Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 443 663 | 982 180 | 1 072 638 |
Current Assets | 3 649 528 | 4 542 074 | 5 153 748 |
Debtors | 2 112 993 | 2 286 799 | 2 664 540 |
Net Assets Liabilities | 1 579 387 | 2 006 232 | 2 623 598 |
Property Plant Equipment | 96 277 | 131 425 | 115 506 |
Total Inventories | 1 092 872 | 1 273 095 | 1 416 570 |
|
Other Financial Data |
Audit Fees Expenses | | 5 500 | 6 500 |
Director Remuneration | | 269 845 | 354 102 |
Accrued Liabilities | 713 439 | 791 627 | 573 320 |
Accumulated Amortisation Impairment Intangible Assets | 554 212 | 577 924 | 601 636 |
Accumulated Depreciation Impairment Property Plant Equipment | 220 575 | 252 341 | 300 234 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -8 886 |
Administrative Expenses | | 3 019 080 | 3 666 218 |
Amortisation Expense Intangible Assets | | 23 712 | 23 712 |
Amounts Owed To Group Undertakings | 410 251 | 410 251 | 410 251 |
Applicable Tax Rate | | 20 | 19 |
Average Number Employees During Period | 46 | 55 | 63 |
Cash Cash Equivalents Cash Flow Value | | 982 180 | |
Corporation Tax Recoverable | 40 000 | 68 409 | 1 480 |
Cost Sales | | 6 356 951 | 7 709 199 |
Creditors | 2 288 032 | 2 768 828 | 2 732 391 |
Current Tax For Period | | | -1 491 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -4 862 | -6 410 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 5 901 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -6 457 | -3 378 |
Depreciation Amortisation Expense | | 55 478 | 82 771 |
Depreciation Expense Property Plant Equipment | | 31 766 | 59 058 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 11 165 |
Disposals Property Plant Equipment | | | 11 165 |
Fixed Assets | 259 151 | 270 587 | 230 956 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 36 526 | 34 350 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -32 104 | -44 425 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 473 711 | -29 352 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -145 397 | -444 671 |
Gross Profit Loss | | 3 407 227 | 4 272 684 |
Income Taxes Paid Refund Classified As Operating Activities | | | 68 420 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 538 517 | 90 458 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -11 570 | |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | 3 058 | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | 4 296 | 4 424 |
Increase From Amortisation Charge For Year Intangible Assets | | 23 712 | 23 712 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 31 766 | 59 058 |
Intangible Assets | 162 874 | 139 162 | 115 450 |
Intangible Assets Gross Cost | 717 086 | 717 086 | |
Merchandise | 875 429 | 965 317 | 947 344 |
Net Cash Flows From Used In Financing Activities | | -7 085 | 7 085 |
Net Cash Flows From Used In Investing Activities | | 65 909 | 42 616 |
Net Cash Flows From Used In Operating Activities | | -597 341 | -140 159 |
Net Cash Generated From Operations | | -597 341 | -71 739 |
Net Current Assets Liabilities | 1 361 496 | 1 773 246 | 2 421 357 |
Net Interest Received Paid Classified As Investing Activities | | -1 005 | -523 |
Number Shares Issued Fully Paid | | | 10 000 |
Operating Profit Loss | | 393 772 | 606 466 |
Other Deferred Tax Expense Credit | | -20 577 | -8 886 |
Other Interest Receivable Similar Income Finance Income | | 1 005 | 523 |
Other Operating Income Format1 | | 5 625 | |
Other Taxation Social Security Payable | 94 717 | 51 475 | 54 842 |
Par Value Share | | | 1 |
Payments Received On Account | 445 477 | 376 884 | 139 272 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 83 053 | 101 014 |
Prepayments | 196 441 | 207 855 | 110 122 |
Profit Loss | | 426 845 | 617 366 |
Profit Loss On Ordinary Activities Before Tax | | 394 777 | 606 989 |
Property Plant Equipment Gross Cost | 316 852 | 383 766 | 415 740 |
Provisions | | 37 601 | 28 715 |
Provisions For Liabilities Balance Sheet Subtotal | 41 260 | 37 601 | 28 715 |
Purchase Property Plant Equipment | | -66 914 | -43 139 |
Social Security Costs | | 190 540 | 221 749 |
Staff Costs Employee Benefits Expense | | 2 229 451 | 2 590 211 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | -16 918 | |
Tax Decrease From Utilisation Tax Losses | | 17 861 | |
Tax Decrease Increase From Effect Tax Incentives | | | 8 058 |
Tax Expense Credit Applicable Tax Rate | | 78 640 | 115 328 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -4 | -11 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -103 728 | -113 158 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 388 | 263 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 3 213 | 623 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -32 068 | -10 377 |
Total Additions Including From Business Combinations Property Plant Equipment | | 66 914 | 43 139 |
Total Assets Less Current Liabilities | 1 620 647 | 2 043 833 | 2 652 313 |
Total Current Tax Expense Credit | | -28 409 | -1 491 |
Total Deferred Tax Expense Credit | | -3 659 | -8 886 |
Total Operating Lease Payments | | 10 839 | 12 925 |
Trade Creditors Trade Payables | 624 148 | 1 131 506 | 1 363 966 |
Trade Debtors Trade Receivables | 1 856 552 | 1 963 995 | 1 978 382 |
Turnover Revenue | | 9 764 178 | 11 981 883 |
Wages Salaries | | 1 955 858 | 2 267 448 |
Work In Progress | 217 443 | 307 778 | 469 226 |