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 | 679 935 | 119 190 | 154 657 | 58 799 | 134 701 | 41 626 | 1 999 446 | 1 145 333 |
Current Assets | 2 173 415 | 1 393 008 | 1 772 588 | 1 213 702 | 1 201 008 | 1 298 357 | 2 778 395 | 1 156 291 |
Debtors | 1 088 848 | 943 340 | 1 362 190 | 763 077 | 725 986 | 809 064 | 769 791 | 10 958 |
Net Assets Liabilities | 2 100 246 | 3 218 332 | 3 509 230 | 2 893 069 | 2 584 770 | 1 976 385 | 1 061 450 | |
Other Debtors | | | | | 450 | 54 496 | 214 666 | 4 431 |
Property Plant Equipment | 10 066 810 | 12 232 575 | 12 625 675 | 12 439 707 | 12 068 366 | 11 910 343 | 10 166 834 | 10 166 172 |
Total Inventories | 404 632 | 330 478 | 255 741 | 391 826 | 340 321 | 447 667 | 9 158 | |
|
Other Financial Data |
Audit Fees Expenses | 13 360 | 19 200 | 12 200 | 19 215 | 17 930 | 11 135 | 9 120 | |
Accrued Liabilities Deferred Income | | | | | 90 910 | 84 550 | 146 203 | |
Accumulated Depreciation Impairment Property Plant Equipment | 6 004 410 | 6 489 873 | 6 638 050 | 7 073 114 | 7 455 195 | 7 632 580 | 6 680 | 7 342 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 36 125 | | |
Administrative Expenses | 3 200 837 | 2 607 242 | 2 302 408 | 2 395 278 | 2 535 256 | 2 313 553 | 1 876 408 | 42 534 |
Average Number Employees During Period | 141 | 72 | 68 | 66 | 66 | 65 | 57 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 61 624 | 52 382 | | |
Cash Cash Equivalents Cash Flow Value | 679 935 | 119 190 | | 58 799 | 134 702 | 41 626 | 1 999 446 | 1 145 333 |
Cost Sales | 4 637 263 | 3 270 040 | 3 121 940 | 2 252 365 | 2 692 651 | 1 406 418 | 2 084 242 | 9 396 |
Creditors | 7 287 678 | 7 900 649 | 8 405 590 | 9 190 529 | 9 193 925 | 9 752 981 | 11 883 779 | 10 303 311 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -75 250 | -92 945 | | |
Depreciation Expense Property Plant Equipment | 599 416 | 492 534 | 435 710 | 408 665 | 361 539 | 183 173 | 234 901 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 382 081 | 192 397 | 234 901 | 662 |
Distribution Costs | 360 259 | 319 487 | 290 427 | 382 879 | 364 573 | 184 775 | 217 688 | 5 879 |
Finance Lease Liabilities Present Value Total | 8 744 | 8 824 | 64 918 | 50 340 | 32 990 | 19 591 | | |
Finance Lease Payments Owing Minimum Gross | | | | | 50 395 | 33 298 | | |
Finished Goods Goods For Resale | | | | | 121 678 | 232 232 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 24 248 | 117 998 | 173 838 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 41 998 | 51 960 | 30 992 | 30 992 | 30 992 | 15 496 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 533 | 26 595 | 26 015 | 13 744 | 5 229 | -3 558 | 688 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 832 758 | 425 838 | 719 603 | 53 645 | 18 326 | -85 298 | -10 418 152 | 1 580 468 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 744 465 | 123 641 | -418 850 | 599 113 | 37 091 | 83 078 | -39 273 | -758 833 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -51 505 | 107 346 | -438 509 | -9 158 |
Gain Loss On Disposals Property Plant Equipment | -5 596 | 5 878 | 1 612 | 233 | | -749 | 1 390 884 | |
Government Grant Income | | | | | | 590 521 | 229 636 | |
Gross Profit Loss | 2 519 496 | 2 755 134 | 3 063 531 | 2 310 950 | 2 458 961 | 1 232 082 | 938 965 | |
Income Taxes Paid Refund Classified As Operating Activities | | -3 537 | | | 168 195 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 530 280 | -560 745 | 35 467 | -95 858 | 75 902 | | -1 957 820 | 854 113 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 513 409 | 453 363 | 437 930 | 382 081 | 192 397 | 234 901 | 662 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 949 | 1 594 | 849 | 4 289 | 3 882 | 3 402 | | |
Interest Paid Classified As Operating Activities | -334 252 | -341 684 | -347 732 | -338 549 | -20 745 | | -13 219 | -3 412 |
Interest Payable Similar Charges Finance Costs | 339 201 | 343 278 | 348 581 | 342 838 | 24 627 | 42 857 | 13 219 | 3 412 |
Loans From Other Related Parties Other Than Directors | | | | | 9 160 935 | 9 733 390 | | |
Net Cash Flows From Used In Operating Activities | -1 587 825 | -194 938 | -983 550 | -176 144 | -105 454 | 613 310 | -8 825 016 | |
Net Cash Generated From Operations | -1 927 026 | -541 753 | -1 332 131 | -518 982 | -130 081 | 570 453 | -8 838 235 | 850 701 |
Net Current Assets Liabilities | -677 886 | -648 746 | -380 595 | -187 914 | -196 726 | -180 977 | -9 105 384 | -9 147 020 |
Net Interest Paid Received Classified As Operating Activities | | | | | -24 627 | -42 857 | -13 219 | |
Operating Profit Loss | -943 775 | -112 338 | 504 891 | -435 388 | -358 922 | -658 473 | -901 716 | |
Other Creditors | 64 573 | 150 003 | 18 | 7 479 | 473 299 | 930 543 | 11 523 588 | 10 294 419 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 15 013 | 7 860 801 | |
Other Disposals Property Plant Equipment | | | | | | 16 763 | 9 369 409 | |
Other Interest Expense | | | | | 20 745 | 39 455 | 13 219 | |
Other Operating Income Format1 | 97 825 | 59 257 | 34 195 | 31 819 | 81 946 | 607 773 | 253 415 | 2 490 |
Other Remaining Borrowings | | | | | 9 160 935 | 9 733 390 | | |
Other Taxation Social Security Payable | 187 863 | 178 683 | 102 575 | 136 988 | 132 264 | 151 390 | 183 484 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -51 889 | -23 443 | -44 678 | -20 273 | -18 812 | -17 097 | -33 298 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 677 | 32 | 13 100 | 24 214 | 18 172 | 13 482 | 15 439 | |
Prepayments Accrued Income | | | | | 121 150 | 71 886 | 202 860 | |
Proceeds From Sales Property Plant Equipment | -9 500 | -34 997 | -117 706 | -1 667 | | -1 001 | -2 899 492 | |
Profit Loss | -1 955 310 | -957 066 | 156 310 | -616 161 | -308 299 | -608 385 | -914 935 | -42 298 |
Profit Loss On Ordinary Activities Before Tax | -1 756 196 | -932 662 | 156 310 | -778 226 | -383 549 | -701 330 | -914 935 | -42 298 |
Property Plant Equipment Gross Cost | 16 071 220 | 18 722 448 | 19 263 725 | 19 512 821 | 19 523 561 | 19 542 923 | 10 173 514 | |
Purchase Property Plant Equipment | -448 817 | -168 293 | -837 223 | -253 396 | -10 740 | -36 125 | | |
Raw Materials Consumables | | | | | 202 902 | 214 692 | 9 158 | |
Repayments Borrowings Classified As Financing Activities | -358 852 | -387 713 | -183 888 | | | 572 455 | -9 733 390 | |
Revenue From Commissions | | | | | | | | 2 490 |
Social Security Costs | 245 718 | 166 582 | 166 653 | 202 307 | 198 078 | 172 573 | 194 602 | |
Staff Costs Employee Benefits Expense | 3 171 362 | 2 290 266 | 1 974 983 | 1 836 793 | 2 141 950 | 1 878 251 | 2 905 545 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 92 945 | | | |
Tax Expense Credit Applicable Tax Rate | -351 239 | -186 532 | 29 699 | -147 863 | -72 874 | -133 253 | -173 838 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 47 827 | 15 234 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 799 | 21 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 199 114 | 24 404 | | -162 065 | -75 250 | -92 945 | | |
Total Assets Less Current Liabilities | 9 388 924 | 11 583 829 | 12 245 080 | 12 251 793 | 11 871 640 | 11 729 366 | 1 061 450 | 1 019 152 |
Total Borrowings | | | | | 9 160 935 | 9 733 390 | | |
Trade Creditors Trade Payables | 1 239 394 | 807 628 | 1 254 786 | 305 737 | 286 337 | 299 144 | 30 504 | 8 892 |
Trade Debtors Trade Receivables | 811 725 | 709 300 | 1 116 462 | 664 408 | 604 386 | 682 682 | 555 125 | 6 527 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | -1 493 773 | |
Turnover Revenue | 7 156 759 | 6 025 174 | 6 185 471 | 4 563 315 | 5 151 612 | 2 638 500 | 3 023 207 | |
Wages Salaries | 2 923 967 | 2 123 652 | 1 795 230 | 1 610 272 | 1 925 700 | 1 692 196 | 2 695 504 | |
Work In Progress | 36 000 | 17 245 | 8 606 | 103 717 | 15 741 | 743 | | |
Director Remuneration | 158 381 | 123 997 | 125 630 | 133 858 | 132 947 | 131 063 | 128 833 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | | | |
Accrued Liabilities | 133 418 | 98 342 | 84 479 | 93 437 | 90 910 | | | |
Additional Provisions Increase From New Provisions Recognised | | 463 848 | | -162 065 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -134 588 | | -75 250 | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | | |
Bank Borrowings | 217 862 | 183 889 | | | | | | |
Bank Borrowings Overdrafts | 217 862 | 183 889 | | | | | | |
Bank Overdrafts | | | | | | | | |
Comprehensive Income Expense | -1 955 310 | 1 118 086 | 290 898 | -616 161 | -308 299 | | | |
Corporation Tax Recoverable | 21 867 | | | | | | | |
Current Tax For Period | | 25 404 | | | | | | |
Depreciation Amortisation Expense | 620 291 | 513 409 | 453 362 | 437 930 | 382 081 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 27 946 | 305 186 | 2 866 | | | | |
Disposals Property Plant Equipment | | 57 065 | 421 280 | 4 300 | | | | |
Finished Goods | 191 996 | 145 372 | 65 260 | 56 740 | 121 678 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | 2 540 000 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 310 210 | 324 819 | 346 339 | 338 549 | 20 745 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -5 596 | 5 878 | 1 612 | 233 | | | | |
Gain Loss On Disposals Intangible Assets | -473 220 | -477 073 | | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | 464 848 | -134 588 | | | | | |
Increase Decrease In Property Plant Equipment | | | 125 334 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -140 911 | -74 154 | -74 737 | 136 085 | -51 505 | | | |
Interest Expense On Bank Overdrafts | 24 042 | 16 865 | 1 393 | | | | | |
Net Cash Flows From Used In Financing Activities | 618 228 | 622 414 | 228 566 | 20 273 | 18 812 | | | |
Net Cash Flows From Used In Investing Activities | 439 317 | 133 269 | 719 517 | 251 729 | 10 740 | | | |
Net Interest Received Paid Classified As Investing Activities | | -27 | | | | | | |
Number Shares Issued Fully Paid | | 6 656 | 6 656 | 6 656 | 6 656 | | | |
Other Comprehensive Income Expense Net Tax | | 2 075 152 | 134 588 | | | | | |
Other Deferred Tax Expense Credit | 199 114 | -1 000 | | -162 065 | -75 250 | | | |
Other Interest Receivable Similar Income Finance Income | | 27 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | |
Prepayments | 214 830 | 211 988 | 244 187 | 33 289 | 121 150 | | | |
Provisions | 1 000 | 464 848 | 330 260 | 168 195 | 92 945 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 000 | 464 848 | 330 260 | 168 195 | 92 945 | | | |
Raw Materials | 176 636 | 167 861 | 181 875 | 231 369 | 202 902 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 168 293 | 962 557 | 253 396 | 10 740 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | 2 540 000 | | | | | | |