 | 134 627 | | 729 680 | 707 375 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -79 604 | -163 087 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -2 223 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 242 565 | 13 187 | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | -42 105 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | -11 567 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 124 142 | -117 521 | | 8 439 | 674 395 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 171 171 | | 117 600 |
Total Assets Less Current Liabilities | 7 060 673 | 6 635 025 | 9 065 867 | 14 843 379 | 12 796 583 |
Total Borrowings | 646 265 | 843 178 | | | |
Total Current Tax Expense Credit | 160 624 | -44 191 | | 11 350 | 408 216 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 1 421 594 | | |
Total Operating Lease Payments | 51 400 | 55 796 | | | |
Trade Creditors Trade Payables | 1 245 290 | 1 758 709 | 2 058 697 | 2 184 739 | 2 029 415 |
Trade Debtors Trade Receivables | 1 903 145 | 1 704 217 | 1 943 343 | 33 162 | 1 438 |
Turnover Revenue | 15 607 059 | 12 718 090 | | | |
Wages Salaries | 2 152 497 | 1 825 552 | | | |
Company Contributions To Defined Benefit Plans Directors | 281 655 | 41 200 | | | |
Director Remuneration | | | | 240 000 | 240 000 |