Profit & Loss |
Date of Accounts |
2012-04-30 | 2013-10-31 | 2014-10-31 | 2015-10-31 | 2016-10-31 | 2017-10-31 | 2018-10-31 | 2019-10-31 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | | | | | |
Net Worth | 1 982 529 | 2 006 268 | 2 221 996 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 650 085 | 889 116 | 6 013 | 345 703 | 13 919 | 249 834 | 16 561 |
Current Assets | 2 785 066 | 2 044 990 | 2 009 882 | 3 053 860 | 3 711 603 | 2 024 606 | 2 142 788 | 1 513 667 | 1 260 494 | 1 491 299 |
Debtors | 2 737 069 | 1 909 514 | 1 223 476 | 2 372 225 | 2 790 006 | 1 987 343 | 1 718 635 | 1 421 298 | 931 927 | 1 376 005 |
Net Assets Liabilities | | | | 2 398 970 | 2 598 542 | 2 381 898 | 3 252 691 | 2 673 065 | 2 524 229 | 2 138 921 |
Other Debtors | | | | | 121 627 | 103 192 | 159 672 | 365 810 | 56 915 | 87 596 |
Property Plant Equipment | | | | 1 882 565 | 1 698 542 | 1 712 244 | 2 979 884 | 2 897 104 | 2 841 313 | 2 794 171 |
Total Inventories | | | | 31 550 | 32 481 | 31 250 | 78 450 | 78 450 | 78 733 | 98 733 |
Cash Bank In Hand | 11 436 | 113 547 | 748 794 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 982 529 | 2 026 589 | 2 221 996 | | | | | | | |
Stocks Inventory | 36 561 | 35 812 | 37 612 | | | | | | | |
Tangible Fixed Assets | 1 735 258 | 1 863 548 | 1 848 786 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 750 | 5 750 | 5 750 | | | | | | | |
Profit Loss Account Reserve | 1 976 779 | 1 887 469 | 2 082 876 | | | | | | | |
Shareholder Funds | 1 982 529 | 2 006 268 | 2 221 996 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 632 637 | 655 118 | 708 787 | 810 458 | 838 115 | 929 709 | 940 737 |
Amounts Owed To Group Undertakings | | | | | | 1 000 | 1 000 | 427 157 | 157 864 | 306 206 |
Average Number Employees During Period | | | | | | | | 5 | 5 | 5 |
Bank Borrowings Overdrafts | | | | 423 099 | 403 368 | 121 950 | 92 748 | 66 258 | 386 104 | 292 299 |
Comprehensive Income Expense | | | | 310 265 | 608 957 | | 1 472 293 | | | |
Corporation Tax Payable | | | | 95 671 | 143 972 | 158 573 | 69 419 | 45 620 | 51 068 | 15 112 |
Corporation Tax Recoverable | | | | 11 250 | 11 250 | 11 250 | 15 799 | 41 340 | | |
Creditors | | | | 454 809 | 438 703 | 150 713 | 204 444 | 146 748 | 420 483 | 311 398 |
Current Tax For Period | | | | 84 375 | 143 972 | | 69 440 | -41 340 | 51 068 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 23 465 | -6 524 | -3 493 | -6 759 |
Dividends Paid | | | | 133 291 | 409 385 | 474 424 | 601 500 | 349 000 | 329 000 | 40 000 |
Fixed Assets | | | | 1 883 565 | 1 699 542 | 1 713 244 | 2 980 884 | 2 898 104 | 2 842 313 | 2 795 171 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 1 125 000 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 915 | | -26 | -35 956 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 53 828 | 53 669 | 113 394 | 86 614 | 110 310 | 48 560 |
Investments Fixed Assets | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Investments In Group Undertakings Participating Interests | | | | | | | | 1 000 | 1 000 | 1 000 |
Net Current Assets Liabilities | 827 338 | 622 327 | 754 692 | 970 214 | 1 346 203 | 833 667 | 514 016 | -47 050 | 130 147 | -323 863 |
Other Creditors | | | | 218 106 | 213 109 | 285 998 | 111 696 | 80 490 | 34 379 | 19 099 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 11 723 | 58 957 | 18 716 | 37 532 |
Other Disposals Property Plant Equipment | | | | | | | 12 724 | 84 983 | 24 970 | 43 718 |
Other Taxation Social Security Payable | | | | 15 633 | 156 067 | 174 672 | 92 821 | 70 384 | 253 100 | 320 560 |
Profit Loss | | | | 310 265 | 608 957 | 257 780 | 347 293 | -230 626 | 180 164 | -345 308 |
Property Plant Equipment Gross Cost | | | | 2 515 202 | 2 353 660 | 2 421 031 | 3 790 342 | 3 735 219 | 3 771 022 | 3 734 908 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 500 | 14 300 | 37 765 | 31 241 | 27 748 | 20 989 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 81 175 | 152 472 | | 93 820 | -47 864 | 47 549 | -42 715 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 106 181 | 67 371 | 257 035 | 29 860 | 60 773 | 7 604 |
Total Assets Less Current Liabilities | 2 562 596 | 2 506 196 | 2 603 478 | 2 853 779 | 3 045 745 | 2 546 911 | 3 494 900 | 2 851 054 | 2 972 460 | 2 471 308 |
Total Current Tax Expense Credit | | | | | | | 70 355 | -41 340 | 51 042 | -35 956 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 1 125 000 | | | |
Trade Creditors Trade Payables | | | | 1 253 691 | 1 624 778 | 665 386 | 1 058 030 | 589 429 | 518 739 | 642 416 |
Trade Debtors Trade Receivables | | | | 1 558 247 | 1 779 728 | 1 524 994 | 1 543 164 | 1 014 148 | 875 012 | 1 288 409 |
Audit Fees Expenses | | | | 7 500 | 7 500 | | | | | |
Accrued Liabilities Deferred Income | | | | 171 522 | 120 707 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 8 500 | | | | | |
Administrative Expenses | | | | 1 100 758 | 741 004 | | | | | |
Amounts Recoverable On Contracts | | | | 749 304 | 888 651 | 359 157 | | | | |
Applicable Tax Rate | | | | 20 | 20 | | | | | |
Bank Borrowings | | | | 438 988 | 421 963 | 148 196 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 650 085 | | | | | | |
Cost Sales | | | | 6 484 710 | 9 469 103 | | | | | |
Creditors Due After One Year | 577 544 | 474 507 | 378 282 | | | | | | | |
Creditors Due Within One Year | 1 957 728 | 1 416 225 | 1 255 190 | | | | | | | |
Depreciation Amortisation Expense | | | | 43 561 | 53 828 | | | | | |
Depreciation Expense Property Plant Equipment | | | | 24 164 | 32 403 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 31 347 | | | | | |
Disposals Property Plant Equipment | | | | | 267 723 | | | | | |
Dividends Paid Classified As Financing Activities | | | | -133 291 | -409 385 | | | | | |
Finance Lease Liabilities Present Value Total | | | | 31 710 | 35 335 | 28 763 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 200 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 826 397 | 215 924 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 137 498 | -417 781 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 1 475 | 13 271 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 1 475 | 13 271 | | | | | |
Gross Profit Loss | | | | 1 490 354 | 1 516 980 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -20 261 | -95 671 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -98 709 | 239 031 | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 40 000 | 38 058 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -6 062 | 931 | | | | | |
Interest Expense On Bank Overdrafts | | | | 11 771 | 12 759 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 435 | 3 138 | | | | | |
Interest Paid Classified As Operating Activities | | | | -11 971 | -12 759 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 13 406 | 15 897 | | | | | |
Merchandise | | | | 31 550 | 32 481 | | | | | |
Net Assets Liabilities Subsidiaries | | | | -1 000 | -1 000 | | | | | |
Net Cash Flows From Used In Financing Activities | | | | 177 909 | 444 182 | | | | | |
Net Cash Flows From Used In Investing Activities | | | | 18 776 | -181 036 | | | | | |
Net Cash Flows From Used In Operating Activities | | | | -97 976 | -502 177 | | | | | |
Net Cash Generated From Operations | | | | -131 643 | -613 745 | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | -10 250 | -1 350 | | | | | |
Number Shares Allotted | | 250 | 250 | | | | | | | |
Operating Profit Loss | | | | 394 596 | 775 976 | | | | | |
Other Deferred Tax Expense Credit | | | | -3 200 | 8 500 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 10 250 | 1 350 | | | | | |
Other Investments Other Than Loans | | | | 1 000 | 1 000 | 1 000 | | | | |
Other Operating Income Format1 | | | | 5 000 | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -50 102 | -21 009 | | | | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | | | | | |
Prepayments Accrued Income | | | | 8 014 | 32 550 | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | -450 000 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -6 500 | -249 647 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 391 440 | 761 429 | | | | | |
Provisions | | | | | 8 500 | | | | | |
Provisions For Liabilities Charges | 2 523 | 5 100 | 3 200 | | | | | | | |
Purchase Property Plant Equipment | | | | -35 526 | -69 961 | | | | | |
Recoverable Value-added Tax | | | | | 32 417 | | | | | |
Revaluation Reserve | | 133 370 | 133 370 | | | | | | | |
Secured Debts | 665 392 | 564 406 | 468 814 | | | | | | | |
Share Capital Allotted Called Up Paid | 250 | 250 | 250 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 588 081 | 2 492 924 | 2 450 987 | | | | | | | |
Tangible Fixed Assets Depreciation | 852 823 | 629 376 | 602 201 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 78 288 | 152 286 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 272 | 1 875 | | | | | |
Total Borrowings | | | | 485 959 | 484 145 | 215 596 | | | | |
Total Operating Lease Payments | | | | 81 321 | 17 617 | | | | | |
Turnover Revenue | | | | 7 975 064 | 10 986 083 | | | | | |