Profit & Loss |
Date of Accounts |
2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-29 | 2019-04-28 | 2020-04-26 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | | | |
Net Worth | 170 059 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 568 888 | 214 398 | 1 427 312 | 3 096 847 | 908 174 | 1 121 346 | 770 301 |
Current Assets | 408 418 | 1 781 736 | 1 827 372 | 3 587 625 | 5 557 356 | 3 340 014 | 4 829 870 | 4 780 815 |
Debtors | 350 738 | 1 196 488 | 1 568 266 | 2 107 880 | 2 225 032 | 3 247 184 | 3 551 847 | 3 845 843 |
Net Assets Liabilities | | 395 531 | 1 214 977 | 2 313 864 | 5 705 418 | 4 322 568 | 2 406 350 | 546 352 |
Other Debtors | | 280 000 | 530 000 | 630 000 | 1 036 221 | 437 826 | 246 641 | 230 641 |
Property Plant Equipment | | 829 926 | 1 531 076 | 1 490 877 | 3 619 609 | 4 210 255 | 3 201 600 | 2 333 775 |
Total Inventories | | 16 360 | 44 708 | 52 433 | 235 477 | 117 881 | 156 677 | 164 671 |
Cash Bank In Hand | 51 946 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 170 059 | | | | | | | |
Stocks Inventory | 5 734 | | | | | | | |
Tangible Fixed Assets | 650 290 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 16 668 | | | | | | | |
Profit Loss Account Reserve | -439 981 | | | | | | | |
Shareholder Funds | 170 059 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 23 000 | 26 500 | 13 000 |
Accrued Liabilities Deferred Income | | | | | 400 316 | 319 193 | 177 723 | 489 016 |
Accumulated Amortisation Impairment Intangible Assets | | | 5 589 | 22 381 | 68 321 | 155 061 | 219 013 | 313 122 |
Accumulated Depreciation Impairment Property Plant Equipment | | 128 234 | 290 832 | 418 391 | 876 079 | 1 601 049 | 2 254 112 | 2 646 677 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 1 400 | 42 655 | 18 451 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 1 642 394 | 149 906 | 337 431 |
Administrative Expenses | | | | | | 10 151 012 | 6 014 562 | 7 601 782 |
Amortisation Expense Intangible Assets | | | | | | 86 740 | 94 552 | 94 109 |
Amounts Owed By Group Undertakings | | 216 973 | 293 148 | 558 606 | | 1 018 195 | 1 590 119 | 1 739 240 |
Amounts Owed To Group Undertakings | | | | 204 973 | | | | 258 403 |
Average Number Employees During Period | | | 100 | 130 | 228 | 281 | 195 | 176 |
Bank Borrowings | | 296 219 | 376 541 | 399 253 | 730 800 | 2 551 673 | 4 672 597 | 4 734 572 |
Bank Borrowings Overdrafts | | 168 208 | 181 864 | 152 493 | 482 533 | 2 334 377 | 3 884 775 | 3 571 488 |
Cost Sales | | | | | | 3 367 490 | 509 289 | 2 416 022 |
Creditors | | 1 462 208 | 1 475 864 | 1 600 010 | 482 533 | 2 334 377 | 3 884 775 | 3 571 488 |
Deferred Tax Asset Debtors | | | | | | 933 225 | 1 280 554 | 1 120 642 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -339 520 | -347 328 | 159 912 |
Depreciation Expense Property Plant Equipment | | | | | | 754 870 | 826 337 | 696 353 |
Fixed Assets | 660 290 | 974 776 | 1 749 908 | 1 749 897 | 4 220 009 | 4 825 250 | 3 744 297 | 2 800 814 |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | | | | | | -10 182 734 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 39 487 | 45 088 | 337 331 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 555 543 | 850 769 | 774 393 | 1 290 768 | 12 193 272 | 10 923 150 | 9 849 166 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -468 903 |
Government Grant Income | | | | | | 400 001 | 2 250 683 | 168 532 |
Gross Profit Loss | | | | | | 8 080 122 | 1 588 858 | 5 909 776 |
Income From Related Parties | | | | | | 9 850 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | 159 912 |
Increase From Amortisation Charge For Year Intangible Assets | | | 5 589 | 17 447 | 45 940 | 86 740 | 94 552 | 94 109 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 162 598 | 206 328 | 457 688 | 754 870 | 826 337 | 696 353 |
Intangible Assets | | 9 113 | 22 354 | 62 542 | 600 397 | 614 991 | 542 694 | 467 036 |
Intangible Assets Gross Cost | | 9 113 | 27 943 | 84 923 | 668 718 | 770 052 | 761 707 | 780 158 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 118 041 | 150 596 | 206 139 |
Interest Income On Bank Deposits | | | | | | 8 920 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 118 041 | 150 596 | 206 139 |
Investments Fixed Assets | 10 000 | 135 737 | 196 478 | 196 478 | 3 | 4 | 3 | 3 |
Investments In Subsidiaries | | | | | 3 | 4 | 3 | 3 |
Issue Equity Instruments | | | | | 3 927 119 | | | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | | | | 258 500 | 410 583 | 233 833 |
Net Current Assets Liabilities | -373 564 | 882 963 | 940 933 | 2 163 977 | 1 967 942 | 1 831 695 | 2 546 828 | 1 317 026 |
Net Finance Income Costs | | | | | | 9 977 | 952 | |
Operating Profit Loss | | | | | | -1 614 306 | -2 113 902 | -1 494 712 |
Other Creditors | | 1 294 000 | 1 294 000 | 1 447 517 | 2 009 007 | 273 640 | 82 277 | 178 841 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 30 600 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 29 899 | 173 274 | 303 788 |
Other Disposals Intangible Assets | | | | | | | 51 000 | |
Other Disposals Property Plant Equipment | | | | | | 326 778 | 505 498 | 812 691 |
Other Interest Income | | | | | | 1 057 | 952 | 765 |
Other Interest Receivable Similar Income Finance Income | | | | | | 9 977 | 952 | 765 |
Other Operating Income Format1 | | | | | | 456 584 | 2 311 802 | 197 294 |
Other Remaining Borrowings | | | | | 1 289 000 | | | |
Other Taxation Social Security Payable | | 81 571 | 173 394 | 177 129 | 270 519 | 542 691 | 482 755 | 312 717 |
Payments To Related Parties | | | | | | 84 507 | | |
Pension Costs Defined Contribution Plan | | | | | | | 48 865 | 43 676 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 46 427 | 78 106 | 48 865 | 43 676 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | 662 967 | 574 175 | 287 768 | 513 693 |
Profit Loss | | | | | -535 565 | -1 382 850 | -1 916 218 | -1 859 998 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -1 722 370 | -2 263 546 | -1 700 086 |
Property Plant Equipment Gross Cost | | 958 160 | 1 821 908 | 1 909 268 | 4 495 688 | 5 811 304 | 5 455 712 | 4 980 452 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | -593 705 | -933 225 | | |
Raw Materials Consumables | | | | | 235 477 | 117 881 | 156 677 | 164 671 |
Research Development Expense Recognised In Profit Or Loss | | | | | | 3 880 | 292 | 37 770 |
Social Security Costs | | | | | 311 992 | 355 670 | 218 814 | 254 332 |
Staff Costs Employee Benefits Expense | | | | | 4 658 919 | 5 530 507 | 3 326 535 | 3 686 934 |
Tax Expense Credit Applicable Tax Rate | | | | | | -327 250 | -430 074 | -323 016 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 37 658 | 116 177 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -339 520 | -347 328 | 159 912 |
Total Assets Less Current Liabilities | 286 726 | 1 857 739 | 2 690 841 | 3 913 874 | 6 187 951 | 6 656 945 | 6 291 125 | 4 117 840 |
Total Borrowings | | | | | 482 534 | 2 334 377 | 3 884 775 | 3 571 488 |
Total Operating Lease Payments | | | | | | 177 535 | | |
Trade Creditors Trade Payables | | 301 504 | 212 198 | 421 487 | 1 061 621 | 1 088 724 | 752 465 | 1 061 728 |
Trade Debtors Trade Receivables | | 26 893 | 60 429 | 160 805 | 211 048 | 120 244 | 28 157 | 5 124 |
Turnover Revenue | | | | | | 11 447 612 | 2 098 147 | 8 325 798 |
Wages Salaries | | | | | 4 300 500 | 5 096 731 | 3 058 856 | 3 388 926 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 317 | 820 | |
Director Remuneration | | | | | | 177 873 | 71 408 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 179 190 | 72 228 | |
Amount Specific Advance Or Credit Directors | 3 281 | 21 051 | 1 861 | 976 | 1 019 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 26 376 | 15 810 | 1 615 | 43 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 8 606 | 35 000 | 2 500 | 36 668 | | | |
Creditors Due After One Year | 116 667 | | | | | | | |
Creditors Due Within One Year | 781 982 | | | | | | | |
Debtors Due After One Year | -101 389 | | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 655 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 78 769 | | | | |
Disposals Intangible Assets | | | | 3 275 | | | | |
Disposals Property Plant Equipment | | | | 270 078 | | | | |
Investments In Group Undertakings | | 135 737 | 196 478 | 196 478 | 3 | | | |
Merchandise | | 16 360 | 44 708 | 52 433 | 235 477 | | | |
Number Shares Allotted | 16 668 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Secured Debts | 183 333 | | | | | | | |
Share Capital Allotted Called Up Paid | 16 668 | | | | | | | |
Share Premium Account | 593 372 | | | | | | | |
Tangible Fixed Assets Additions | 695 124 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 695 124 | | | | | | | |
Tangible Fixed Assets Depreciation | 44 834 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 44 834 | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | 18 830 | 60 255 | 583 795 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 863 748 | 357 438 | 2 586 420 | | | |
Advances Credits Directors | 3 281 | | | | | | | |