Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-04-30 | 2014-04-30 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 | 1 | 1 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 519 111 | 217 187 | 663 133 | 988 139 | 353 183 | 424 115 | 741 057 | 276 857 |
Current Assets | | | | 724 262 | 595 091 | 883 541 | 1 214 492 | 798 766 | 883 746 | 1 414 070 | 946 024 |
Debtors | | | | 165 006 | 335 903 | 183 363 | 174 836 | 392 639 | 419 706 | 636 277 | 626 733 |
Net Assets Liabilities | | | | 131 413 | 166 129 | 167 271 | 606 987 | 567 807 | 77 903 | 95 438 | 1 810 795 |
Other Debtors | | | | | 26 983 | 36 680 | 40 021 | 2 904 | 5 021 | 5 021 | 5 021 |
Property Plant Equipment | | | | 5 022 530 | 5 248 370 | 5 001 625 | 4 826 241 | 4 842 387 | 4 422 550 | 4 131 536 | 6 568 448 |
Total Inventories | | | | 40 145 | 42 001 | 37 045 | 51 517 | 52 944 | 39 925 | 36 736 | 42 434 |
Net Assets Liabilities Including Pension Asset Liability | 1 | 1 | 1 | | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 1 | 1 | 1 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 8 000 | 8 000 | 8 750 | 10 000 | 9 500 | 9 750 | 9 750 |
Dividend Recommended By Directors | | | | | | 85 089 | | | | | |
Accrued Liabilities Deferred Income | | | | 316 246 | 266 333 | 365 012 | 355 954 | 387 961 | 240 997 | 438 074 | 466 606 |
Accumulated Amortisation Impairment Intangible Assets | | | | 19 800 | 39 600 | 59 400 | 79 200 | 99 001 | 99 001 | 99 001 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 218 610 | 505 330 | 857 229 | 1 242 934 | 1 709 009 | 2 184 333 | 2 565 016 | 2 316 608 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 14 182 | 16 229 | | | |
Administrative Expenses | | | | 2 737 923 | 2 818 912 | 3 087 839 | 3 186 821 | 3 284 826 | 2 521 687 | 2 493 291 | 3 345 592 |
Amortisation Expense Intangible Assets | | | | 19 800 | 19 800 | 19 800 | 19 800 | 19 801 | | | |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | 139 959 | 139 959 | 3 108 107 | 3 800 000 | 3 590 296 | 258 539 | 328 703 | 100 198 |
Bank Borrowings Overdrafts | | | | 3 208 890 | 3 100 006 | 2 942 502 | 3 565 821 | 3 351 626 | 3 848 367 | 3 653 922 | 3 507 444 |
Cash Cash Equivalents Cash Flow Value | | | | 519 111 | 217 187 | | 988 139 | 353 183 | 424 115 | 741 057 | |
Comprehensive Income Expense | | | | 33 692 | 34 716 | 86 231 | -60 284 | -39 180 | -489 904 | 17 535 | 1 715 357 |
Corporation Tax Payable | | | | | | 18 856 | 73 439 | | | 64 157 | |
Cost Sales | | | | 406 083 | 378 621 | 438 963 | 457 986 | 433 951 | 225 810 | 283 415 | 426 244 |
Creditors | | | | 4 808 890 | 4 700 006 | 4 542 502 | 4 065 821 | 3 851 626 | 4 348 367 | 4 153 922 | 4 007 444 |
Current Tax For Period | | | | | | 18 854 | 54 584 | -23 676 | -29 467 | 64 157 | -7 224 |
Depreciation Amortisation Expense | | | | 221 093 | 306 520 | 371 699 | 405 505 | 485 876 | 475 323 | 380 683 | 439 104 |
Depreciation Expense Property Plant Equipment | | | | 201 293 | 286 720 | 351 899 | 385 705 | 466 075 | 475 324 | 380 683 | 439 104 |
Disposals Property Plant Equipment | | | | | | | 16 159 | | | | |
Dividend Per Share Interim | | | | | | 851 | | | | | |
Dividends Paid | | | | | | 85 089 | | | | | |
Dividends Paid Classified As Financing Activities | | | | | | -85 089 | | | | | |
Dividends Paid On Shares Interim | | | | | | 85 089 | | | | | |
Finished Goods | | | | 40 145 | 42 001 | 37 045 | 51 517 | 52 944 | 39 925 | 36 736 | 42 434 |
Fixed Assets | | | | 5 101 731 | 5 307 771 | 5 041 226 | 4 846 042 | 4 842 387 | 4 422 550 | 4 131 536 | 6 568 448 |
Further Item Interest Expense Component Total Interest Expense | | | | 90 301 | | | | 373 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -111 048 | 151 037 | 129 798 | 35 391 | -113 287 | 155 048 | 94 986 | -291 309 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 705 063 | -170 897 | 152 540 | 8 527 | -44 127 | 2 400 | -163 428 | 5 435 |
Gross Profit Loss | | | | 3 005 713 | 2 942 305 | 3 291 793 | 3 263 596 | 3 341 361 | 1 741 085 | 2 414 332 | 3 018 430 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 3 | 1 | -73 439 | | | 11 331 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -402 709 | -301 924 | 445 946 | 325 006 | -634 956 | 70 932 | 316 942 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 7 228 | | | -4 868 | | | | 29 047 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -1 258 | 1 856 | -4 956 | 14 472 | 1 427 | -13 019 | -3 189 | 5 698 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 19 800 | 19 800 | 19 800 | 19 801 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 286 720 | 351 899 | 385 705 | 466 075 | 475 324 | 380 683 | 439 104 |
Intangible Assets | | | | 79 201 | 59 401 | 39 601 | 19 801 | | | | |
Intangible Assets Gross Cost | | | | 99 001 | 99 001 | 99 001 | 99 001 | 99 001 | 99 001 | 99 001 | |
Interest Expense On Bank Loans Similar Borrowings | | | | 99 784 | 88 677 | 98 869 | 68 293 | 102 789 | 70 240 | 72 137 | 106 963 |
Interest Paid Classified As Operating Activities | | | | -190 085 | -88 677 | -98 869 | -68 293 | -103 162 | -70 240 | -53 796 | -106 963 |
Interest Payable Similar Charges Finance Costs | | | | 190 085 | 88 677 | 98 869 | 68 293 | 103 162 | 70 240 | 72 137 | 106 963 |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | -499 950 | | | | -2 176 533 |
Issue Equity Instruments | | | | | | | 500 000 | | | | |
Net Cash Flows From Used In Financing Activities | | | | 647 120 | 108 884 | 212 978 | -91 893 | 359 704 | | | |
Net Cash Flows From Used In Investing Activities | | | | 649 660 | 512 560 | 105 154 | 210 321 | 482 221 | 55 487 | 89 669 | 188 938 |
Net Cash Flows From Used In Operating Activities | | | | -894 071 | -319 519 | -764 078 | -443 434 | -206 969 | -126 419 | -406 611 | 275 262 |
Net Cash Generated From Operations | | | | -1 084 156 | -408 197 | -862 947 | -511 726 | -383 570 | -184 267 | -460 407 | 179 630 |
Net Current Assets Liabilities | | | | -121 029 | -401 237 | -291 054 | -118 653 | -352 144 | 74 530 | 188 634 | -134 579 |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 150 | 150 | 150 | 150 | 150 |
Operating Profit Loss | | | | 267 790 | 123 393 | 203 954 | 76 775 | 56 535 | -449 131 | 153 829 | -327 162 |
Other Creditors | | | | 124 773 | 188 101 | 175 933 | 170 269 | 171 970 | 172 589 | 139 007 | 71 594 |
Other Remaining Borrowings | | | | 1 600 000 | 1 600 000 | 1 600 000 | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 |
Other Taxation Social Security Payable | | | | | | 26 | | | | | |
Par Value Share | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 2 458 | 8 242 | 6 472 | 12 149 | 16 762 | 16 276 | 15 279 | 18 845 |
Prepayments | | | | 106 186 | 138 353 | 95 663 | 83 634 | 102 920 | 126 112 | 143 117 | 255 859 |
Proceeds From Borrowings Classified As Financing Activities | | | | -125 000 | | | -3 800 000 | | | | |
Proceeds From Issuing Shares | | | | | | | -500 000 | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -16 159 | | | | |
Profit Loss | | | | 33 692 | 34 716 | 86 231 | -60 284 | -39 180 | -489 904 | 17 535 | -461 176 |
Profit Loss On Ordinary Activities Before Tax | | | | 77 705 | 34 716 | 105 085 | 8 482 | -46 627 | -519 371 | 81 692 | -434 125 |
Property Plant Equipment Gross Cost | | | | 5 241 140 | 5 753 700 | 5 858 854 | 6 069 175 | 6 551 396 | 6 606 883 | 6 696 552 | 8 885 056 |
Provisions | | | | 40 399 | 40 399 | 40 399 | 54 581 | 70 810 | 70 810 | 70 810 | 615 630 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 40 399 | 40 399 | 40 399 | 54 581 | 70 810 | 70 810 | 70 810 | 615 630 |
Purchase Property Plant Equipment | | | | -649 660 | -512 560 | -105 154 | -226 480 | -482 221 | -55 487 | -89 669 | -188 938 |
Repayments Borrowings Classified As Financing Activities | | | | -772 120 | -108 884 | -127 889 | -1 100 000 | | | | |
Staff Costs Employee Benefits Expense | | | | 1 213 941 | 1 247 941 | 1 280 570 | 1 280 266 | 1 344 701 | 1 046 389 | 1 060 113 | 1 447 612 |
Tax Decrease From Utilisation Tax Losses | | | | | 17 335 | 46 368 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | -42 274 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 15 541 | 6 943 | 20 225 | 1 612 | -8 859 | -98 680 | 15 521 | -82 484 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 18 926 | 7 715 | -46 368 | 55 065 | -17 619 | 67 588 | 47 120 | 42 717 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 318 | 2 677 | 2 723 | 2 776 | 2 802 | 1 625 | 1 516 | 3 496 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 44 013 | | 18 854 | 68 766 | -7 447 | -29 467 | 64 157 | 27 051 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 512 560 | 105 154 | 226 480 | 482 221 | 55 487 | 89 669 | 188 938 |
Total Assets Less Current Liabilities | | | | 4 980 702 | 4 906 534 | 4 750 172 | 4 727 389 | 4 490 243 | 4 497 080 | 4 320 170 | 6 433 869 |
Total Borrowings | | | | 2 043 020 | 2 043 020 | 2 040 241 | 3 826 627 | 3 607 846 | 820 167 | 709 075 | 3 795 402 |
Trade Creditors Trade Payables | | | | 202 392 | 291 546 | 328 805 | 388 148 | 198 813 | 76 959 | 185 708 | 312 396 |
Trade Debtors Trade Receivables | | | | 58 820 | 170 567 | 51 020 | 51 181 | 113 139 | 85 430 | 334 996 | 229 582 |
Turnover Revenue | | | | 3 411 796 | 3 320 926 | 3 730 756 | 3 721 582 | 3 775 312 | 1 966 895 | 2 697 747 | 3 444 674 |
Wages Salaries | | | | 1 211 483 | 1 239 699 | 1 274 098 | 1 268 117 | 1 264 791 | 979 722 | 1 003 199 | 1 343 463 |
Amounts Owed By Associates | | | | | | | | 150 000 | 150 000 | 100 000 | 100 000 |
Average Number Employees During Period | | | | | | | 96 | 95 | 76 | 67 | 68 |
Cash Receipts From Government Grants | | | | | | | | | -12 392 | -8 852 | |
Corporation Tax Recoverable | | | | | | | | 23 676 | 53 143 | 53 143 | 36 271 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 12 392 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | | | 2 687 078 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | | 510 545 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | | 2 176 533 |
Other Operating Income Format1 | | | | | | | | | 331 471 | 232 788 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -687 512 |
Social Security Costs | | | | | | | | 63 148 | 50 391 | 41 635 | 85 304 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | | | 1 999 566 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 1 | 1 | 1 | | | | | | | | |
Number Shares Allotted | 1 | 1 | 1 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | | |