Profit & Loss |
Date of Accounts |
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 | 53 741 | 55 216 | 57 616 | 23 990 | 49 462 | 185 293 | 357 062 |
Current Assets | 188 004 | 171 870 | 213 745 | 97 022 | 131 679 | 268 398 | 501 686 |
Debtors | 92 831 | 77 269 | 116 967 | 39 320 | 56 428 | 45 758 | 108 008 |
Net Assets Liabilities | 1 455 510 | 1 340 565 | 1 392 578 | 1 727 566 | 1 719 340 | 2 268 406 | 2 651 630 |
Other Debtors | 8 670 | 16 431 | 20 861 | 34 518 | 41 605 | 39 943 | 62 300 |
Property Plant Equipment | 5 296 634 | 4 928 104 | 4 843 223 | 5 049 533 | 4 942 542 | 5 323 663 | 5 271 410 |
Total Inventories | 41 432 | 39 385 | 39 162 | 33 712 | 25 789 | 37 347 | 36 616 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | | | | | | |
Accrued Liabilities Deferred Income | 45 157 | 44 374 | 72 109 | 29 690 | | | |
Accumulated Amortisation Impairment Intangible Assets | 86 000 | 41 000 | 41 000 | 41 000 | 41 000 | 41 000 | 41 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 702 688 | 2 835 080 | 2 948 238 | 3 075 757 | 3 190 236 | 3 323 141 | 3 498 544 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 56 307 | 84 327 | 53 042 | 32 145 | 532 421 | 158 055 |
Administrative Expenses | 1 469 941 | 1 501 027 | 1 474 486 | 1 381 445 | | | |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 | 5 | 5 | 5 |
Amounts Owed To Associates Joint Ventures Participating Interests | 259 959 | 345 643 | 378 297 | 392 274 | | | |
Amounts Owed To Directors | 235 557 | 159 835 | 166 454 | 135 717 | | | |
Amounts Owed To Group Undertakings | 1 | 1 | 1 | 1 | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | 392 275 | 393 898 | 373 898 | 379 655 |
Amounts Owed To Other Related Parties Other Than Directors | 101 377 | 88 480 | 90 105 | 34 000 | 19 185 | 39 013 | 14 185 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | | | |
Average Number Employees During Period | 65 | 65 | 69 | 35 | 35 | 48 | 48 |
Bank Borrowings Overdrafts | 475 225 | 411 045 | 452 568 | 121 349 | 333 638 | 173 208 | 181 239 |
Bank Overdrafts | 315 605 | 245 070 | 280 378 | 121 349 | | | |
Cash Cash Equivalents | -261 864 | -189 854 | -222 762 | -97 359 | | | |
Cash Cash Equivalents Cash Flow Value | -261 864 | -189 854 | -222 762 | -97 359 | | | |
Comprehensive Income Expense | 26 315 | -104 945 | 56 013 | 338 988 | | | |
Corporation Tax Payable | 417 | 21 343 | 35 924 | 42 559 | 49 385 | 26 222 | 119 172 |
Cost Sales | 665 700 | 665 431 | 600 565 | 519 394 | | | |
Creditors | 1 141 922 | 1 208 776 | 1 318 457 | 867 891 | 996 515 | 1 070 397 | 1 012 796 |
Current Tax For Period | 417 | 21 343 | 21 581 | 20 978 | | | |
Decrease Through Discontinued Operations Intangible Assets | | 45 000 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 8 528 | -7 946 | -7 528 | -12 443 | | | |
Deferred Tax Liabilities | 251 151 | 243 205 | 235 677 | 223 234 | | | |
Depreciation Expense Property Plant Equipment | 181 448 | 161 350 | 149 482 | 141 564 | | | |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 28 958 | 36 324 | 14 045 | 13 598 | 6 284 | 30 550 |
Disposals Property Plant Equipment | | 137 445 | 56 050 | 19 213 | 24 657 | 18 395 | 34 905 |
Dividends Paid Classified As Financing Activities | 10 000 | 10 000 | 4 000 | 4 000 | | | |
Dividends Paid On Shares | 10 000 | 10 000 | 4 000 | 4 000 | | | |
Finance Lease Liabilities Present Value Total | 61 301 | 45 143 | 49 102 | 41 816 | | | |
Finance Lease Payments Owing Minimum Gross | 130 435 | 69 134 | 102 877 | 55 598 | | | |
Finished Goods | 41 432 | 39 385 | 39 162 | 33 712 | | | |
Fixed Assets | 5 296 635 | 4 928 105 | 4 843 224 | 5 049 534 | 4 942 543 | 5 323 664 | 5 271 411 |
Further Item Increase Decrease In Amortisation Impairment Intangible Assets Component Corresponding Total | | -45 000 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 236 000 | 206 500 | 177 000 | 147 500 | 118 000 | 88 500 | 59 000 |
Gain Loss In Cash Flows From Change In Accrued Items | -9 399 | -783 | 27 735 | -42 419 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -87 103 | 2 219 | -70 260 | -93 967 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -5 226 | 15 562 | -39 698 | 77 647 | | | |
Gain Loss In Cash Flows From Change In Inventories | 2 818 | 2 047 | 223 | 5 450 | | | |
Gain Loss On Disposals Property Plant Equipment | 592 | 10 313 | -6 426 | -1 668 | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | -72 125 | -165 000 | | 300 000 | | | |
Gross Profit Loss | 1 678 723 | 1 641 929 | 1 613 524 | 1 458 694 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 417 | 7 000 | 14 343 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -45 083 | 72 010 | -32 908 | 125 403 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | -69 581 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 161 350 | 149 482 | 141 564 | 128 077 | 139 189 | 205 953 |
Intangible Assets Gross Cost | 86 000 | 41 000 | 41 000 | 41 000 | 41 000 | 41 000 | 41 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 114 440 | 106 312 | 102 945 | 101 352 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 31 003 | 11 716 | 11 504 | 9 414 | | | |
Interest Paid Classified As Operating Activities | 165 476 | 128 403 | 120 395 | 111 674 | | | |
Interest Payable Similar Charges Finance Costs | 165 476 | 128 403 | 120 395 | 111 674 | | | |
Investments | 1 | -164 999 | -164 999 | 1 | 1 | 1 | -164 999 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Group Undertakings | 1 | 1 | 1 | -164 999 | 1 | -164 999 | 1 |
Net Cash Flows From Used In Financing Activities | -129 789 | -223 600 | -98 855 | 51 822 | | | |
Net Cash Flows From Used In Investing Activities | -104 625 | 52 493 | -71 027 | -49 542 | | | |
Net Cash Flows From Used In Operating Activities | 189 331 | 243 117 | 136 974 | 123 123 | | | |
Net Cash Generated From Operations | 354 807 | 371 937 | 264 369 | 249 140 | | | |
Net Current Assets Liabilities | -953 918 | -1 036 906 | -1 104 712 | -770 869 | -864 836 | -801 999 | -511 110 |
Net Debt Funds | | | 2 920 659 | 2 851 078 | | | |
Net Deferred Tax Liability Asset | -4 162 | 243 205 | 235 677 | 223 234 | | | |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | | | |
Operating Profit Loss | 272 861 | 201 855 | 190 461 | 159 197 | | | |
Other Creditors | 15 532 | 5 401 | 12 838 | 15 108 | 68 105 | 83 618 | 99 649 |
Other Finance Costs | 20 033 | 10 375 | 5 946 | 908 | | | |
Other Operating Income Format1 | 64 079 | 60 953 | 51 423 | 81 948 | | | |
Other Remaining Operating Income | | | | 42 260 | | | |
Other Taxation Social Security Payable | 67 853 | 65 924 | 87 446 | 29 500 | 7 253 | 17 408 | 135 915 |
Par Value Share | | 1 | 1 | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 79 627 | 61 301 | -33 743 | 47 279 | | | |
Pension Costs Defined Contribution Plan | 6 643 | 5 204 | 9 666 | 9 744 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 643 | 17 204 | 21 666 | 21 744 | | | |
Prepayments Accrued Income | 43 946 | 25 525 | 27 595 | 30 022 | | | |
Proceeds From Borrowings Classified As Financing Activities | -67 940 | -237 983 | -161 252 | 89 124 | | | |
Proceeds From Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | 27 778 | 85 684 | 32 654 | 13 977 | | | |
Proceeds From Sales Property Plant Equipment | 20 200 | 108 800 | 13 300 | 3 500 | | | |
Profit Loss | 98 440 | 60 055 | 56 013 | 38 988 | | | |
Profit Loss On Ordinary Activities Before Tax | 107 385 | 73 452 | 70 066 | 47 523 | | | |
Property Plant Equipment Gross Cost | 7 999 322 | 7 763 184 | 7 791 461 | 8 125 290 | 8 132 778 | 8 646 804 | 8 769 954 |
Provisions | 251 151 | 243 205 | 235 677 | 223 234 | | | |
Purchase Property Plant Equipment | 124 825 | 56 307 | 84 327 | 53 042 | | | |
Rental Leasing Income | 64 079 | 60 953 | 51 423 | 39 688 | | | |
Revenue From Rendering Services | 2 344 423 | 2 307 360 | 2 214 089 | 1 978 088 | | | |
Social Security Costs | 30 574 | 32 045 | 30 773 | 29 958 | | | |
Staff Costs Employee Benefits Expense | 734 269 | 685 839 | 687 601 | 688 880 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 251 151 | 243 205 | 235 677 | 223 234 | 208 168 | 285 039 | 366 582 |
Tax Decrease From Utilisation Tax Losses | 24 160 | 4 162 | | | | | |
Tax Expense Credit Applicable Tax Rate | 21 477 | 13 956 | 26 195 | 9 030 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 413 | 10 208 | 7 529 | 12 443 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 687 | 1 341 | 740 | -495 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | 8 528 | -7 946 | -7 528 | -12 443 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 8 945 | 13 397 | 14 053 | 8 535 | | | |
Total Assets Less Current Liabilities | 4 342 717 | 3 891 199 | 3 738 512 | 4 278 665 | 4 077 707 | 4 521 665 | 4 760 301 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -155 000 | | 300 000 | | | |
Trade Creditors Trade Payables | 115 100 | 181 422 | 140 067 | 161 594 | 125 051 | 357 030 | 82 981 |
Trade Debtors Trade Receivables | 40 215 | 35 313 | 68 511 | 4 802 | 14 823 | 5 815 | 45 708 |
Turnover Revenue | 2 344 423 | 2 307 360 | 2 214 089 | 1 978 088 | | | |
Unused Provision Reversed | | 7 946 | 7 528 | 12 443 | | | |
Wages Salaries | 685 052 | 636 590 | 635 162 | 637 178 | | | |
Advances Credits Directors | 235 557 | 159 835 | 166 454 | 135 717 | | | |
Advances Credits Made In Period Directors | 169 266 | 10 086 | 110 300 | | | | |
Advances Credits Repaid In Period Directors | 82 055 | 85 808 | 103 681 | | | | |
Company Contributions To Money Purchase Plans Directors | 12 000 | 12 000 | 12 000 | 12 000 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | | | |