Profit & Loss |
Date of Accounts |
2019-04-30 | 2020-04-30 | 2021-04-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 26 483 | 780 729 | 912 510 |
Current Assets | 5 619 681 | 5 196 517 | 6 235 319 |
Debtors | 2 951 016 | 2 518 749 | 3 354 718 |
Net Assets Liabilities | 2 933 883 | 3 289 907 | 3 531 981 |
Other Debtors | 19 670 | 19 670 | 26 425 |
Property Plant Equipment | 2 667 105 | 2 412 471 | 2 582 296 |
Total Inventories | 2 642 182 | 1 897 039 | 1 968 091 |
|
Other Financial Data |
Audit Fees Expenses | | 12 500 | 12 500 |
Other Taxation Advisory Services Entity Subsidiaries Fees | | 2 000 | 2 000 |
Accrued Liabilities Deferred Income | | 328 975 | 459 270 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 445 449 | 1 808 428 | 2 203 583 |
Additional Provisions Increase From New Provisions Recognised | | | 87 455 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 564 980 |
Administration Support Average Number Employees | | 21 | 21 |
Administrative Expenses | 1 244 192 | 1 368 945 | 1 400 217 |
Amounts Owed By Directors | | 65 643 | 64 817 |
Amounts Owed To Group Undertakings | 161 093 | 161 093 | 161 093 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 121 | 125 | 133 |
Bank Borrowings Overdrafts | 235 758 | 193 651 | 602 567 |
Cash Cash Equivalents Cash Flow Value | 26 483 | 780 729 | 912 510 |
Commitments For Acquisition Property Plant Equipment | | | 115 143 |
Comprehensive Income Expense | -65 808 | 356 024 | 242 074 |
Corporation Tax Payable | | 15 430 | 24 757 |
Cost Sales | 14 006 939 | 12 344 380 | 15 190 462 |
Creditors | 1 264 925 | 1 096 136 | 3 629 598 |
Current Tax For Period | | 15 430 | 24 757 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 87 455 |
Deferred Tax Liabilities | | 191 548 | 279 003 |
Depreciation Expense Property Plant Equipment | 161 651 | 182 604 | 395 155 |
Depreciation Rate Used For Property Plant Equipment | | | 25 |
Distribution Costs | 1 116 481 | 941 809 | 1 032 098 |
Finance Lease Liabilities Present Value Total | 860 379 | 737 397 | 158 593 |
Finance Lease Payments Owing Minimum Gross | | 884 976 | 766 532 |
Fixed Assets | 2 708 520 | 2 453 886 | 2 623 711 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 21 304 | 29 832 | 122 911 |
Gain Loss In Cash Flows From Change In Accrued Items | | -264 410 | 130 295 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 129 023 | -720 444 | 213 508 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -484 394 | 432 272 | -835 969 |
Gain Loss In Cash Flows From Change In Inventories | | 745 143 | -71 052 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | -54 455 |
Government Grant Income | | 215 153 | 157 305 |
Gross Profit Loss | 2 421 336 | 2 390 906 | 2 711 740 |
Income Taxes Paid Refund Classified As Operating Activities | | 120 922 | 15 430 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -492 616 | 754 246 | 131 781 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -120 922 | 96 990 |
Increase Decrease In Net Debt From Cash Flows | | | 394 187 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 373 968 | 395 155 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 25 335 | 14 600 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 19 864 | 13 766 |
Interest Income On Bank Deposits | | 426 | 377 |
Interest Paid Classified As Operating Activities | -47 929 | -45 199 | 82 821 |
Interest Payable Similar Charges Finance Costs | 47 929 | 45 199 | 82 821 |
Interest Received Classified As Operating Activities | | 426 | 377 |
Investments | | 41 415 | 41 415 |
Investments Fixed Assets | 41 415 | 41 415 | 41 415 |
Investments In Group Undertakings | | 41 415 | 41 415 |
Net Cash Flows From Used In Financing Activities | -1 007 958 | 320 798 | 683 273 |
Net Cash Flows From Used In Investing Activities | 1 478 840 | 118 408 | -564 980 |
Net Cash Flows From Used In Operating Activities | 21 734 | -1 193 452 | 13 488 |
Net Cash Generated From Operations | -26 195 | -1 117 729 | 111 362 |
Net Current Assets Liabilities | 1 685 221 | 2 123 705 | 2 605 721 |
Net Debt Funds | | 868 916 | 1 263 103 |
Net Deferred Tax Liability Asset | | 191 548 | 279 003 |
Number Shares Issued Fully Paid | | 3 100 | 3 100 |
Operating Profit Loss | 64 921 | 295 305 | 436 730 |
Other Interest Receivable Similar Income Finance Income | 1 079 | 426 | 377 |
Other Operating Income Format1 | 4 258 | 215 153 | 157 305 |
Other Taxation Social Security Payable | 70 440 | 198 555 | 414 578 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 1 007 958 | -320 798 | 118 444 |
Pension Costs Defined Contribution Plan | | 60 056 | 126 611 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 82 384 | 167 500 | 208 637 |
Prepayments Accrued Income | 101 128 | 90 832 | 144 369 |
Proceeds From Borrowings Classified As Financing Activities | | -197 816 | 644 412 |
Proceeds From Government Grants Classified As Financing Activities | | 215 153 | 157 305 |
Production Average Number Employees | | 98 | 106 |
Profit Loss | -65 808 | 356 024 | 242 074 |
Profit Loss On Ordinary Activities Before Tax | 18 071 | 250 532 | 354 286 |
Property Plant Equipment Gross Cost | 4 112 554 | 4 220 899 | 4 785 879 |
Provisions | 191 548 | 191 548 | 279 003 |
Provisions For Liabilities Balance Sheet Subtotal | 191 548 | 191 548 | 279 003 |
Purchase Property Plant Equipment | -1 480 252 | -119 334 | 564 980 |
Raw Materials | | 1 897 039 | 1 968 091 |
Revenue From Sale Goods | | 14 735 286 | 17 902 202 |
Selling Average Number Employees | | 6 | 6 |
Social Security Costs | 279 832 | 291 477 | 321 616 |
Staff Costs Employee Benefits Expense | 3 530 202 | 3 742 749 | 4 116 747 |
Tax Expense Credit Applicable Tax Rate | 3 433 | 47 601 | 67 314 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -79 634 | -68 514 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 80 446 | 47 463 | 5 773 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 10 649 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 83 879 | -105 492 | 112 212 |
Total Assets Less Current Liabilities | 4 393 741 | 4 577 591 | 5 229 432 |
Total Current Tax Expense Credit | | -105 492 | 24 757 |
Trade Creditors Trade Payables | 3 995 | 3 995 | 1 944 590 |
Trade Debtors Trade Receivables | 2 758 991 | 2 207 571 | 3 119 107 |
Turnover Revenue | 16 428 275 | 14 735 286 | 17 902 202 |
Unpaid Contributions To Pension Schemes | | 51 164 | 25 243 |
Wages Salaries | 3 167 986 | 3 283 772 | 3 586 494 |
Advances Credits Directors | 69 843 | 65 643 | 64 817 |
Advances Credits Repaid In Period Directors | | 4 200 | |
Company Contributions To Money Purchase Plans Directors | 56 661 | 107 444 | 82 026 |
Director Remuneration | 210 648 | 206 014 | 173 767 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 339 292 | 255 793 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |
Amount Specific Advance Or Credit Directors | 69 844 | 65 644 | |
Amount Specific Advance Or Credit Repaid In Period Directors | 976 | 4 200 | |
Accrued Liabilities | 593 386 | 328 975 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 3 385 | | |
Bank Borrowings | 565 634 | 409 925 | |
Depreciation Amortisation Expense | 250 708 | 373 963 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 10 989 | |
Disposals Property Plant Equipment | | 10 989 | |
Further Item Interest Expense Component Total Interest Expense | 47 929 | 45 199 | |
Further Operating Expense Item Component Total Operating Expenses | -9 740 | -963 | |
Gain Loss On Disposal Assets Income Statement Subtotal | 333 | 500 | |
Government Grants Payable | 3 700 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 932 805 | -745 143 | |
Merchandise | 2 642 182 | 1 897 039 | |
Net Assets Liabilities Subsidiaries | -161 093 | -161 093 | |
Net Interest Received Paid Classified As Investing Activities | -1 079 | -426 | |
Other Creditors | 83 813 | 51 164 | |
Other Deferred Tax Expense Credit | 83 879 | | |
Other Investments Other Than Loans | 41 415 | 41 415 | |
Percentage Class Share Held In Subsidiary | | 100 | |
Proceeds From Sales Property Plant Equipment | -333 | -500 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 119 334 | |