Profit & Loss |
Date of Accounts |
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 | 314 901 | 367 201 | 785 213 | 1 218 995 | 714 262 | 1 003 633 |
Current Assets | 3 965 698 | 3 873 457 | 3 934 649 | 4 893 731 | 4 609 127 | 4 967 904 |
Debtors | 3 617 500 | 3 306 940 | 3 093 936 | 3 639 934 | 3 780 492 | 3 783 249 |
Net Assets Liabilities | 5 130 353 | 5 591 363 | 5 817 307 | 6 173 948 | 6 643 850 | 8 024 235 |
Other Debtors | 50 358 | | | 3 960 | 5 014 | 56 843 |
Property Plant Equipment | 3 234 878 | 4 041 667 | 4 714 525 | 4 843 610 | 5 194 281 | 6 193 201 |
Total Inventories | 33 297 | 199 316 | 55 500 | 34 802 | 114 373 | |
|
Other Financial Data |
Audit Fees Expenses | 3 500 | 3 500 | 3 500 | 3 500 | 3 738 | 4 488 |
Accrued Liabilities Deferred Income | 31 466 | 80 153 | 28 497 | 53 775 | 12 750 | 16 149 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 488 482 | 2 181 659 | 3 209 418 | 3 999 947 | 4 880 245 | 5 694 070 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 817 711 | 1 935 679 | 1 633 691 | 1 777 098 | 2 677 661 |
Administrative Expenses | 550 628 | 845 041 | 851 378 | 887 381 | 1 048 204 | 965 484 |
Average Number Employees During Period | 52 | 63 | 76 | 82 | 79 | 84 |
Cash Cash Equivalents Cash Flow Value | 314 901 | 367 201 | 785 213 | 1 218 995 | 714 262 | 1 003 633 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 4 014 | 49 379 |
Cash Receipts From Sales Interests In Associates | | | | | 4 014 | |
Corporation Tax Payable | 215 613 | 185 257 | 105 145 | 100 040 | | 99 122 |
Corporation Tax Recoverable | 13 062 | 18 874 | 12 983 | | | |
Cost Sales | 12 343 863 | 13 873 101 | 15 537 507 | 15 908 998 | 17 010 455 | 18 809 730 |
Creditors | 2 053 549 | 2 290 964 | 2 690 082 | 3 349 913 | 2 489 518 | 2 113 788 |
Current Tax For Period | 217 760 | 185 315 | 105 145 | 100 040 | | 99 122 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -15 701 | 16 123 | 108 987 | 71 695 | 324 747 | 353 042 |
Depreciation Amortisation Impairment Expense | | | 162 158 | | | |
Depreciation Expense Property Plant Equipment | 669 521 | 900 518 | 998 526 | 1 088 038 | 1 133 635 | |
Depreciation Impairment Expense Property Plant Equipment | 669 521 | 900 518 | 1 160 684 | 1 226 914 | 1 283 648 | 1 478 012 |
Disposals Investment Property Fair Value Model | | | | | 131 813 | |
Dividends Paid | 249 149 | 453 535 | 522 246 | 374 561 | 456 274 | 459 636 |
Dividends Paid Classified As Financing Activities | -249 149 | -453 535 | -522 246 | -374 561 | -456 274 | -459 636 |
Dividends Paid On Shares Interim | 249 149 | 453 535 | 522 246 | 374 561 | 456 274 | 459 636 |
Finance Lease Liabilities Present Value Total | | | 641 007 | 856 833 | 801 817 | 461 407 |
Finance Lease Payments Owing Minimum Gross | | | 641 007 | 856 833 | 801 817 | 461 407 |
Finished Goods Goods For Resale | 33 297 | 199 316 | 55 500 | 34 802 | 114 373 | 181 022 |
Fixed Assets | 3 366 691 | 4 173 480 | 4 846 338 | 4 975 423 | 5 194 281 | |
Further Item Interest Expense Component Total Interest Expense | | | | 565 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -6 977 | -39 947 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -2 403 | | | | 39 | 313 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 913 | 191 708 | 161 779 | 254 341 | 152 826 | 58 785 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 8 731 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -124 196 | -267 774 | 161 777 | -449 110 | 705 339 | 134 442 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 618 384 | -276 425 | -207 114 | 558 981 | 136 546 | -46 623 |
Gain Loss In Cash Flows From Change In Inventories | -3 377 | 166 019 | -143 816 | -20 698 | 79 571 | 66 649 |
Gain Loss On Disposals Property Plant Equipment | -56 842 | 43 097 | 2 891 | -45 731 | 44 077 | |
Government Grant Income | | | | 109 384 | 500 | |
Gross Profit Loss | 1 593 975 | 1 957 449 | 1 782 765 | 1 683 124 | 2 276 047 | |
Income Taxes Paid Refund Classified As Operating Activities | -213 909 | -221 483 | -179 423 | -92 162 | -100 040 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 885 894 | -52 300 | -418 012 | -433 782 | 504 733 | -289 371 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 58 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 900 518 | 1 160 684 | 1 226 914 | 1 283 648 | 1 478 012 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 9 436 | 7 760 | 17 283 | |
Interest Income On Bank Deposits | 691 | 517 | | | | 273 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 691 | 517 | | | | 273 |
Interest Paid Classified As Operating Activities | | | | -8 325 | -17 283 | -39 335 |
Interest Payable Similar Charges Finance Costs | 15 | | 9 436 | 8 325 | 17 283 | 39 335 |
Interest Received Classified As Investing Activities | -691 | -575 | -8 | -53 | | -273 |
Investment Property | 131 813 | 131 813 | 131 813 | 131 813 | | |
Investment Property Fair Value Model | 131 813 | 131 813 | 131 813 | 131 813 | | |
Net Cash Flows From Used In Financing Activities | 249 149 | 453 535 | 1 069 211 | | | |
Net Cash Flows From Used In Investing Activities | 1 704 720 | 1 623 691 | 642 672 | | | |
Net Cash Flows From Used In Operating Activities | -1 067 975 | -2 129 526 | -2 129 895 | -1 994 194 | | |
Net Cash Generated From Operations | -1 281 899 | -2 351 009 | -2 318 754 | -2 094 681 | -1 577 590 | -3 628 857 |
Net Current Assets Liabilities | 1 912 149 | 1 582 493 | 1 244 567 | 1 543 818 | 2 119 609 | 2 854 116 |
Net Finance Income Costs | 691 | 575 | 8 | 53 | | 273 |
Net Interest Paid Received Classified As Operating Activities | -15 | | -9 436 | -8 325 | | |
Operating Profit Loss | 1 046 347 | 1 115 408 | 971 808 | 911 209 | 1 268 206 | |
Other Creditors | 38 708 | 215 458 | 255 602 | 176 773 | 49 908 | 20 494 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 207 342 | 132 926 | 436 385 | 403 349 | 664 188 |
Other Disposals Property Plant Equipment | | 317 743 | 235 062 | 714 077 | 546 130 | 864 916 |
Other Interest Income | | 58 | 8 | 53 | | |
Other Interest Receivable Similar Income Finance Income | 691 | 575 | 8 | 53 | | 273 |
Other Operating Income Format1 | 3 000 | 3 000 | 40 421 | 115 466 | 40 363 | 60 868 |
Other Taxation Social Security Payable | 211 004 | 268 526 | 376 829 | 326 456 | 383 732 | 445 935 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -546 965 | -1 074 144 | -953 197 | -1 214 857 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 046 | 160 199 | 66 590 | 129 094 | 155 713 | 81 757 |
Prepayments Accrued Income | 269 955 | 92 715 | 95 009 | 65 065 | 173 524 | 83 519 |
Proceeds From Sales Investment Properties | | | | | -140 544 | |
Proceeds From Sales Property Plant Equipment | -106 350 | -153 498 | -105 027 | -231 961 | -186 858 | -226 662 |
Profit Loss | 844 964 | 914 545 | 748 190 | 731 202 | 926 176 | 1 840 021 |
Profit Loss On Ordinary Activities After Tax | | | | | | 1 840 021 |
Profit Loss On Ordinary Activities Before Tax | 1 047 023 | 1 115 983 | 962 380 | 902 937 | 1 250 923 | 2 292 185 |
Property Plant Equipment Gross Cost | 4 723 357 | 6 223 325 | 7 923 942 | 8 843 557 | 10 074 526 | 11 887 271 |
Provisions For Liabilities Balance Sheet Subtotal | 148 487 | 164 610 | 273 598 | | | |
Purchase Property Plant Equipment | -1 818 738 | -1 817 711 | -747 707 | -343 721 | -878 917 | -1 803 214 |
Social Security Costs | 176 710 | 220 752 | 274 249 | 303 446 | 345 705 | |
Staff Costs Employee Benefits Expense | 2 056 600 | 2 704 909 | 3 175 907 | 3 547 037 | 3 889 087 | 4 212 710 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 148 487 | 164 610 | 273 598 | 345 293 | 670 040 | 1 023 082 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 1 659 | |
Tax Expense Credit Applicable Tax Rate | 198 934 | 212 037 | 182 852 | 171 558 | 237 675 | 446 820 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -74 432 | -73 433 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -19 366 | 19 365 | | 160 810 | 77 766 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 528 | 8 767 | 11 915 | 177 | 2 314 | 698 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 202 059 | 201 438 | 214 190 | 171 735 | 324 747 | 452 164 |
Total Assets Less Current Liabilities | 5 278 840 | 5 755 973 | 6 090 905 | 6 519 241 | 7 313 890 | 9 047 317 |
Total Current Tax Expense Credit | | 185 315 | 105 203 | 100 040 | | |
Total Operating Lease Payments | 26 851 | 65 750 | 62 675 | 101 870 | 120 441 | |
Trade Creditors Trade Payables | 1 556 758 | 1 541 570 | 1 283 002 | 1 836 036 | 1 241 311 | 1 070 681 |
Trade Debtors Trade Receivables | 3 284 125 | 3 195 351 | 2 985 944 | 3 570 909 | 3 601 954 | 3 642 887 |
Turnover Revenue | 13 937 838 | 15 830 550 | 17 320 272 | 17 592 122 | 19 286 502 | |
Wages Salaries | 1 859 844 | 2 323 958 | 2 835 068 | 3 114 497 | 3 387 669 | 3 731 728 |
Company Contributions To Defined Benefit Plans Directors | 6 000 | 126 000 | 6 000 | 62 204 | 86 152 | |
Director Remuneration | | | 19 521 | 20 137 | 22 962 | 40 059 |
Director Remuneration Benefits Including Payments To Third Parties | 25 667 | 145 667 | 25 521 | 82 341 | 109 114 | 46 800 |