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 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 537 326 | 214 360 | 429 561 | 412 612 | 3 462 011 | 1 658 703 | 115 953 | 158 542 | 91 032 |
Current Assets | 8 882 736 | 5 197 209 | 4 004 738 | 3 744 044 | 5 472 161 | 2 306 516 | 583 009 | 531 417 | 374 728 |
Debtors | 8 345 409 | 4 982 848 | 3 575 176 | 3 331 431 | 2 010 149 | 647 812 | 467 055 | 372 874 | 283 695 |
Net Assets Liabilities | 1 664 466 | 414 445 | 117 492 | 150 788 | -3 171 | 22 347 | | | |
Other Debtors | 170 644 | 12 317 | 8 598 | 7 646 | 7 738 | 531 394 | 450 757 | 30 257 | 30 257 |
Property Plant Equipment | 1 094 751 | 933 139 | 681 811 | 524 228 | 393 838 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 14 800 | 16 800 | 17 400 | 4 100 | | | | | |
Fees For Non-audit Services | 45 099 | 40 369 | 33 880 | | | | | | |
Company Contributions To Money Purchase Plans Directors | 10 308 | 12 367 | 10 170 | 8 400 | 8 400 | | | | |
Director Remuneration | 549 182 | 566 060 | 548 337 | | | | | | |
Dividend Recommended By Directors | | 1 500 000 | 550 000 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | | | | | | | | |
Accrued Liabilities | 818 776 | 670 388 | 438 096 | 123 408 | 416 985 | 196 466 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 5 636 926 | 5 791 482 | 5 969 607 | 5 623 995 | 5 279 672 | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -7 795 | -26 727 | -14 841 | -6 751 | -14 345 | | | |
Administrative Expenses | 2 497 267 | 2 689 628 | 2 821 210 | 3 524 589 | 2 725 335 | 1 397 744 | 285 425 | 49 700 | |
Amounts Owed By Group Undertakings | 3 947 496 | 7 345 | 357 412 | 7 523 | 7 523 | 7 523 | 7 523 | 341 403 | 246 256 |
Amounts Owed To Group Undertakings | | 274 224 | | 1 468 392 | 2 819 608 | 1 342 488 | 33 187 | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 147 | 148 | 193 | | | | | | |
Bank Borrowings Overdrafts | 54 298 | | | | | | | | |
Bank Overdrafts | 54 298 | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | 483 028 | 214 360 | | | | | | | |
Comprehensive Income Expense | 417 073 | 249 979 | 253 047 | 33 296 | -153 959 | 25 518 | | | |
Corporation Tax Payable | 58 743 | 24 726 | -14 435 | -122 431 | -1 496 | -1 496 | | | |
Cost Sales | 12 285 882 | 8 058 025 | 8 325 891 | 6 417 551 | 11 154 070 | 3 362 499 | 425 439 | 8 864 | |
Creditors | 868 128 | 452 392 | 112 853 | 30 481 | 14 144 | 2 284 169 | 574 043 | 528 050 | 366 797 |
Current Asset Investments | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Current Tax For Period | 58 743 | 24 726 | 1 496 | 3 855 | | | | | |
Depreciation Amortisation Expense | 379 618 | 330 470 | 278 757 | | | | | | |
Depreciation Expense Property Plant Equipment | 215 698 | 203 722 | 190 140 | 194 703 | 142 187 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 175 913 | 100 632 | 556 919 | 498 133 | 5 279 672 | | | |
Disposals Property Plant Equipment | | 198 119 | 108 612 | 576 976 | 509 132 | 5 673 510 | | | |
Dividends Paid | 700 000 | 1 500 000 | 550 000 | | | | | | |
Dividends Paid Classified As Financing Activities | -700 000 | -1 500 000 | -550 000 | | | | | | |
Dividends Paid On Shares Interim | 700 000 | 1 500 000 | 550 000 | | | | | | |
Finance Lease Liabilities Present Value Total | 166 017 | 61 341 | 46 122 | 30 481 | 14 144 | | | | |
Finance Lease Payments Owing Minimum Gross | 403 204 | 187 022 | 17 594 | 31 702 | 14 410 | | | | |
Fixed Assets | 1 204 851 | 1 043 239 | 791 911 | 524 228 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 2 447 696 | -1 406 790 | 517 922 | | | | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 248 196 | | | | | | | |
Future Finance Charges On Finance Leases | 12 009 | 12 276 | 2 347 | 1 221 | 266 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 159 916 | 194 517 | 111 240 | 38 330 | 2 199 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 729 | 58 | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 001 150 | 522 063 | -424 514 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 535 440 | -647 015 | 1 758 939 | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 525 | -10 562 | -2 383 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | -1 525 | -10 562 | -2 383 | 54 824 | 51 551 | | | | |
Gross Profit Loss | 2 559 531 | 2 719 460 | 3 006 601 | 3 436 335 | 2 562 504 | 1 386 087 | 272 017 | 43 872 | |
Income Taxes Paid Refund Classified As Operating Activities | 47 783 | -58 743 | -15 931 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 387 017 | -268 668 | 215 201 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -159 024 | -248 196 | -24 726 | -110 355 | | | | | |
Increase Decrease In Property Plant Equipment | | 86 250 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 330 469 | 278 757 | 211 307 | 153 810 | | | | |
Interest Expense On Bank Overdrafts | 70 | | 140 | 51 | 15 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 20 795 | 12 850 | 7 300 | 2 425 | 1 651 | 413 | | | |
Interest Paid Classified As Operating Activities | -70 | | -140 | | | | | | |
Interest Payable Similar Charges Finance Costs | 20 865 | 12 850 | 7 440 | 2 476 | 1 666 | 413 | | | |
Investments Fixed Assets | 110 100 | 110 100 | 110 100 | | | | | | |
Loans Owed To Related Parties | -3 461 924 | -654 339 | -760 708 | -758 333 | -757 133 | | | | |
Net Cash Flows From Used In Financing Activities | 3 241 823 | 513 496 | 1 557 711 | | | | | | |
Net Cash Flows From Used In Investing Activities | 453 244 | 177 687 | 29 430 | | | | | | |
Net Cash Flows From Used In Operating Activities | -1 308 050 | -422 515 | -1 802 342 | | | | | | |
Net Cash Generated From Operations | -1 281 132 | -245 912 | -1 825 713 | | | | | | |
Net Current Assets Liabilities | 1 398 202 | -113 738 | -525 629 | -321 863 | -368 520 | 22 347 | 8 966 | 3 367 | 7 931 |
Net Interest Received Paid Classified As Investing Activities | -6 978 | -1 732 | -382 | | | | | | |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | | | |
Operating Profit Loss | 365 699 | 29 832 | 210 148 | -86 606 | -162 580 | 11 274 | -13 408 | -5 828 | |
Other Creditors | 9 470 | 84 889 | 2 899 | 990 | 990 | 4 231 | 154 103 | 154 103 | 20 990 |
Other Deferred Tax Expense Credit | 35 021 | -7 795 | -26 727 | -14 841 | -6 751 | -14 345 | | | |
Other Interest Receivable Similar Income Finance Income | 6 978 | 1 732 | 382 | 1 037 | 3 536 | 312 | 27 | 229 | |
Other Investments Other Than Loans | 110 100 | 110 100 | 110 100 | -110 100 | | | | | |
Other Operating Income Format1 | 303 435 | | 24 757 | 1 648 | 253 | 22 931 | | | |
Other Remaining Borrowings | 702 111 | 391 051 | 66 731 | 57 820 | | | | | |
Other Taxation Social Security Payable | 446 407 | 495 041 | 230 545 | 104 110 | 463 578 | 243 679 | 5 735 | -896 | -896 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -234 077 | -223 545 | -179 966 | | | | | | |
Payments Received On Account | 700 027 | 1 426 379 | 1 809 392 | 395 089 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 49 451 | 91 533 | 102 575 | 8 400 | 8 400 | | | | |
Prepayments | 293 189 | 301 431 | 105 572 | 9 085 | 21 274 | | | | |
Proceeds From Sales Property Plant Equipment | -3 100 | -11 644 | -5 597 | | | | | | |
Profit Loss | 417 073 | 249 979 | 253 047 | 33 296 | -153 959 | 25 518 | -13 381 | -5 599 | |
Profit Loss On Ordinary Activities Before Tax | 351 812 | 18 714 | 203 090 | -88 045 | -160 710 | 11 173 | -13 381 | -5 599 | |
Property Plant Equipment Gross Cost | 6 731 677 | 6 724 621 | 6 651 418 | 6 148 223 | 5 673 510 | | | | |
Provisions | 70 459 | 62 664 | 35 937 | 21 096 | 14 345 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 70 459 | 62 664 | 35 937 | 21 096 | 14 345 | | | | |
Purchase Property Plant Equipment | -448 322 | -191 063 | -35 409 | | | | | | |
Repayments Borrowings Classified As Financing Activities | -246 673 | -274 441 | -309 824 | | | | | | |
Social Security Costs | 555 493 | 657 249 | 791 640 | 8 017 | | | | | |
Staff Costs Employee Benefits Expense | 5 087 130 | 6 234 629 | 5 095 762 | 1 313 678 | 1 555 227 | 682 473 | | | |
Tax Decrease From Utilisation Tax Losses | | | 86 207 | 25 373 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 10 417 | | | | | |
Tax Expense Credit Applicable Tax Rate | 70 362 | 3 743 | 38 587 | -16 729 | -30 535 | 2 123 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -34 076 | 5 194 | 33 005 | 46 037 | 6 751 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 22 456 | 15 891 | 16 111 | 10 337 | 8 583 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -65 261 | -231 265 | -49 957 | -121 341 | -6 751 | -14 345 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 191 063 | 35 409 | 73 781 | 34 419 | | | | |
Total Assets Less Current Liabilities | 2 603 053 | 929 501 | 266 282 | 202 365 | 25 318 | 22 347 | 8 966 | 3 367 | 7 931 |
Total Borrowings | 1 563 997 | 942 210 | 452 421 | 103 942 | 30 480 | | | | |
Total Current Tax Expense Credit | -100 282 | -223 470 | -23 230 | -106 500 | | | | | |
Total Operating Lease Payments | 354 982 | 215 813 | 981 521 | 991 590 | 11 683 | 542 931 | | | |
Trade Creditors Trade Payables | 1 332 274 | 1 153 556 | 924 807 | 1 223 393 | 1 325 185 | 498 801 | 381 018 | 374 843 | 346 703 |
Trade Debtors Trade Receivables | 271 740 | 1 704 062 | 977 651 | 727 046 | 24 177 | 108 895 | 8 775 | 1 214 | 7 182 |
Turnover Revenue | 14 845 413 | 10 777 485 | 11 332 492 | 9 853 886 | 13 716 574 | 4 748 586 | 697 456 | 52 736 | |
Wages Salaries | 4 482 186 | 5 485 847 | 4 201 547 | 1 297 261 | 1 546 827 | 682 473 | | | |