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 | 4 970 258 | 6 188 869 | 7 795 045 | 8 441 164 | 11 359 141 | 12 893 307 | 13 987 273 | 13 267 594 |
Current Assets | 9 068 831 | 10 547 357 | 11 441 890 | 12 436 642 | 13 651 417 | 14 938 337 | 16 442 903 | 15 765 565 |
Debtors | 3 563 244 | 3 585 143 | 2 626 717 | 3 069 923 | 1 691 288 | 1 159 812 | 1 515 013 | 2 029 018 |
Net Assets Liabilities | | 7 470 052 | 8 289 836 | 9 667 892 | 10 546 630 | 11 018 860 | 12 240 600 | 13 113 252 |
Other Debtors | 1 088 | 30 713 | 15 503 | 15 700 | 2 500 | 2 020 | 1 300 | 345 834 |
Property Plant Equipment | 28 020 | 368 569 | 358 617 | 336 233 | 337 179 | 328 829 | 321 140 | 325 185 |
Total Inventories | 535 329 | 773 345 | 1 020 128 | 925 555 | 600 988 | 885 218 | 940 617 | |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 7 000 | 7 500 | 8 000 | 8 500 | 9 000 | 12 125 |
Accrued Liabilities Deferred Income | 418 590 | 300 927 | 384 683 | 599 277 | 928 574 | 852 318 | 372 502 | 889 494 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 1 146 |
Accumulated Depreciation Impairment Property Plant Equipment | 72 543 | 31 418 | 53 409 | 75 793 | 97 612 | 109 656 | 107 724 | 116 890 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 17 711 |
Administrative Expenses | 407 353 | 543 451 | 857 865 | 705 814 | 648 560 | 959 800 | 540 526 | 654 215 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 1 146 |
Average Number Employees During Period | 9 | 9 | 11 | 11 | 11 | 11 | 11 | 10 |
Cash Cash Equivalents Cash Flow Value | 4 970 258 | 6 188 869 | | 8 441 164 | 11 359 141 | 12 893 307 | 13 987 273 | 13 267 594 |
Comprehensive Income Expense | | 2 133 947 | 901 472 | 1 455 533 | 973 646 | 606 526 | 1 331 418 | 946 828 |
Corporation Tax Payable | 248 618 | 481 418 | 213 947 | 347 392 | 87 903 | 143 725 | 314 404 | 223 302 |
Cost Sales | 8 973 362 | 12 920 593 | 12 161 278 | 13 848 902 | 11 320 793 | 8 704 210 | 9 684 661 | 11 243 919 |
Creditors | 4 114 419 | 3 847 020 | 3 909 869 | 3 505 296 | 3 839 114 | 4 646 077 | 4 921 837 | 3 371 615 |
Current Tax For Period | 248 608 | 481 386 | 214 529 | 347 352 | 230 364 | 143 675 | 314 404 | 223 302 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -624 | 3 131 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 10 917 | 11 794 |
Dividends Paid | 109 500 | 47 473 | 81 688 | 77 477 | 94 908 | 134 296 | 109 678 | 74 176 |
Dividends Paid Classified As Financing Activities | -109 500 | -47 473 | -81 688 | -77 477 | -94 908 | -134 296 | -109 678 | -74 176 |
Dividends Paid On Shares Interim | 109 500 | 47 473 | 81 688 | 77 477 | 94 908 | 134 296 | 109 678 | 74 176 |
Finished Goods Goods For Resale | | | | | | | 940 617 | 468 953 |
Fixed Assets | 429 166 | 769 715 | 759 863 | 737 479 | 738 425 | 729 975 | 722 286 | 725 185 |
Further Item Interest Expense Component Total Interest Expense | | | 200 | 245 | | | | 665 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 286 443 | 636 330 | -296 331 | 251 100 | 1 725 | -407 865 | 666 273 | 380 932 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 744 204 | -500 199 | 330 320 | -538 018 | 593 307 | 751 141 | 105 082 | 1 459 120 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -135 592 | -21 899 | 958 426 | -443 206 | 1 378 636 | 531 476 | -355 201 | 514 005 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 55 399 | -471 664 |
Income Taxes Paid Refund Classified As Operating Activities | -268 758 | -248 586 | -482 000 | -213 907 | -489 853 | -87 854 | -143 725 | -314 404 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 217 912 | 1 218 611 | 1 606 176 | 646 119 | 2 917 977 | 1 534 166 | 1 093 966 | 719 679 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 1 146 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 23 776 | 21 991 | 22 384 | 21 819 | 12 044 | 10 917 | 11 794 |
Intangible Assets | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | |
Intangible Assets Gross Cost | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | 1 146 | |
Interest Income On Bank Deposits | | | | | | | 4 131 | 25 176 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 4 131 | 25 176 |
Interest Paid Classified As Operating Activities | -32 | | -206 | -245 | | | | -665 |
Interest Payable Similar Charges Finance Costs | 32 | | 206 | 245 | | | | 665 |
Interest Received Classified As Investing Activities | | | | | | | -4 131 | -25 176 |
Investment Property | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Investment Property Fair Value Model | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Net Cash Generated From Operations | -1 609 032 | -1 879 122 | -2 180 610 | -925 557 | -3 391 621 | -1 702 340 | -1 346 633 | 339 899 |
Net Current Assets Liabilities | 4 954 412 | 6 700 337 | 7 532 021 | 8 931 346 | 9 812 303 | 10 292 260 | 11 521 066 | 12 393 950 |
Net Finance Income Costs | | | | | | | 4 131 | 25 176 |
Other Creditors | 8 455 | 7 500 | 10 170 | 8 012 | 3 723 | 12 653 | 9 740 | 6 098 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 2 628 |
Other Disposals Property Plant Equipment | | | | | | | | 4 500 |
Other Interest Receivable Similar Income Finance Income | 1 357 | 1 745 | 1 599 | 12 191 | 133 882 | 57 670 | 4 131 | 25 176 |
Other Operating Income Format1 | 301 278 | 656 576 | 23 095 | 23 793 | 19 877 | 37 151 | 687 944 | 404 245 |
Other Taxation Social Security Payable | 2 201 | 1 926 | | | 2 051 | 2 911 | 1 373 | |
Payments Received On Account | | | | | | 804 301 | 1 098 675 | 598 786 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 301 | 236 | 5 741 | 6 167 | 14 810 | 6 796 | 7 081 | 7 984 |
Prepayments Accrued Income | 22 707 | 24 104 | 30 959 | 29 560 | 31 992 | 30 514 | 29 692 | 30 186 |
Proceeds From Sales Property Plant Equipment | -7 640 | -16 495 | | | | | | -2 000 |
Profit Loss | 804 228 | 2 133 947 | 901 472 | 1 455 533 | 973 646 | 606 526 | 1 331 418 | 946 828 |
Profit Loss On Ordinary Activities Before Tax | 1 052 836 | 2 615 333 | 1 118 049 | 1 801 770 | 1 207 174 | 749 479 | 1 645 198 | 1 173 261 |
Property Plant Equipment Gross Cost | 100 563 | 399 987 | 412 026 | 412 026 | 434 791 | 438 485 | 428 864 | 442 075 |
Purchase Property Plant Equipment | | -382 692 | -12 039 | | -22 765 | -3 694 | -3 395 | -17 711 |
Staff Costs Employee Benefits Expense | 135 035 | 168 774 | 199 633 | 209 980 | 209 957 | 185 749 | 199 517 | 208 664 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 2 752 | 5 883 |
Tax Expense Credit Applicable Tax Rate | 210 567 | 523 067 | 212 429 | 342 336 | 229 363 | 142 401 | 312 588 | 228 786 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 703 | -3 920 | 1 278 | | | | | -3 357 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 719 | 876 | 822 | 3 901 | 4 165 | 552 | 1 192 | 1 004 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 248 608 | 481 386 | 216 577 | 346 237 | 233 528 | 142 953 | 313 780 | 226 433 |
Total Assets Less Current Liabilities | 5 383 578 | 7 470 052 | 8 291 884 | 9 668 825 | 10 550 728 | 11 022 235 | 12 243 352 | 13 119 135 |
Trade Creditors Trade Payables | 3 382 233 | 3 055 249 | 3 301 069 | 2 550 615 | 2 816 863 | 2 830 169 | 3 125 143 | 1 653 935 |
Trade Debtors Trade Receivables | 2 866 882 | 2 971 291 | 1 934 817 | 2 522 218 | 1 167 125 | 638 327 | 937 526 | 1 652 998 |
Wages Salaries | 123 528 | 154 682 | 182 305 | 192 128 | 183 386 | 170 470 | 181 904 | 189 090 |
Director Remuneration | 9 900 | 13 475 | 13 860 | 13 860 | 13 629 | 11 088 | 13 860 | 13 860 |
Fees For Non-audit Services | 4 100 | 30 558 | 17 200 | 20 000 | 17 500 | 17 600 | 20 300 | |
Dividend Recommended By Directors | | 47 473 | 81 688 | 77 477 | 94 908 | 134 296 | 109 678 | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 1 | 1 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | 1 | 1 | 1 | |
Company Contributions To Money Purchase Plans Directors | | | | | 39 | | | |
Additional Provisions Increase From New Provisions Recognised | | | 2 048 | | 3 165 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -1 115 | | -723 | -623 | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | |
Depreciation Amortisation Expense | 6 573 | 23 776 | 21 991 | 22 384 | 21 819 | 12 044 | 10 917 | |
Depreciation Expense Property Plant Equipment | 6 573 | 23 776 | 21 991 | 22 384 | 21 819 | 12 044 | 10 917 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 64 901 | | | | | 12 849 | |
Disposals Property Plant Equipment | | 83 268 | | | | | 13 016 | |
Dividend Per Share Interim | | 23 736 | 40 844 | 38 739 | 47 454 | 67 148 | 54 839 | |
Gain Loss On Disposal Assets Income Statement Subtotal | -868 | -1 872 | | | | | -167 | |
Gain Loss On Disposals Property Plant Equipment | -868 | -1 872 | | | | | -167 | |
Gross Profit Loss | 1 340 681 | 2 500 463 | 1 951 426 | 2 471 845 | 1 701 975 | 1 614 458 | 1 493 649 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 018 | 734 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 241 627 | 238 016 | 246 783 | -94 573 | -324 567 | 284 230 | 55 399 | |
Interest Expense On Bank Overdrafts | 32 | | | | | | | |
Investments Fixed Assets | | | 100 | 100 | 100 | | | |
Investments In Group Undertakings | | | 100 | 100 | 100 | -100 | | |
Key Management Personnel Compensation Total | | 40 583 | 13 860 | 13 860 | 13 629 | 11 088 | 13 860 | |
Merchandise | 535 329 | 773 345 | 1 020 128 | 925 555 | 600 988 | 58 626 | 66 317 | |
Net Cash Flows From Used In Financing Activities | 109 500 | 47 473 | 81 688 | 77 477 | 94 908 | 134 296 | 109 678 | |
Net Cash Flows From Used In Investing Activities | 12 830 | 364 452 | 10 540 | -12 191 | -111 117 | -53 976 | -736 | |
Net Cash Flows From Used In Operating Activities | -1 340 242 | -1 630 536 | -1 698 404 | -711 405 | -2 901 768 | -1 614 486 | -1 202 908 | |
Net Interest Received Paid Classified As Investing Activities | -1 357 | -1 745 | -1 599 | -12 191 | -133 882 | -57 670 | -4 131 | |
Number Shares Issued Fully Paid | | 2 | 2 | 2 | 2 | 2 | 2 | |
Operating Profit Loss | 1 234 606 | 2 613 588 | 1 116 656 | 1 789 824 | 1 073 292 | 691 809 | 1 641 067 | |
Other Deferred Tax Expense Credit | | | 2 048 | -1 115 | 3 164 | -722 | -624 | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | |
Provisions | | | 2 048 | 933 | 4 098 | 3 375 | 2 752 | |
Provisions For Liabilities Balance Sheet Subtotal | | | 2 048 | 933 | 4 098 | 3 375 | 2 752 | |
Purchase Investment Properties | -21 827 | | | | | | | |
Recoverable Value-added Tax | 672 567 | 559 035 | 645 438 | 502 445 | 489 671 | 488 951 | 546 495 | |
Social Security Costs | 7 206 | 13 856 | 11 587 | 11 685 | 11 761 | 8 483 | 10 532 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 382 692 | 12 039 | | 22 765 | 3 694 | 3 395 | |
Turnover Revenue | 10 314 043 | 15 421 056 | 14 112 704 | 16 320 747 | 13 022 768 | 10 318 668 | 11 178 310 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | 18 187 | | |
Rental Leasing Income | | | | | 19 877 | 18 964 | 21 671 | |
Total Operating Lease Payments | | | | | 370 | 445 | | |
Work In Progress | | | | | 452 354 | 704 126 | 874 300 | |