Profit & Loss |
Date of Accounts |
2021-04-30 | 2022-04-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 29 106 | 167 125 |
Current Assets | 1 961 763 | 2 149 032 |
Debtors | 1 932 657 | 1 981 907 |
Net Assets Liabilities | 8 553 404 | 8 715 372 |
Other Debtors | 467 452 | 544 093 |
Total Inventories | 14 600 | 19 670 |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 12 570 |
Fees For Non-audit Services | 15 750 | 16 530 |
Accrued Liabilities Deferred Income | 7 250 | 299 343 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 352 218 | 5 763 088 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 686 778 |
Administrative Expenses | 2 279 792 | 2 253 257 |
Amounts Owed By Group Undertakings Participating Interests | 1 586 897 | 1 636 897 |
Amounts Owed To Associates Joint Ventures Participating Interests | 1 | 1 |
Amounts Recoverable On Contracts | 948 540 | 1 062 598 |
Average Number Employees During Period | 2 | 2 |
Bank Borrowings | 611 645 | 513 993 |
Bank Borrowings Overdrafts | 97 653 | 100 892 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 620 436 | 126 738 |
Cash Cash Equivalents | 2 698 718 | 2 942 360 |
Comprehensive Income Expense | 1 133 124 | 361 968 |
Corporation Tax Payable | 84 625 | 46 573 |
Corporation Tax Recoverable | 84 625 | 84 625 |
Cost Sales | 7 503 057 | 6 848 566 |
Creditors | 93 303 | 1 289 953 |
Current Tax For Period | 225 519 | 46 572 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 143 048 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 108 178 | 67 570 |
Depreciation Amortisation Impairment Expense | 917 161 | 997 886 |
Dividends Interest Paid Classified As Financing Activities | 200 000 | 200 000 |
Dividends Paid | -200 000 | 200 000 |
Dividends Paid Classified As Financing Activities | -200 000 | -200 000 |
Exceptional Amounts Written Off Current Assets | 250 000 | |
Finance Lease Liabilities Present Value Total | 88 400 | 3 980 |
Finance Lease Payments Owing Minimum Gross | 177 512 | 63 718 |
Fixed Assets | 273 124 | 273 124 |
Further Item Tax Increase Decrease Component Adjusting Items | 108 178 | 210 618 |
Gain Loss On Disposals Property Plant Equipment | 198 936 | 253 476 |
Government Grant Income | 151 083 | 5 440 |
Gross Profit Loss | 3 867 862 | 2 860 113 |
Impairment Loss Reversal On Investments | 250 000 | |
Income Taxes Paid Refund Classified As Operating Activities | 250 197 | 330 863 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 595 793 | 243 642 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 916 045 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 20 945 | 5 469 |
Interest Income | 1 523 | 5 850 |
Interest Paid Classified As Operating Activities | -42 512 | -22 743 |
Interest Payable Similar Charges Finance Costs | 42 512 | 22 743 |
Interest Received Classified As Investing Activities | -1 523 | -5 850 |
Investment Property | 263 120 | 263 120 |
Investments | 10 004 | 10 004 |
Investments Fixed Assets | 10 004 | 10 004 |
Investments In Joint Ventures | 1 | 1 |
Investments In Subsidiaries | 10 003 | 10 003 |
Key Management Personnel Compensation Total | 156 193 | 156 024 |
Net Cash Flows From Used In Financing Activities | 629 403 | 495 866 |
Net Cash Flows From Used In Investing Activities | 881 653 | 338 358 |
Net Cash Flows From Used In Operating Activities | 2 106 849 | 1 077 866 |
Net Cash Generated From Operations | 2 399 558 | 1 431 472 |
Net Current Assets Liabilities | 1 868 460 | 2 139 621 |
Net Deferred Tax Liability Asset | | 663 600 |
Net Finance Income Costs | 1 523 | 5 850 |
Number Shares Issued Fully Paid | 200 | 200 |
Obligations Under Finance Leases Assumed Lessees | 265 912 | 67 698 |
Operating Profit Loss | 1 757 810 | 636 051 |
Other Creditors | 8 823 | 14 938 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 505 175 |
Other Disposals Property Plant Equipment | | 700 050 |
Other Interest Expense | 21 567 | 17 274 |
Other Interest Receivable Similar Income Finance Income | 1 523 | 5 850 |
Other Operating Income Format1 | 169 740 | 29 195 |
Par Value Share | 200 | 200 |
Payments Finance Lease Liabilities Classified As Financing Activities | 334 871 | 198 214 |
Pension Costs Defined Contribution Plan | 149 057 | 220 139 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 78 767 | 78 605 |
Percentage Class Share Held In Subsidiary | | 100 |
Prepayments Accrued Income | 58 502 | 28 726 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | 441 854 | 481 478 |
Profit Loss | 211 498 | 471 161 |
Profit Loss On Ordinary Activities Before Tax | 1 466 821 | 619 158 |
Property Plant Equipment Gross Cost | 10 088 929 | 10 075 657 |
Provisions For Liabilities Balance Sheet Subtotal | 452 982 | 663 600 |
Purchase Long-term Assets Classified As Investing Activities | 1 325 030 | 825 686 |
Raw Materials Consumables | 14 600 | 19 670 |
Repayments Borrowings Classified As Financing Activities | 94 532 | 97 652 |
Social Security Costs | 7 426 | 7 419 |
Staff Costs Employee Benefits Expense | 156 193 | 156 024 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 452 982 | 663 600 |
Taxation Social Security Payable | 193 500 | 1 435 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 37 798 | 48 158 |
Tax Expense Credit Applicable Tax Rate | 278 696 | 117 640 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 50 324 | 6 489 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 333 697 | 257 190 |
Total Assets Less Current Liabilities | 2 141 584 | 2 412 745 |
Total Borrowings | 97 653 | 100 892 |
Total Borrowings Assumed | 611 645 | 513 993 |
Total Deferred Tax Expense Credit | 108 178 | 210 618 |
Total Operating Lease Payments | 3 509 | 4 217 |
Trade Creditors Trade Payables | 700 716 | 605 587 |
Trade Debtors Trade Receivables | 1 168 741 | 639 350 |
Turnover Revenue | 11 370 919 | 9 708 679 |
Wages Salaries | 70 000 | 70 000 |
Director Remuneration Benefits Including Payments To Third Parties | 148 767 | 148 605 |