Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 391 254 | 680 320 | 439 480 | 529 120 | 1 504 671 | 1 271 295 | 3 089 070 | 3 047 781 |
Current Assets | 1 365 789 | 1 621 994 | 1 347 338 | | | 2 121 034 | 3 204 695 | 3 893 942 |
Debtors | 834 888 | 787 027 | 796 686 | 1 083 206 | 788 673 | 820 121 | 91 525 | 822 061 |
Net Assets Liabilities | 2 619 659 | 3 054 746 | 3 134 004 | 3 915 095 | 4 526 515 | 4 878 070 | 6 552 645 | 7 203 171 |
Other Debtors | 825 039 | 776 251 | 775 526 | 1 047 688 | 766 294 | 801 043 | 84 649 | 702 340 |
Property Plant Equipment | 2 587 529 | 2 954 872 | 5 114 875 | 6 707 666 | 7 971 234 | 7 983 335 | 9 332 537 | 10 077 732 |
Total Inventories | 139 647 | 154 647 | 111 172 | 101 172 | 35 618 | 29 618 | 24 100 | |
|
Other Financial Data |
Audit Fees Expenses | | | | 7 500 | 10 000 | 11 500 | 13 000 | 19 000 |
Accrued Liabilities Deferred Income | 141 315 | 129 123 | 504 304 | 375 322 | 469 403 | 393 119 | 260 998 | 1 180 622 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 022 413 | 1 060 924 | 1 117 203 | 1 197 686 | 1 308 454 | 1 480 773 | 1 602 430 | 1 787 412 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 405 856 | 2 270 964 | | 1 383 911 | 184 420 | 1 572 240 | 930 177 |
Administrative Expenses | | | | 3 133 048 | 4 323 740 | 4 320 191 | 5 398 597 | 6 114 336 |
Average Number Employees During Period | | | | 152 | 224 | 196 | 196 | 230 |
Bank Borrowings | | | | 2 886 895 | 3 521 071 | 3 490 515 | 3 229 669 | 2 864 994 |
Bank Borrowings Overdrafts | 417 345 | 550 212 | 1 594 953 | 2 627 767 | 3 490 515 | 3 210 515 | 2 786 049 | 2 421 374 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 140 381 | 211 181 | 158 386 | 283 985 | 201 817 |
Cash Cash Equivalents Cash Flow Value | | | 439 480 | 529 120 | 1 504 671 | 1 271 295 | 3 089 070 | 3 047 781 |
Comprehensive Income Expense | | | | 783 361 | 611 420 | 351 555 | | |
Corporation Tax Payable | 120 967 | 72 806 | 56 963 | 138 596 | 2 110 | 44 254 | 388 183 | 134 650 |
Cost Sales | | | | 1 804 928 | 1 973 491 | 1 125 084 | 2 630 032 | 2 841 675 |
Creditors | 858 468 | 905 540 | 1 640 152 | 2 738 919 | 3 880 275 | 3 487 228 | 3 069 055 | 2 792 362 |
Current Tax For Period | | | | 138 596 | 13 613 | 55 392 | 399 318 | 67 102 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 7 188 | 10 292 | -28 406 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 16 595 | | 88 409 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 48 090 | 133 414 | 17 988 | 10 869 | 108 476 |
Depreciation Expense Property Plant Equipment | | | | 10 066 | 24 895 | 36 484 | 33 214 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 80 483 | 119 840 | 172 319 | 176 703 | 184 982 |
Finance Lease Liabilities Present Value Total | 20 519 | 1 318 | 10 427 | 111 152 | 389 760 | 276 713 | 283 006 | 370 988 |
Finance Lease Payments Owing Minimum Gross | | | | 213 352 | 593 807 | 434 854 | 484 289 | 622 140 |
Finished Goods Goods For Resale | | | | 101 172 | 35 618 | 29 618 | 24 100 | 24 100 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 30 556 | 260 846 | 364 675 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 10 292 | -29 093 | | 210 656 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 10 572 | 16 594 | | 91 018 | 210 656 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -526 492 | -945 141 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 286 520 | -294 533 | 31 448 | -728 596 | 730 536 |
Gain Loss In Cash Flows From Change In Inventories | | | | -10 000 | -65 554 | -6 000 | -5 518 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 4 717 | | 8 069 | |
Government Grant Income | | | | | 201 374 | 2 270 447 | 43 699 | |
Gross Profit Loss | | | | 4 026 483 | 4 818 643 | 2 393 446 | 7 607 877 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -55 058 | -130 800 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -89 640 | -975 551 | 233 376 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -11 503 | -13 248 | -331 | -189 835 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 513 | 56 279 | | 119 840 | 172 319 | 176 703 | 184 982 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 51 956 | 92 755 | 36 987 | 68 268 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 8 331 | 21 288 | 23 019 | 31 673 | |
Interest Income On Bank Deposits | | | | 621 | 888 | | | |
Interest Payable Similar Charges Finance Costs | | | | 60 287 | 114 043 | 60 006 | 99 941 | 201 454 |
Net Cash Flows From Used In Financing Activities | | | | -868 635 | -328 243 | 195 234 | | |
Net Cash Flows From Used In Investing Activities | | | | 1 390 624 | 692 303 | 178 696 | | |
Net Cash Flows From Used In Operating Activities | | | | -611 629 | -1 339 611 | -140 554 | -3 547 022 | -1 115 712 |
Net Cash Generated From Operations | | | | -855 227 | -1 615 177 | -233 708 | -3 702 021 | -1 447 966 |
Net Current Assets Liabilities | 507 321 | 716 454 | -292 814 | | | 661 926 | 668 404 | 616 174 |
Net Finance Income Costs | | | | 621 | 888 | | | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -99 941 | -201 454 |
Number Shares Issued Fully Paid | | | 500 | | | | | |
Operating Profit Loss | | | | 1 029 713 | 886 986 | 442 600 | 2 272 781 | |
Other Creditors | 83 478 | | | | | 5 924 | 80 942 | 9 492 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 9 072 | | 55 046 | |
Other Disposals Property Plant Equipment | | | 54 684 | | 9 575 | | 101 381 | |
Other Interest Receivable Similar Income Finance Income | | | | 621 | 888 | | | |
Other Operating Income Format1 | | | | 136 278 | 392 083 | 2 369 345 | 63 501 | 59 600 |
Other Taxation Social Security Payable | 105 957 | 27 121 | 145 647 | 47 280 | 481 946 | 388 725 | 136 787 | 535 629 |
Par Value Share | | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -205 915 | -255 540 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 20 435 | 34 847 | 39 544 | 46 096 | 45 637 |
Prepayments Accrued Income | 9 849 | 10 776 | 21 160 | 35 518 | 21 849 | 19 078 | 6 876 | 119 721 |
Proceeds From Sales Property Plant Equipment | | | | | -5 220 | | -54 404 | |
Profit Loss | | | | 783 361 | 611 420 | 351 555 | 1 674 575 | 650 526 |
Profit Loss On Ordinary Activities Before Tax | | | | 970 047 | 773 831 | 382 594 | 2 172 840 | 846 925 |
Property Plant Equipment Gross Cost | 3 609 942 | 4 015 798 | 6 232 078 | 7 905 352 | 9 279 688 | 9 464 108 | 10 934 967 | 11 865 144 |
Provisions For Liabilities Balance Sheet Subtotal | 37 327 | 65 050 | 82 677 | 130 767 | 291 068 | 279 963 | | |
Purchase Property Plant Equipment | | | | | | | -1 316 890 | -536 786 |
Social Security Costs | | | | 166 938 | 196 950 | 193 900 | 281 719 | |
Staff Costs Employee Benefits Expense | | | | 2 202 709 | 3 058 529 | 3 377 702 | 4 121 130 | 4 390 159 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 130 767 | 291 068 | 279 963 | 379 241 | 698 373 |
Tax Expense Credit Applicable Tax Rate | | | | 184 309 | 147 028 | 72 693 | 412 840 | 165 066 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 186 686 | 162 411 | 31 039 | 498 265 | 196 399 |
Total Assets Less Current Liabilities | 3 094 850 | 3 671 326 | 4 822 061 | | | 8 645 261 | 10 000 941 | 10 693 906 |
Total Borrowings | | | | 2 627 767 | 3 490 515 | 3 210 515 | 2 786 049 | 2 421 374 |
Total Current Tax Expense Credit | | | | 138 596 | 2 110 | 42 144 | 398 987 | -122 733 |
Total Deferred Tax Expense Credit | | | | 48 090 | 160 301 | -11 105 | 99 278 | 319 132 |
Trade Creditors Trade Payables | 269 756 | 398 029 | 589 656 | 713 857 | 414 276 | 188 945 | 1 024 478 | 722 603 |
Trade Debtors Trade Receivables | | | | | 530 | | | |
Turnover Revenue | | | | 5 831 411 | 6 792 134 | 3 518 530 | 10 237 909 | |
Wages Salaries | | | | 2 015 336 | 2 826 732 | 3 144 258 | 3 793 315 | 4 050 487 |