Profit & Loss |
Date of Accounts |
2013-04-30 | 2014-04-30 | 2015-04-30 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | |
Net Worth | 117 959 | 846 906 | 1 678 181 | | | |
|
Balance Sheet |
Cash Bank In Hand | 197 908 | 611 816 | 2 723 534 | | | |
Current Assets | 517 396 | 2 286 015 | 3 998 271 | 2 871 516 | 4 205 826 | 4 785 317 |
Debtors | 269 691 | 1 236 473 | 935 661 | 1 425 754 | 1 720 692 | 2 030 690 |
Intangible Fixed Assets | 25 000 | 43 000 | 40 833 | | | |
Net Assets Liabilities Including Pension Asset Liability | 117 959 | 846 906 | 1 678 181 | | | |
Stocks Inventory | 49 797 | 437 726 | 339 076 | | | |
Tangible Fixed Assets | 88 221 | 196 027 | 359 073 | | | |
Cash Bank On Hand | | | | 822 939 | 2 055 499 | 2 293 147 |
Net Assets Liabilities | | | | 982 521 | 1 427 743 | 2 221 275 |
Other Debtors | | | | 45 507 | 146 843 | 526 144 |
Property Plant Equipment | | | | 860 013 | 638 721 | 753 989 |
Total Inventories | | | | 401 323 | 429 635 | 461 480 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 7 859 | 736 806 | 1 568 081 | | | |
Shareholder Funds | 117 959 | 846 906 | 1 678 181 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 000 | 6 000 | 9 900 |
Director Remuneration | | | | 83 333 | | |
Dividend Recommended By Directors | | | | 83 333 | 208 333 | |
Capital Redemption Reserve | 110 000 | 110 000 | 110 000 | | | |
Creditors Due After One Year | 124 415 | 198 462 | 371 418 | | | |
Creditors Due Within One Year | 388 243 | 1 453 229 | 2 289 410 | | | |
Fixed Assets | 113 221 | 239 027 | 399 906 | 954 082 | 1 114 660 | 1 267 251 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 25 000 | 37 000 | 54 167 | | | |
Intangible Fixed Assets Cost Or Valuation | 50 000 | 80 000 | 95 000 | | | |
Net Current Assets Liabilities | 129 153 | 832 786 | 1 708 861 | 839 710 | 1 067 934 | 1 601 128 |
Provisions For Liabilities Charges | | 26 445 | 59 168 | | | |
Tangible Fixed Assets Cost Or Valuation | 117 297 | 240 418 | 434 131 | | | |
Tangible Fixed Assets Depreciation | 29 076 | 44 391 | 75 058 | | | |
Total Assets Less Current Liabilities | 242 374 | 1 071 813 | 2 108 767 | 1 793 792 | 2 182 593 | 2 868 379 |
Accrued Liabilities | | | | 465 736 | 481 694 | 330 895 |
Accumulated Amortisation Impairment Intangible Assets | | | | 162 154 | 226 129 | 286 670 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 725 443 | 896 567 | 1 104 555 |
Additional Provisions Increase From New Provisions Recognised | | | | | 17 485 | 32 254 |
Administrative Expenses | | | | 3 821 717 | 3 395 706 | 3 925 967 |
Amortisation Expense Intangible Assets | | | | 30 911 | 39 532 | 60 541 |
Applicable Tax Rate | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | 95 | 83 | 92 |
Bank Borrowings | | | | | 93 333 | 140 000 |
Bank Borrowings Overdrafts | | | | | 606 667 | 466 667 |
Cash Cash Equivalents Cash Flow Value | | | | 822 939 | 2 055 499 | |
Comprehensive Income Expense | | | | | 723 555 | 1 065 364 |
Corporation Tax Payable | | | | 196 300 | 188 514 | 211 112 |
Cost Sales | | | | 10 206 480 | 8 282 388 | 13 689 010 |
Creditors | | | | 680 573 | 606 667 | 466 667 |
Current Asset Investments | | | | 221 500 | | |
Current Tax For Period | | | | 240 676 | 188 727 | 211 325 |
Depreciation Amortisation Expense | | | | 233 893 | 235 099 | 268 531 |
Depreciation Expense Property Plant Equipment | | | | 202 082 | 183 172 | 207 989 |
Dividends Paid | | | | 2 180 833 | 278 333 | 271 833 |
Dividends Paid Classified As Financing Activities | | | | -2 180 833 | -278 333 | -271 833 |
Dividends Paid On Shares | | | | 2 180 833 | 278 333 | |
Further Item Operating Income Component Total Other Operating Income | | | | 400 945 | 19 997 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 516 375 | 511 175 | 507 772 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -507 249 | 340 069 | -22 968 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 682 184 | -294 938 | -309 998 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 79 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 79 | | |
Gross Profit Loss | | | | 4 168 316 | 3 503 130 | 5 172 821 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -85 444 | -199 655 | -188 727 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -65 370 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | 65 370 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 3 142 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -352 112 | 28 312 | 31 845 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 39 532 | 60 541 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 183 172 | 207 989 |
Intangible Assets | | | | 94 069 | 159 439 | 113 262 |
Intangible Assets Gross Cost | | | | 256 223 | 385 568 | 399 932 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 19 997 | 22 721 |
Interest Paid Classified As Operating Activities | | | | | -19 997 | -22 721 |
Interest Payable Similar Charges Finance Costs | | | | | 19 997 | 22 721 |
Investments Fixed Assets | | | | | 316 500 | 400 000 |
Merchandise | | | | 401 323 | 429 635 | 461 480 |
Net Cash Flows From Used In Financing Activities | | | | 2 179 894 | -421 565 | 365 166 |
Net Cash Flows From Used In Investing Activities | | | | 247 799 | 76 631 | 337 621 |
Net Cash Flows From Used In Operating Activities | | | | -1 781 580 | -887 623 | -940 436 |
Net Cash Generated From Operations | | | | -1 867 024 | -1 107 275 | -1 151 884 |
Net Interest Received Paid Classified As Investing Activities | | | | | -2 546 | |
Operating Profit Loss | | | | 1 107 064 | 950 359 | 1 331 664 |
Other Creditors | | | | 680 573 | 680 723 | 680 837 |
Other Current Asset Investments Balance Sheet Subtotal | | | | 221 500 | | |
Other Deferred Tax Expense Credit | | | | -23 368 | 17 484 | 32 254 |
Other Interest Receivable Similar Income Finance Income | | | | | 2 546 | |
Other Investments Other Than Loans | | | | | 316 500 | 400 000 |
Other Operating Income Format1 | | | | 760 465 | 747 935 | 1 310 |
Other Taxation Social Security Payable | | | | 56 526 | 48 392 | 52 848 |
Payments Received On Account | | | | | | 12 383 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 31 042 | 26 347 | 29 757 |
Prepayments Accrued Income | | | | 1 345 538 | 1 534 446 | 1 450 915 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -700 000 | |
Proceeds From Sales Property Plant Equipment | | | | -15 822 | | |
Profit Loss | | | | 889 756 | 723 555 | 1 065 364 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 107 064 | 932 908 | 1 308 943 |
Property Plant Equipment Gross Cost | | | | 1 585 456 | 1 535 287 | 1 858 544 |
Provisions | | | | 130 698 | 148 183 | 180 437 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 130 698 | 148 183 | 180 437 |
Purchase Intangible Assets | | | | | -63 975 | -14 364 |
Purchase Investment Properties | | | | -221 500 | | |
Purchase Property Plant Equipment | | | | -42 121 | -15 202 | -323 257 |
Repayments Borrowings Classified As Financing Activities | | | | | | -93 333 |
Social Security Costs | | | | 175 938 | 162 606 | 199 606 |
Staff Costs Employee Benefits Expense | | | | 2 446 411 | 2 126 251 | 2 492 480 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 14 | 18 050 | 15 865 |
Tax Expense Credit Applicable Tax Rate | | | | 210 342 | 177 253 | 248 699 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 29 324 | 29 524 | -21 509 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 024 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 217 308 | 209 353 | 243 579 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 63 975 | 14 364 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 15 202 | 323 257 |
Total Current Tax Expense Credit | | | | 240 676 | 191 869 | 211 325 |
Total Operating Lease Payments | | | | 569 597 | 527 848 | 536 996 |
Trade Creditors Trade Payables | | | | 895 538 | 1 103 058 | 1 089 585 |
Trade Debtors Trade Receivables | | | | 34 709 | 7 672 | 15 735 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | -24 443 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | 24 443 | |
Turnover Revenue | | | | 14 374 796 | 11 785 518 | 18 861 831 |
Wages Salaries | | | | 2 239 431 | 1 937 298 | 2 263 117 |