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 | 688 580 | 35 774 | 42 108 | 109 553 | 36 294 | 177 297 | 81 918 | 51 111 |
Current Assets | 3 943 422 | 3 214 483 | 3 358 887 | 3 501 874 | 3 221 718 | 3 446 311 | 4 367 404 | 3 941 715 |
Debtors | 1 597 904 | 1 414 163 | 1 492 341 | 1 742 375 | 1 303 008 | 1 362 887 | 2 103 585 | 1 716 247 |
Net Assets Liabilities | 4 791 812 | 5 161 487 | 5 168 791 | 2 932 215 | 3 094 675 | 3 035 988 | 3 192 493 | 3 420 649 |
Other Debtors | 965 | 35 509 | 540 | | 120 | 1 667 | 881 | |
Property Plant Equipment | 2 848 655 | 4 095 296 | 5 814 511 | 1 286 109 | 1 204 655 | 1 155 122 | 1 121 760 | 1 166 772 |
Total Inventories | 1 656 938 | 1 764 546 | 1 824 438 | 1 649 946 | 1 882 416 | 1 906 127 | 2 181 901 | |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 7 500 | 7 800 | 8 750 | 9 200 | 10 710 | 11 780 | 14 120 |
Accrued Liabilities Deferred Income | 184 670 | 164 844 | 92 917 | 187 559 | 47 240 | 88 037 | 33 776 | 42 359 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 270 845 | 1 365 531 | 1 472 352 | 1 551 189 | 1 613 866 | 1 664 680 | 1 729 414 | 1 825 120 |
Additions From Acquisitions Investment Property Fair Value Model | | | | 189 367 | | | 33 006 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 580 272 | 1 854 876 | 57 709 | 21 056 | 25 356 | 31 372 | 140 718 |
Administrative Expenses | 3 125 799 | 3 000 713 | 3 063 896 | 3 181 821 | 2 385 451 | 1 950 930 | 1 792 049 | 1 973 842 |
Amounts Owed To Group Undertakings | 1 000 | | | | | | | |
Average Number Employees During Period | 85 | 86 | 87 | 86 | 73 | 65 | 69 | 74 |
Bank Borrowings | 770 467 | 407 142 | 2 117 487 | 2 059 852 | 1 952 982 | 1 929 022 | 1 798 055 | 1 694 832 |
Bank Borrowings Overdrafts | 365 803 | 185 277 | 67 877 | 2 059 852 | 1 952 982 | 210 472 | 35 647 | 1 559 006 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 21 002 | 34 165 | 22 890 | 15 336 | 10 000 | 7 500 | 25 474 | 29 425 |
Cash Cash Equivalents | 688 580 | 35 774 | 42 108 | | | | | |
Cash Cash Equivalents Cash Flow Value | | 35 774 | 42 108 | 109 553 | 36 294 | 177 297 | 81 918 | 51 111 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 244 145 | | | | | | | |
Corporation Tax Payable | 192 942 | | | | | | | |
Corporation Tax Recoverable | | | 192 251 | 111 427 | 20 395 | 6 900 | | |
Cost Sales | 5 958 743 | 4 600 658 | 4 225 662 | 4 630 285 | 4 458 442 | 3 593 523 | 5 197 723 | 6 022 024 |
Creditors | 383 738 | 222 361 | 151 852 | 42 845 | 17 441 | 220 899 | 56 908 | 1 638 161 |
Current Tax For Period | 192 933 | | -102 044 | -111 427 | -20 395 | -6 900 | | |
Deferred Tax Asset Debtors | | | | 150 000 | 111 000 | 146 000 | 154 000 | 170 801 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -2 273 | | -2 501 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 60 000 | -140 000 | 61 273 | -23 000 | 37 501 | -4 771 |
Depreciation Amortisation Impairment Expense | | | 36 514 | 15 023 | | | | |
Depreciation Expense Property Plant Equipment | 102 070 | 101 746 | 93 034 | 92 528 | 80 104 | 70 603 | 64 734 | |
Depreciation Impairment Expense Property Plant Equipment | | | 129 548 | 107 551 | 80 104 | 70 603 | 64 734 | 95 706 |
Disposals Investment Property Fair Value Model | | | | 165 600 | | | | |
Dividend Declared Payable | | 15 000 | | | | | | |
Dividend Income From Group Undertakings | | 105 300 | | | | | | |
Dividends Paid | 250 000 | 100 000 | | | | 150 000 | | |
Dividends Paid Classified As Financing Activities | -250 000 | -85 000 | -15 000 | | | -150 000 | | |
Dividends Paid On Shares Final | | | | | | 150 000 | | |
Dividends Received Classified As Investing Activities | | -105 300 | | | | | | |
Finance Lease Liabilities Present Value Total | 17 935 | 17 185 | 56 742 | 33 963 | 14 292 | 12 563 | 37 117 | 113 101 |
Finance Lease Payments Owing Minimum Gross | 25 122 | 17 185 | 72 672 | 33 963 | 17 121 | 14 384 | 38 083 | 137 285 |
Finished Goods Goods For Resale | 1 656 938 | 1 764 546 | 1 824 438 | 1 649 946 | 1 882 416 | 1 906 127 | 2 181 901 | 2 174 357 |
Fixed Assets | 3 093 800 | 4 261 897 | 5 981 111 | 4 287 109 | 4 455 655 | 4 656 122 | 4 655 766 | 4 900 778 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 344 749 | 363 325 | | 57 635 | 106 870 | -50 000 | 130 967 | 103 223 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 58 921 |
Further Item Tax Increase Decrease Component Adjusting Items | | -31 702 | 37 978 | 25 566 | 45 000 | 5 286 | 2 937 | -9 905 |
Future Finance Charges On Finance Leases | | | | | 2 829 | 1 821 | 966 | 24 184 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 27 476 | 7 009 | 5 855 | 38 447 | 21 807 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -80 | -31 841 | -1 772 | 6 171 | 20 482 | 16 736 | 87 887 | 102 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | -1 616 607 | 250 000 | 250 000 | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | -5 600 | | 250 000 | | 200 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -781 757 | 157 083 | -508 478 | -833 389 | 393 624 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 180 858 | -309 335 | 38 374 | 739 598 | -404 139 |
Gain Loss In Cash Flows From Change In Inventories | | | | -174 492 | 232 470 | 23 711 | 275 774 | -7 544 |
Gain Loss On Disposals Property Plant Equipment | -5 778 | -8 208 | 1 404 | -7 570 | 719 | -4 285 | | |
Government Grant Income | | 241 297 | 26 811 | | 66 179 | 414 402 | 47 464 | |
Gross Profit Loss | 4 014 270 | 3 135 782 | 2 970 132 | 2 369 407 | 2 314 525 | 1 392 406 | 1 942 546 | |
Impairment Loss Reversal On Investments | | 244 144 | 1 | 1 616 607 | -250 000 | -250 000 | | |
Income From Other Fixed Asset Investments | | 1 001 | 1 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -281 999 | -33 795 | | 192 251 | 111 428 | 18 709 | 6 900 | |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | -180 000 | | -4 427 240 | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | -1 616 607 | 250 000 | 250 000 | | 200 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -67 445 | 73 259 | | 95 379 | 30 807 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -159 147 | -89 963 | | -1 | 1 686 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 123 823 | 129 548 | 107 551 | 80 104 | 70 603 | 64 734 | 95 706 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 25 341 | 14 417 | 34 153 | 59 239 | 52 778 | 39 654 | 40 355 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | 4 803 | 25 393 | 44 761 | 33 175 | 17 760 | 33 771 | 69 860 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 302 | 1 815 | 6 097 | 6 385 | 3 620 | 1 856 | 890 | |
Interest Income On Bank Deposits | 1 050 | 309 | | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 050 | 309 | | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | -75 016 | -209 506 |
Interest Payable Similar Charges Finance Costs | 27 643 | 21 035 | 65 643 | 110 385 | 119 716 | 87 997 | 108 895 | 209 506 |
Interest Received Classified As Investing Activities | -1 050 | -309 | | | -130 | -10 | -3 | -6 |
Interim Dividends Paid | | 100 000 | | | | | | |
Investment Income Net Amounts Written Off Back To Investments | | 244 144 | 1 | | | | | |
Investment Property | | 165 600 | 165 600 | 3 000 000 | 3 250 000 | 3 500 000 | 3 533 006 | 3 733 006 |
Investment Property Fair Value Model | | | 165 600 | 3 000 000 | 3 250 000 | 3 500 000 | 3 533 006 | 3 733 006 |
Investments Fixed Assets | 245 145 | 1 001 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Investments In Subsidiaries | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Key Management Personnel Compensation Total | | | | | | | 162 738 | 136 953 |
Net Cash Flows From Used In Financing Activities | | | | 106 196 | 136 987 | | | |
Net Cash Flows From Used In Investing Activities | | | | 43 326 | -2 199 | | | |
Net Cash Flows From Used In Operating Activities | -543 806 | -1 195 779 | -112 117 | -216 967 | -61 529 | -353 079 | -81 153 | |
Net Cash Generated From Operations | | 1 250 609 | -177 760 | -135 101 | -39 674 | -393 640 | -149 269 | -346 650 |
Net Current Assets Liabilities | 2 081 750 | 1 121 951 | -600 468 | -1 242 049 | -1 253 539 | -1 297 235 | -1 261 365 | 315 062 |
Net Finance Income Costs | 1 050 | 105 609 | | | 130 | 10 | 3 | 6 |
Net Interest Paid Received Classified As Operating Activities | -27 643 | -21 035 | -65 643 | -110 385 | -89 573 | -59 270 | -75 016 | |
Number Shares Issued Fully Paid | | | 423 400 | | | | | |
Operating Profit Loss | 903 631 | 470 098 | -59 059 | -761 011 | 70 650 | -98 914 | 300 397 | |
Other Creditors | 334 669 | 351 850 | 989 184 | 1 623 443 | 1 492 874 | 1 631 647 | 2 265 663 | 2 015 944 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 14 737 | 22 727 | 28 714 | 17 427 | 19 789 | | |
Other Disposals Property Plant Equipment | | 58 945 | 28 840 | 80 034 | 39 833 | 24 075 | | |
Other Interest Receivable Similar Income Finance Income | 1 050 | 105 609 | | | 130 | 10 | 3 | 6 |
Other Operating Income Format1 | 15 160 | 318 698 | 34 705 | 51 403 | 141 576 | 459 610 | 149 900 | 136 371 |
Other Remaining Borrowings | | 37 084 | 37 084 | 27 232 | 16 786 | 5 744 | | |
Other Taxation Social Security Payable | 209 615 | 43 486 | 141 023 | 200 961 | 311 281 | 532 840 | 239 455 | 249 474 |
Par Value Share | | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -18 317 | -7 937 | -27 533 | -38 709 | -19 671 | -1 729 | 24 554 | 75 984 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 102 887 | 107 177 | 108 225 | 126 719 | 59 311 | 37 727 | 38 590 | 51 333 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 134 544 | 145 868 | 135 813 | 146 614 | 171 033 | 161 510 | 236 991 | 293 392 |
Proceeds From Sales Investment Properties | | | | -160 000 | | | | |
Proceeds From Sales Property Plant Equipment | -18 000 | -36 000 | -7 517 | -43 750 | -23 125 | -1 | | |
Profit Loss | 684 105 | 469 675 | 7 304 | -2 236 576 | 162 460 | 91 313 | 156 505 | 228 156 |
Profit Loss On Ordinary Activities Before Tax | 877 038 | 310 528 | -124 703 | -2 488 003 | 201 064 | 63 099 | 191 505 | 223 385 |
Property Plant Equipment Gross Cost | 4 119 500 | 5 460 827 | 7 286 863 | 2 837 298 | 2 818 521 | 2 819 802 | 2 851 174 | 2 991 892 |
Provisions For Liabilities Balance Sheet Subtotal | | | 60 000 | 70 000 | 90 000 | | | |
Purchase Investment Properties | | | | -189 367 | | | -33 006 | |
Purchase Property Plant Equipment | -489 591 | -1 580 272 | -1 771 856 | -57 709 | -21 056 | -25 356 | -31 372 | -140 718 |
Repayments Borrowings Classified As Financing Activities | | | | -9 852 | -10 446 | -11 042 | -5 744 | |
Research Development Expense Recognised In Profit Or Loss | 105 006 | 8 026 | 10 874 | 7 848 | 10 001 | 13 692 | 7 947 | |
Retirement Benefit Obligations Surplus | | 107 177 | 108 225 | | | | | |
Social Security Costs | 194 551 | 198 262 | 213 313 | 218 772 | 177 294 | 151 068 | 155 438 | |
Staff Costs Employee Benefits Expense | 2 444 065 | 2 474 909 | 2 614 414 | 2 647 918 | 2 168 877 | 1 920 263 | 1 902 859 | 2 002 256 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 60 000 | 70 000 | 90 000 | 102 000 | 145 000 | 157 030 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 5 438 | 6 271 | |
Tax Expense Credit Applicable Tax Rate | | | -23 694 | -472 721 | 38 202 | 11 989 | 36 386 | 42 443 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -79 944 | -56 328 | -111 427 | -20 395 | -11 952 | -3 228 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -78 109 | | | | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -2 501 | |
Tax Increase Decrease From Effect Dividends From U K Companies | | -20 976 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 805 | 2 595 | | | | 2 150 | 2 388 | 1 671 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 192 933 | -159 147 | -132 007 | -251 427 | 38 604 | -28 214 | 35 000 | -4 771 |
Total Assets Less Current Liabilities | 5 175 550 | 5 383 848 | 5 380 643 | 3 045 060 | 3 202 116 | 3 358 887 | 3 394 401 | 5 215 840 |
Total Borrowings | 365 803 | 222 361 | 95 110 | 16 786 | 5 124 | 210 472 | 35 647 | 1 559 006 |
Total Current Tax Expense Credit | 192 933 | -159 147 | -192 007 | -111 427 | -20 396 | -5 214 | | |
Total Deferred Tax Expense Credit | | | | -140 000 | 59 000 | -23 000 | 35 000 | -4 771 |
Total Increase Decrease In Provisions | | | | | 30 143 | 28 727 | 33 879 | |
Total Operating Lease Payments | 17 382 | 19 250 | 25 242 | 18 000 | 18 000 | 18 000 | 15 229 | |
Trade Creditors Trade Payables | 526 925 | 1 269 046 | 660 840 | 653 758 | 657 243 | 764 592 | 1 311 611 | 1 149 104 |
Trade Debtors Trade Receivables | 1 462 395 | 1 232 786 | 1 163 737 | 1 334 334 | 1 000 460 | 1 046 810 | 1 711 713 | 1 252 054 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | -14 400 | | | | | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 1 375 749 | -4 506 332 | | | | | |
Turnover Revenue | 9 973 013 | 7 752 771 | 7 195 794 | 6 999 692 | 6 772 967 | 4 985 929 | 7 140 269 | |
Unwinding Discount On Provisions Expense | | | | | 30 143 | 28 727 | 33 879 | |
Wages Salaries | 2 146 627 | 2 169 470 | 2 292 876 | 2 302 427 | 1 932 272 | 1 731 468 | 1 708 831 | 1 790 328 |
Advances Credits Directors | | 58 926 | 99 692 | | | | | |
Company Contributions To Defined Benefit Plans Directors | 71 361 | 73 240 | 73 845 | 77 100 | 20 183 | 2 872 | 5 109 | |
Director Remuneration | | 423 795 | 363 672 | 384 250 | 260 118 | 227 031 | 207 243 | 195 203 |
Director Remuneration Benefits Including Payments To Third Parties | | | 437 517 | 461 350 | 280 301 | 229 903 | 212 352 | 207 303 |
Directors Gender Not Disclosed | | 6 | 5 | | | | | |
Employees Gender Not Disclosed | | 91 | 87 | | | | | |