Profit & Loss |
Date of Accounts |
2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 11 877 | 179 825 | 729 408 | 901 277 | 584 236 |
Current Assets | 1 645 163 | 1 689 383 | 1 138 730 | 1 171 557 | 3 306 783 |
Debtors | 1 633 286 | 1 509 558 | 409 322 | 270 280 | 2 722 547 |
Net Assets Liabilities | 1 525 750 | 946 781 | 1 065 766 | 680 190 | 660 944 |
Other Debtors | 1 380 624 | 1 258 545 | 408 178 | 270 278 | 311 985 |
Property Plant Equipment | 1 347 660 | 1 312 845 | 1 281 359 | 43 771 | 37 205 |
Total Inventories | | 983 354 | 983 354 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 72 684 | 99 466 | 112 063 | 100 561 |
Accumulated Amortisation Impairment Intangible Assets | | 1 093 374 | 1 118 733 | 1 144 091 | 1 169 450 |
Accumulated Depreciation Impairment Property Plant Equipment | 221 437 | 256 252 | 287 738 | 60 076 | 75 462 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 36 594 | 65 245 | 35 475 |
Administrative Expenses | | 5 740 964 | 5 099 263 | 5 263 731 | 5 319 295 |
Amortisation Expense Intangible Assets | | 132 504 | 25 359 | 25 359 | |
Amounts Owed By Group Undertakings | | | | | 2 410 561 |
Amounts Owed By Subsidiaries | 250 000 | 250 000 | | | |
Amounts Owed To Group Undertakings | 688 587 | 322 340 | 446 617 | 8 664 | 779 860 |
Average Number Employees During Period | | 115 | 128 | 135 | 127 |
Bank Borrowings | 651 919 | 620 301 | 597 473 | 561 661 | 529 062 |
Bank Borrowings Overdrafts | 623 067 | 28 852 | 196 906 | 196 906 | 199 266 |
Cash Cash Equivalents | 11 877 | 179 825 | 729 408 | 3 060 397 | 2 261 607 |
Cash Cash Equivalents Cash Flow Value | | | 729 408 | 901 277 | 584 236 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 12 969 | | | -5 963 | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | -20 | | |
Comprehensive Income Expense | | 285 914 | 1 756 783 | 2 151 336 | 748 707 |
Corporation Tax Payable | | 41 783 | 374 272 | 433 255 | 209 870 |
Corporation Tax Recoverable | | 85 432 | | | |
Cost Sales | | 258 894 | 329 278 | 563 877 | 1 152 100 |
Creditors | 623 067 | 591 449 | 1 872 834 | 1 083 498 | 3 266 363 |
Current Tax For Period | | 20 083 | 426 012 | 465 367 | 176 806 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -6 874 | 1 154 | 1 419 | 7 437 |
Depreciation Expense Property Plant Equipment | | 97 352 | 94 981 | 87 286 | |
Dividends Paid Classified As Financing Activities | | -1 500 000 | -1 000 000 | -1 412 540 | -2 000 000 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | -36 800 | | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -1 000 000 | -1 412 540 | -2 000 000 |
Dividends Received Classified As Investing Activities | -5 090 | -1 000 000 | -1 055 200 | -700 000 | -2 000 000 |
Equity Securities Held | | 3 428 | 3 428 | 3 428 | 3 428 |
Finished Goods Goods For Resale | | 983 354 | 983 354 | | |
Fixed Assets | 2 433 665 | 2 398 570 | 2 367 104 | 1 123 553 | 1 116 987 |
Further Item Tax Increase Decrease Component Adjusting Items | | 25 175 | 4 818 | | 4 945 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 642 546 | |
Gain Loss On Disposals Property Plant Equipment | | -2 340 | -1 412 | 187 363 | |
Government Grant Income | | | 34 375 | 9 375 | |
Gross Profit Loss | | 5 784 426 | 6 922 400 | 7 193 300 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -8 091 | -414 432 | -34 505 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 3 590 | 8 048 | -2 627 |
Increase From Amortisation Charge For Year Intangible Assets | | | 25 359 | 25 359 | 25 359 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 815 | 31 486 | 7 724 | 16 023 |
Intangible Assets | | -5 065 150 | -5 784 426 | -6 922 400 | -6 922 635 |
Intangible Assets Gross Cost | | 1 194 809 | 1 194 809 | 1 194 809 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 12 275 | 54 324 | 38 323 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 334 753 | 342 754 | 340 868 | |
Interest Income On Bank Deposits | | 25 580 | 16 926 | 1 570 | 24 511 |
Interest Paid Classified As Operating Activities | | -12 275 | -19 949 | -3 167 | -36 463 |
Interest Payable Similar Charges Finance Costs | 15 132 | 12 275 | 19 949 | 3 167 | 36 463 |
Interest Received Classified As Investing Activities | -5 782 | -25 580 | -16 926 | -1 570 | -789 |
Investment Property | | | | 1 801 000 | 1 801 000 |
Investments | 1 086 005 | 1 085 725 | 1 085 745 | 1 079 782 | 1 079 782 |
Investments Fixed Assets | 1 086 005 | 1 085 725 | 1 085 745 | 1 079 782 | 1 079 782 |
Investments In Subsidiaries | 1 086 005 | 1 085 725 | 1 085 745 | 1 079 782 | 1 079 782 |
Net Cash Flows From Used In Operating Activities | -684 295 | -1 326 633 | | | |
Net Cash Generated From Operations | | -711 841 | -537 180 | 505 119 | 214 263 |
Net Current Assets Liabilities | -284 848 | -860 340 | | | |
Net Finance Income Costs | 10 872 | 1 000 000 | 1 055 200 | 700 000 | 2 000 789 |
Operating Profit Loss | 541 791 | 285 964 | 2 221 638 | 2 664 528 | |
Other Creditors | | 2 228 825 | 1 465 678 | 1 006 600 | 2 453 904 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 38 846 | 235 386 | 27 659 |
Other Disposals Property Plant Equipment | | | 46 467 | 1 465 250 | 29 497 |
Other Interest Receivable Similar Income Finance Income | | 25 580 | 16 926 | 1 570 | 24 511 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 79 925 | 77 833 | 78 515 | 75 045 |
Percentage Class Share Held In Subsidiary | | 60 | 60 | 60 | |
Prepayments Accrued Income | 2 662 | 134 494 | 1 144 | 176 354 | 1 |
Proceeds From Sales Property Plant Equipment | -9 353 | | | -1 422 544 | |
Profit Loss | -122 726 | 921 031 | 1 118 985 | 1 026 964 | 1 980 754 |
Profit Loss On Ordinary Activities Before Tax | 559 866 | 299 123 | 2 183 949 | 2 626 170 | 932 950 |
Property Plant Equipment Gross Cost | 1 569 097 | 1 569 097 | 1 569 097 | 103 847 | 143 074 |
Sales Marketing Distribution Average Number Employees | | 143 | | | |
Social Security Costs | | 250 519 | 276 357 | 284 924 | |
Staff Costs Employee Benefits Expense | | 3 329 008 | 3 239 904 | 3 397 560 | 3 353 282 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 45 739 | 46 893 | 48 312 | 55 749 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -85 432 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 12 532 | | -32 186 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 4 101 | 3 808 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 13 209 | 427 166 | 34 505 | 184 243 |
Total Assets Less Current Liabilities | 2 148 817 | 1 538 230 | | | |
Total Borrowings | | 28 852 | 196 906 | 196 906 | 199 266 |
Total Current Tax Expense Credit | | | 426 012 | 473 415 | 176 806 |
Trade Creditors Trade Payables | | 135 553 | 158 333 | 253 186 | 260 349 |
Trade Debtors Trade Receivables | | 90 798 | 132 967 | 176 775 | 152 248 |
Turnover Revenue | | 6 043 320 | 7 251 678 | 7 757 177 | |
Wages Salaries | | 2 998 564 | 2 885 714 | 3 034 121 | 3 040 674 |