Profit & Loss |
Date of Accounts |
2020-04-30 | 2021-04-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 7 457 | 294 952 |
Current Assets | 3 818 535 | 3 992 035 |
Debtors | 2 218 513 | 1 980 109 |
Net Assets Liabilities | 1 197 577 | 1 797 156 |
Other Debtors | 160 700 | 82 512 |
Property Plant Equipment | 254 222 | 240 875 |
Total Inventories | 1 592 565 | 1 716 974 |
|
Other Financial Data |
Audit Fees Expenses | 15 250 | 16 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 827 843 | 895 894 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 82 218 |
Administration Support Average Number Employees | 10 | 9 |
Administrative Expenses | 2 504 476 | 2 558 514 |
Amounts Owed By Directors | 259 | 194 |
Amounts Owed By Group Undertakings | 449 658 | 238 715 |
Applicable Tax Rate | 19 | 19 |
Assumed Rate Increase Pensionable Salaries | 3 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 2 | 3 |
Average Number Employees During Period | 56 | 51 |
Bank Borrowings Overdrafts | 482 165 | 293 862 |
Bank Overdrafts | 481 596 | 293 862 |
Cash Cash Equivalents | -474 139 | 1 090 |
Cash Cash Equivalents Cash Flow Value | -474 139 | 1 090 |
Cash Cash Equivalents Held In Defined Benefit Plan Fair Value | 13 000 | 15 000 |
Comprehensive Income Expense | -469 562 | 599 579 |
Cost Sales | 7 243 297 | 7 181 846 |
Creditors | 1 477 094 | 1 785 203 |
Current Service Cost Defined Benefit Plan | -75 000 | -76 000 |
Debt Securities Held In Defined Benefit Plan Fair Value | 750 000 | 793 000 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | 209 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | -48 000 |
Deferred Tax Asset Debtors | 267 112 | 115 596 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -974 | 9 394 |
Deferred Tax Liabilities | 43 731 | 42 251 |
Deficit Surplus In Defined Benefit Plan | 1 729 000 | 780 000 |
Depreciation Expense Property Plant Equipment | 89 106 | 95 564 |
Discount Rate Used Defined Benefit Plan | 2 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 27 513 |
Disposals Property Plant Equipment | | 27 514 |
Distribution Average Number Employees | 46 | 42 |
Equity Securities Held In Defined Benefit Plan Fair Value | 3 560 000 | 4 366 000 |
Fair Value Assets Defined Benefit Plan | 4 323 000 | 5 174 000 |
Finance Lease Liabilities Present Value Total | 14 588 | 5 835 |
Finance Lease Payments Owing Minimum Gross | 16 000 | 6 400 |
Finished Goods | 1 592 565 | 1 716 974 |
Fixed Assets | 254 322 | 240 975 |
Future Finance Charges On Finance Leases | 1 412 | 565 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 371 540 | 210 690 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -525 940 | 499 330 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 659 810 | 238 404 |
Gain Loss In Cash Flows From Change In Inventories | 124 278 | -124 409 |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | -59 420 | -220 156 |
Gain Loss On Disposals Property Plant Equipment | 6 000 | 1 500 |
Gain Loss On Remeasurement From Changes In Assumptions Underlying Present Value Defined Benefit Plan Liabilities | 582 660 | 37 440 |
Gross Profit Loss | 2 429 408 | 2 378 151 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 278 268 | 475 229 |
Increase Decrease In Existing Provisions | | -1 480 |
Increase Decrease In Finance Costs From Defined Benefit Plans | -19 000 | -27 000 |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | | 40 000 |
Increase Decrease In Net Debt From Cash Flows | | -484 551 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 95 564 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | 936 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 5 007 | 1 |
Interest Expense On Liabilities Defined Benefit Plan | 14 820 | 21 060 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 085 | 847 |
Interest Paid Classified As Operating Activities | 11 578 | 4 909 |
Interest Payable Similar Charges Finance Costs | 26 398 | 25 969 |
Interest Received Classified As Operating Activities | 40 572 | 40 572 |
Investments | 100 | 100 |
Investments Fixed Assets | 100 | 100 |
Liabilities Defined Benefit Plan Present Value | 6 052 000 | 5 954 000 |
Net Cash Flows From Used In Financing Activities | -18 863 | -9 322 |
Net Cash Flows From Used In Investing Activities | -39 000 | -80 717 |
Net Cash Flows From Used In Operating Activities | 336 131 | 565 268 |
Net Cash Generated From Operations | 307 137 | 529 605 |
Net Current Assets Liabilities | 2 341 441 | 2 206 832 |
Net Debt Funds | 489 296 | 4 745 |
Net Deferred Tax Liability Asset | -223 381 | -73 345 |
Number Shares Issued Fully Paid | 106 720 | 106 720 |
Operating Profit Loss | 25 303 | 42 372 |
Other Comprehensive Income Expense Net Tax | -510 013 | 551 998 |
Other Finance Costs | 5 486 | 4 061 |
Other Interest Receivable Similar Income Finance Income | 40 572 | 40 572 |
Other Investments Other Than Loans | 100 | 100 |
Other Operating Income Format1 | 158 871 | 313 215 |
Other Remaining Operating Income | 158 871 | 313 215 |
Other Taxation Social Security Payable | 86 092 | 52 074 |
Par Value Share | | 1 |
Past Service Cost Defined Benefit Plan | | 40 000 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 8 753 |
Pension Costs Defined Benefit Plan | -94 000 | -143 000 |
Pension Costs Defined Contribution Plan | 123 344 | 169 095 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 123 344 | 169 095 |
Prepayments Accrued Income | 191 689 | 182 708 |
Proceeds From Borrowings Classified As Financing Activities | -15 333 | -569 |
Proceeds From Sales Property Plant Equipment | 5 998 | 1 501 |
Profit Loss | 40 451 | 47 581 |
Profit Loss On Ordinary Activities Before Tax | 39 477 | 56 975 |
Property Plant Equipment Gross Cost | 1 082 065 | 1 136 769 |
Provisions | 43 731 | 42 251 |
Purchase Property Plant Equipment | 44 998 | 82 218 |
Retirement Benefit Obligations Surplus | 1 348 620 | 608 400 |
Return On Assets Benefit Plan | 192 000 | 936 000 |
Return On Reimbursement Rights Assets In Benefit Plan | 107 000 | 68 000 |
Revenue From Sale Goods | 9 672 705 | 9 559 997 |
Social Security Costs | 125 903 | 109 562 |
Staff Costs Employee Benefits Expense | 1 461 386 | 1 416 823 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 43 731 | 42 251 |
Tax Decrease From Utilisation Tax Losses | | -11 420 |
Tax Expense Credit Applicable Tax Rate | 7 500 | 7 025 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -11 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -974 | 9 394 |
Total Assets Less Current Liabilities | 2 595 763 | 2 447 807 |
Trade Creditors Trade Payables | 496 363 | 1 306 248 |
Trade Debtors Trade Receivables | 1 149 095 | 1 360 384 |
Turnover Revenue | 9 672 705 | 9 559 997 |
Wages Salaries | 1 212 139 | 1 138 166 |