Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | | | | |
Net Worth | 310 128 | 309 450 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 998 | 2 142 | 74 | 862 | 546 |
Current Assets | 2 878 | 2 778 | | 1 624 | 3 002 | 3 860 | 1 633 | 1 861 | 1 545 |
Debtors | 2 878 | 2 778 | 2 068 | 1 624 | 2 004 | 1 718 | 1 559 | 999 | 3 249 187 |
Net Assets Liabilities | | | -103 745 | -104 750 | | | | 291 296 | 287 980 |
Other Debtors | | | | | 1 005 | 719 | 560 | 999 | 276 040 |
Total Inventories | | | | | | | | 1 184 269 | 1 083 595 |
|
Capital & Reserves |
Called Up Share Capital | 402 487 | 402 487 | | | | | | | |
Profit Loss Account Reserve | -92 359 | -93 037 | | | | | | | |
Shareholder Funds | 310 128 | 309 450 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 975 | 975 | 1 750 | 1 750 | |
Accumulated Amortisation Impairment Intangible Assets | | | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 1 473 578 | 1 717 628 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 278 092 |
Administration Support Average Number Employees | | | | | | | | 39 | 40 |
Administrative Expenses | | | | | | | | 2 438 503 | 2 683 484 |
Amounts Owed By Related Parties | | | | | | | | 19 061 | 19 061 |
Amounts Owed To Group Undertakings | | | | | 7 561 | 12 061 | 13 061 | 16 061 | |
Amounts Owed To Related Parties | | | | | | | | 119 411 | 122 411 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 2 | 2 | | 86 | 91 |
Balances Amounts Owed By Related Parties | | | 103 350 | 103 350 | | | | | |
Balances With Banks | | | | | | | | 862 | 546 |
Bank Borrowings | | | | | | | | 40 000 | 35 000 |
Bank Borrowings Overdrafts | | | | | 830 | 830 | | -474 037 | -296 209 |
Bank Overdrafts | | | | | 830 | 830 | | 474 037 | 296 209 |
Called Up Share Capital Not Paid | | | | | 999 | 999 | 999 | 999 | |
Capital Commitments | | | | | | | | | 359 500 |
Capital Reduction Decrease In Equity | | | | | 892 | | | | |
Cash Cash Equivalents | | | | | | | | 862 | 546 |
Cash On Hand | | | | | | | | 625 | 287 |
Comprehensive Income Expense | | | | | | | | 117 814 | -335 269 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | | | 117 814 | -335 269 |
Cost Sales | | | | | | | | 8 015 076 | 8 303 855 |
Creditors | | | 105 813 | 106 374 | 113 608 | 118 108 | 119 053 | 400 771 | 403 850 |
Current Tax For Period | | | | | | | | -31 346 | |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | | | | | -300 000 |
Deferred Tax Assets | | | | | | | | 23 239 | 132 730 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 527 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -1 022 | 2 877 |
Deferred Tax Liabilities | | | | | | | | 380 | 6 500 |
Depreciation Amortisation Expense | | | | | | | | 295 755 | 326 368 |
Depreciation Expense Property Plant Equipment | | | | | | | | 295 755 | 326 368 |
Distribution Costs | | | | | | | | 504 665 | 329 164 |
Finance Lease Liabilities Present Value Total | | | | | | | | 360 771 | 143 398 |
Financial Assets | | | | | 999 | 999 | 999 | | |
Financial Liabilities | | | | | 113 608 | 118 108 | 119 053 | | |
Finished Goods Goods For Resale | | | | | | | | 614 935 | 705 545 |
Further Item Debtors Component Total Debtors | | | | | | | | 38 359 | |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | | | | 1 487 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 265 640 | 85 808 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | | -14 519 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 335 164 | 931 034 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 629 138 | 534 856 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 306 488 | -100 674 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -14 519 | |
Government Grant Income | | | | | | | | 142 773 | |
Gross Profit Loss | | | | | | | | 2 924 977 | 2 732 860 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 1 | -38 359 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -468 976 | 177 174 |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | | | | -960 | |
Increase Decrease In Existing Provisions | | | | | | | | | 2 877 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 244 050 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | | 213 627 | 625 840 |
Intangible Assets Gross Cost | | | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 | 55 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 3 766 | 16 075 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 35 370 | 36 612 |
Interest Paid Classified As Financing Activities | | | | | | | | -39 136 | -52 687 |
Interest Paid Classified As Operating Activities | | | | | | | | 39 136 | 52 687 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 39 136 | 52 687 |
Interest Received Classified As Investing Activities | | | | | | | | | 83 |
Interest Received Classified As Operating Activities | | | | | | | | | 83 |
Investments | | | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 | | |
Investments Fixed Assets | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 |
Investments In Subsidiaries | | | | | 411 488 | 411 488 | 411 488 | 411 488 | 411 488 |
Issue Equity Instruments | | | | | 1 487 | | | | |
Loans Owed To Related Parties | | | | | | | 236 126 | 449 753 | 775 593 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | 306 062 | 306 062 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 994 | -111 371 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -305 363 | -293 246 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -165 607 | 581 791 |
Net Cash Generated From Operations | | | | | | | | -165 606 | 543 432 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | 434 856 | 46 580 |
Net Current Assets Liabilities | 1 990 | 1 312 | | -104 750 | -110 606 | -114 248 | -117 420 | -120 192 | -123 508 |
Nominal Value Allotted Share Capital | | | 401 000 | 401 000 | | | | 401 595 | 401 595 |
Number Shares Issued Fully Paid | | | | 401 000 | 59 500 | | | 401 000 | 401 000 |
Operating Profit Loss | | | | | | | | 124 582 | -279 788 |
Other Creditors | | | | | 104 242 | 104 242 | 104 242 | 892 | 892 |
Other Employee Expense | | | | | | | | 18 065 | 6 626 |
Other Finance Income | | | | | | | | | 83 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 83 |
Other Operating Income Format1 | | | | | | | | 142 773 | |
Other Payables Accrued Expenses | | | | | | | | 1 750 | 1 750 |
Par Value Share | | 1 | | 1 | 1 | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | 133 227 | 57 924 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 | 100 | 100 |
Prepayments | | | | | | | | 93 915 | 60 897 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 29 000 | |
Production Average Number Employees | | | | | | | | 47 | 51 |
Profit Loss | | | | | -4 964 | -3 642 | -3 172 | -2 772 | -3 316 |
Profit Loss Attributable To Owners Parent | | | | | | | | 117 814 | -335 269 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 85 446 | -332 392 |
Property Plant Equipment Gross Cost | | | | | | | | 2 955 666 | 3 233 758 |
Provisions | | | | | | | | 250 407 | 253 284 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 250 407 | 253 284 |
Purchase Property Plant Equipment | | | | | | | | -334 363 | -293 329 |
Raw Materials Consumables | | | | | | | | 522 658 | 276 681 |
Revenue From Sale Goods | | | | | | | | 10 940 053 | 11 036 715 |
Social Security Costs | | | | | | | | 66 205 | 76 017 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 201 636 | 2 443 836 |
Taxation Social Security Payable | | | | | | | | 56 863 | 189 823 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | -23 240 | 78 266 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 16 235 | -63 154 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -31 518 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 6 203 | -19 848 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 385 | 176 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | 2 877 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | 4 560 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | -32 368 | 2 877 |
Total Assets Less Current Liabilities | 413 478 | 412 800 | 307 743 | 306 738 | 300 882 | 297 240 | 294 068 | 291 296 | 2 271 454 |
Total Borrowings | | | | | | | | 400 771 | 403 850 |
Total Operating Lease Payments | | | | | | | | 916 | 4 015 |
Trade Creditors Trade Payables | | | | | | | | 1 354 846 | 1 731 677 |
Trade Debtors Trade Receivables | | | | | | | | 2 417 355 | 2 893 189 |
Turnover Revenue | | | | | | | | 10 940 053 | 11 036 715 |
Wages Salaries | | | | | | | | 1 984 139 | 2 303 269 |
Work In Progress | | | | | | | | 46 676 | 101 369 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 8 740 | 3 306 |
Director Remuneration | | | | | | | | 161 002 | 65 924 |
Creditors Due After One Year | 103 350 | 103 350 | | | | | | | |
Creditors Due Within One Year | 888 | 1 466 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 55 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 55 000 | | | | | | | |
Number Shares Allotted | | 401 000 | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 401 000 | 401 000 | | | | | | | |