Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-03-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 864 | 834 | 804 | 774 | 744 | 714 | 579 |
Net Assets Liabilities | | | | | | 2 744 900 | 2 739 832 |
Other Debtors | | | | | | 142 843 | 121 148 |
Total Inventories | | | | | | 833 920 | 487 251 |
|
Other Financial Data |
Audit Fees Expenses | 19 902 | 25 400 | 27 600 | 31 732 | 34 304 | 25 319 | 4 920 |
Fees For Non-audit Services | 6 085 | 10 531 | 2 880 | 2 130 | 3 120 | 3 118 | 6 890 |
Accrued Liabilities Deferred Income | 2 430 | 6 390 | 6 030 | 6 030 | 6 030 | 4 950 | 4 950 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | 942 152 | 1 609 333 |
Accumulated Amortisation Impairment Intangible Assets | 631 127 | 737 403 | 833 656 | 880 101 | 1 012 488 | 1 138 555 | 1 250 300 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 124 493 | 183 045 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 518 434 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 19 124 |
Administrative Expenses | | | | | | 3 008 333 | 2 789 155 |
Amortisation Expense Intangible Assets | 86 379 | 106 276 | 96 253 | 46 445 | 132 387 | 126 067 | 111 745 |
Amounts Owed To Group Undertakings | | | | | | 66 225 | 81 557 |
Bank Borrowings | | | | | | 1 100 001 | 981 972 |
Bank Borrowings Overdrafts | | | | | | 201 667 | 266 972 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 214 847 | 166 044 |
Cash Cash Equivalents | | | | | 744 | 1 747 935 | 1 347 720 |
Cash Cash Equivalents Cash Flow Value | | | | | | 714 | 579 |
Comprehensive Income Expense | 901 282 | 556 777 | 506 107 | 514 185 | 586 327 | 823 702 | 836 507 |
Corporation Tax Payable | | | | | | 77 589 | 86 431 |
Corporation Tax Recoverable | | | | | | 81 494 | 81 494 |
Cost Sales | | | | | | 9 851 960 | 9 090 817 |
Creditors | 51 217 | 57 615 | 63 628 | 69 628 | 76 641 | 81 574 | 1 103 523 |
Current Tax For Period | 164 911 | 219 293 | 177 728 | 196 655 | 253 766 | 189 237 | 192 982 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -3 482 | | 11 966 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 31 335 | 41 214 |
Depreciation Expense Property Plant Equipment | 62 538 | 74 049 | 82 800 | 68 538 | 68 732 | 80 701 | 48 478 |
Dividends Paid Classified As Financing Activities | | | | | | -828 665 | -554 540 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | 828 665 | 554 540 |
Dividends Received Classified As Investing Activities | | | | | | -828 665 | -554 540 |
Equity Securities Held | | | | | | 4 000 | 2 825 760 |
Finance Lease Liabilities Present Value Total | | | | | | 199 169 | 191 523 |
Finance Lease Payments Owing Minimum Gross | | | | | | 86 090 | 104 053 |
Finished Goods Goods For Resale | | | | | | 833 920 | 487 251 |
Further Item Creditors Component Total Creditors | | | | | | | 197 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -462 |
Future Finance Charges On Finance Leases | | | | | | 16 918 | 15 941 |
Gain Loss On Disposals Property Plant Equipment | -3 539 | -8 655 | 422 | -7 170 | 10 362 | 1 432 | 1 895 |
Government Grant Income | | | | | 37 123 | 255 576 | 131 902 |
Gross Profit Loss | | | | | | 3 826 319 | 3 772 381 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 249 405 | 192 402 |
Increase From Amortisation Charge For Year Intangible Assets | | 106 276 | 96 253 | 45 069 | 132 387 | 126 067 | 111 745 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 66 302 |
Intangible Assets | 282 199 | 175 923 | 79 670 | 712 348 | 962 544 | 836 477 | 1 243 166 |
Intangible Assets Gross Cost | 913 326 | 913 326 | 913 326 | 1 592 449 | 1 975 032 | 1 975 032 | 2 493 466 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 41 731 | 35 875 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 721 | 26 083 | 18 989 | 12 268 | 7 401 | 7 043 | 9 015 |
Interest Income On Bank Deposits | | | | 5 164 | 2 072 | | 106 |
Interest Paid Classified As Operating Activities | | | | | | 8 966 | 41 141 |
Interest Payable Similar Charges Finance Costs | 63 844 | 130 697 | 104 799 | 68 535 | 31 522 | 50 697 | 44 890 |
Interest Received Classified As Investing Activities | | | | | | -448 | -465 |
Investments Fixed Assets | 2 825 935 | 2 825 960 | 2 825 960 | 2 825 960 | 2 825 760 | 2 825 760 | 2 825 760 |
Net Assets Liabilities Subsidiaries | -200 | -200 | -464 908 | -607 123 | -30 618 | -1 000 | 411 388 |
Net Cash Flows From Used In Financing Activities | | | | | | -278 160 | 509 232 |
Net Cash Flows From Used In Investing Activities | | | | | | 330 919 | 318 908 |
Net Cash Flows From Used In Operating Activities | | | | | | 1 274 828 | 427 925 |
Net Cash Generated From Operations | | | | | | 30 | 135 |
Net Current Assets Liabilities | -50 353 | -56 781 | -62 824 | -68 854 | -75 897 | -80 860 | 85 928 |
Net Deferred Tax Liability Asset | | | | | | 8 642 | 50 955 |
Net Finance Income Costs | | | | | | 828 665 | 554 540 |
Number Shares Issued Fully Paid | 3 743 | 3 743 | 3 743 | 3 743 | | 3 743 | 3 743 |
Operating Profit Loss | | | | | | 1 073 562 | 1 115 128 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | 170 000 | |
Other Creditors | | | | | | 10 399 | 217 094 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 7 750 |
Other Disposals Property Plant Equipment | | | | | | | 7 750 |
Other Interest Expense | | | | | | 300 | |
Other Interest Income | | | | | | 448 | 359 |
Other Interest Receivable Similar Income Finance Income | | | | 5 730 | 2 727 | 448 | 465 |
Other Operating Income Format1 | | | | | | 255 576 | 131 902 |
Other Remaining Operating Income | | | | | | 448 | 465 |
Other Revenue | | | | | | 98 158 | 65 913 |
Par Value Share | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 140 056 | 112 496 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 35 215 | 35 476 | 37 505 | 59 223 | 66 436 | 152 837 | 115 999 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 330 157 | 349 786 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 1 100 000 | 46 972 |
Proceeds From Finance Leases Classified As Financing Activities | | | | | | | 115 766 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | 181 930 | 160 068 |
Proceeds From Loans Advances To Other Related Parties Classified As Financing Activities | | | | | | 190 758 | |
Proceeds From Sales Property Plant Equipment | | | | | | 5 800 | 2 000 |
Profit Loss | 999 494 | 556 777 | 506 107 | 688 897 | 586 327 | 823 702 | 549 472 |
Profit Loss On Ordinary Activities Before Tax | 1 277 117 | 1 023 678 | 632 650 | 832 981 | 1 171 754 | 1 023 313 | 1 070 703 |
Profit Loss Subsidiaries | 1 078 327 | 882 447 | 4 222 | 77 386 | 23 495 | 807 691 | 16 264 |
Property Plant Equipment Gross Cost | | | | | | 371 155 | 382 529 |
Purchase Intangible Assets | | | | | | 300 000 | 285 434 |
Purchase Property Plant Equipment | | | | | | 37 167 | 35 939 |
Repayments Borrowings Classified As Financing Activities | | | | | | 55 807 | 165 002 |
Revenue From Rendering Services | | | | | | 687 640 | 468 205 |
Revenue From Sale Goods | | | | | | 12 892 481 | 12 329 080 |
Social Security Costs | 105 101 | 83 376 | 84 168 | 105 040 | 156 315 | 154 219 | 140 598 |
Staff Costs Employee Benefits Expense | 1 100 979 | 1 043 145 | 975 985 | 1 211 309 | 1 900 395 | 1 902 755 | 1 765 617 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 8 642 | 50 955 |
Taxation Social Security Payable | | | | | | 403 655 | 327 983 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 4 101 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 544 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 922 | 11 656 | 34 669 | 1 478 | 30 240 | 26 143 | 2 266 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 277 623 | 224 024 | 167 419 | 144 084 | 253 191 | 220 572 | 234 196 |
Total Borrowings | | | | | | 201 667 | 266 972 |
Total Lease Receivables | | | | | | 104 874 | 208 459 |
Total Operating Lease Payments | 100 050 | 100 050 | 100 050 | 125 050 | 177 331 | 152 941 | 177 522 |
Trade Creditors Trade Payables | | | | | | 1 391 059 | 2 415 320 |
Trade Debtors Trade Receivables | | | | | | 1 905 893 | 4 473 362 |
Turnover Revenue | 11 746 140 | 11 667 365 | 10 664 193 | 10 814 172 | 15 611 200 | 13 678 279 | 12 863 198 |
Wages Salaries | 960 663 | 924 293 | 854 312 | 1 047 046 | 1 677 644 | 1 595 699 | 1 509 020 |
Company Contributions To Money Purchase Plans Directors | 18 369 | 18 200 | 18 217 | 18 417 | 23 200 | 75 573 | |
Director Remuneration | 148 130 | 145 082 | 143 773 | 157 488 | 124 414 | 184 706 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 3 | |
Amounts Owed To Group Undertakings Participating Interests | 48 787 | 51 225 | 57 598 | 63 598 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | 34 | 37 | 35 | 53 | 55 | 57 | |
Dividends Paid | 903 725 | 563 180 | 512 150 | 520 215 | 593 570 | 828 665 | |
Fixed Assets | 2 825 935 | 2 825 960 | 2 825 960 | 2 825 960 | 2 825 760 | 2 825 760 | |
Further Item Interest Expense Component Total Interest Expense | | | | 236 | 513 | 300 | |
Further Operating Expense Item Component Total Operating Expenses | 6 619 508 | 6 513 810 | 6 097 813 | 6 150 | 21 204 | 17 145 | |
Interest Expense On Loan Capital | 46 123 | 104 614 | 85 810 | 56 031 | 23 608 | 1 623 | |
Investments | | | 2 825 960 | 2 825 960 | 2 825 760 | | |
Other Investments Other Than Loans | 2 825 935 | 2 825 960 | 2 825 960 | 2 825 960 | 2 825 760 | 2 825 760 | |
Tax Expense Credit Applicable Tax Rate | 255 423 | 203 917 | 120 204 | 158 266 | 222 633 | 194 429 | |
Total Additions Including From Business Combinations Intangible Assets | | | | 774 526 | 382 583 | | |
Total Assets Less Current Liabilities | 2 775 582 | 2 769 179 | 2 763 136 | 2 757 106 | 2 749 863 | 2 744 900 | |
Total Deferred Tax Expense Credit | 112 712 | 4 731 | -10 309 | -52 571 | -575 | 31 335 | |
Amounts Owed To Subsidiaries | | | | 63 598 | 70 611 | 66 225 | |
Further Item Interest Income Component Total Interest Income | | | | 566 | 148 | 448 | |
Number Shares Allotted | | | | | 3 743 | 3 743 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 3 800 | | |