Profit & Loss |
Date of Accounts |
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 | 1 044 595 | 1 119 739 | 557 616 | 1 722 114 | 2 922 181 | 2 199 106 |
Current Assets | 3 955 692 | 4 532 220 | 3 513 097 | 4 877 734 | 6 328 441 | 6 779 073 |
Debtors | 1 898 501 | 1 722 665 | 1 294 757 | 2 174 896 | 2 078 631 | 2 770 792 |
Net Assets Liabilities | 5 370 059 | 5 481 532 | 5 223 948 | 5 324 921 | 6 342 831 | 6 803 625 |
Property Plant Equipment | 5 356 877 | 5 396 503 | 6 593 052 | 6 541 705 | 5 916 297 | 5 992 611 |
Total Inventories | 1 012 596 | 1 689 816 | 1 660 724 | 980 724 | 1 327 629 | 1 809 175 |
Other Debtors | | | 500 | 1 250 | 450 | 1 498 |
|
Other Financial Data |
Audit Fees Expenses | 9 530 | 35 307 | 28 495 | 29 430 | 41 813 | 52 159 |
Director Remuneration | 399 801 | 490 085 | 300 416 | 327 099 | 457 410 | 220 489 |
Accrued Liabilities Deferred Income | 281 138 | 362 378 | 252 539 | 402 203 | 1 201 573 | 1 100 248 |
Accumulated Amortisation Impairment Intangible Assets | 15 000 | 15 000 | 15 000 | | 15 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 11 693 931 | 12 356 824 | 12 612 525 | 11 859 937 | 12 571 520 | 13 212 547 |
Administrative Expenses | 3 530 497 | 3 718 223 | 3 624 684 | 4 153 736 | 4 198 432 | 3 999 391 |
Amounts Owed By Directors | | 10 047 | | | | |
Amounts Owed To Directors | | 4 309 | | | | |
Amounts Owed To Group Undertakings | 18 188 | 18 188 | 18 188 | 18 188 | 18 188 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 120 | 121 | 121 | 117 | 112 | 109 |
Bank Borrowings | 49 628 | 18 610 | 4 580 | 889 177 | 234 588 | 312 823 |
Bank Borrowings Overdrafts | 19 126 | 4 634 | 1 744 887 | 810 353 | 459 098 | 303 333 |
Bank Overdrafts | | 1 301 572 | 1 740 307 | 629 734 | | |
Cash Cash Equivalents Cash Flow Value | | -181 833 | -1 182 691 | 1 092 380 | 2 922 181 | |
Comprehensive Income Expense | 648 877 | 116 473 | -673 584 | 100 973 | 1 017 910 | 480 794 |
Corporation Tax Payable | 190 411 | 14 040 | -76 965 | -352 852 | -75 546 | 7 696 |
Cost Sales | 19 512 294 | 20 783 002 | 17 389 697 | 19 291 442 | 25 361 971 | 25 104 420 |
Creditors | 639 380 | 489 177 | 1 228 768 | 1 920 639 | 1 267 385 | 962 294 |
Current Tax For Period | 190 411 | | -76 965 | | 210 671 | 7 696 |
Deferred Tax Liabilities | 46 354 | 94 975 | 41 776 | 328 199 | 522 962 | 637 042 |
Depreciation Amortisation Expense | 1 136 034 | 827 951 | 847 745 | 731 833 | 1 111 348 | 1 030 824 |
Depreciation Expense Property Plant Equipment | 578 264 | 461 038 | 399 307 | 359 093 | 594 670 | 594 706 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 156 306 | 592 042 | 1 484 422 | | 389 798 |
Disposals Property Plant Equipment | | 245 480 | 723 631 | 1 545 449 | | 421 100 |
Dividend Declared Payable | 430 000 | 430 000 | | | | |
Dividends Paid | | 5 000 | -416 000 | | | 20 000 |
Dividends Paid Classified As Financing Activities | | -5 000 | -14 000 | | | -20 000 |
Dividends Paid On Shares Interim | | 5 000 | 416 000 | | | 20 000 |
Finance Lease Liabilities Present Value Total | 620 254 | 484 543 | 1 228 768 | 1 110 286 | 556 550 | 556 065 |
Fixed Assets | 5 700 079 | 5 739 705 | 6 986 254 | 6 934 907 | 6 309 499 | 6 367 611 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -18 187 | | -430 000 | -412 367 | -35 631 | -20 000 |
Further Item Interest Expense Component Total Interest Expense | 1 138 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 409 740 | 377 657 | 416 657 | 416 657 | 416 657 | 457 782 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 397 017 | -368 061 | -685 101 | 1 396 540 | 626 870 | 106 048 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -570 873 | 180 927 | 424 065 | -885 895 | 96 265 | -685 364 |
Gain Loss On Disposal Assets Income Statement Subtotal | 26 268 | 26 576 | 105 597 | -23 376 | 12 918 | 32 198 |
Gain Loss On Disposals Property Plant Equipment | 26 268 | 26 576 | 105 597 | -23 376 | 12 918 | 32 198 |
Gross Profit Loss | 4 270 739 | 3 834 043 | 2 719 148 | 3 936 213 | 5 623 840 | 4 568 960 |
Income Taxes Paid Refund Classified As Operating Activities | -188 820 | -150 000 | -14 040 | | | 73 283 |
Income Tax Expense Credit On Components Other Comprehensive Income | -3 346 | -6 691 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -193 594 | -1 226 428 | -1 000 858 | 2 275 071 | 1 829 801 | -723 075 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -26 371 | | 76 965 | | |
Increase Decrease In Property Plant Equipment | | 522 950 | 36 502 | 79 450 | | 250 776 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 606 596 | 677 220 | -29 092 | -680 000 | 346 905 | 481 546 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 819 199 | 847 743 | 731 834 | | 1 030 825 |
Intangible Assets Gross Cost | 15 000 | 15 000 | 15 000 | | 15 000 | |
Interest Expense On Bank Loans Similar Borrowings | 3 646 | 931 | 137 | | | |
Interest Expense On Bank Overdrafts | | 974 | 16 860 | 56 591 | 40 393 | 29 970 |
Interest Paid Classified As Operating Activities | -4 784 | -1 905 | -16 997 | -56 591 | -40 393 | -29 970 |
Interest Payable Similar Charges Finance Costs | 4 784 | 1 905 | 16 997 | 56 591 | 40 393 | 29 970 |
Investment Property | 325 000 | 325 000 | 375 000 | 375 000 | 375 000 | 375 000 |
Investment Property Fair Value Model | 325 000 | 325 000 | 375 000 | | 375 000 | |
Investments Fixed Assets | 18 202 | 18 202 | 18 202 | 18 202 | 18 202 | |
Investments In Group Undertakings | 18 202 | 18 202 | 18 202 | 18 202 | 18 202 | -18 202 |
Merchandise | 630 000 | 1 689 816 | 1 660 724 | 980 724 | 1 327 629 | 1 809 175 |
Net Assets Liabilities Subsidiaries | -18 202 | -18 202 | -18 202 | | | |
Net Cash Flows From Used In Financing Activities | 490 755 | 301 521 | -1 276 269 | -1 301 983 | 626 186 | 244 028 |
Net Cash Flows From Used In Investing Activities | 578 791 | 825 843 | 1 930 215 | 698 652 | 470 323 | 1 011 505 |
Net Cash Flows From Used In Operating Activities | -875 952 | 99 064 | 346 912 | -1 671 740 | -2 926 310 | -532 458 |
Net Cash Generated From Operations | -1 069 556 | -52 841 | 315 875 | -1 728 331 | -2 900 068 | -507 333 |
Net Current Assets Liabilities | 447 408 | 408 021 | -390 568 | 772 001 | 1 956 828 | 2 168 499 |
Net Interest Received Paid Classified As Investing Activities | -31 047 | -15 156 | -8 480 | -5 211 | -2 698 | -45 234 |
Number Shares Issued Fully Paid | | 90 | 90 | 90 | | 90 |
Operating Profit Loss | 740 242 | 115 820 | -826 079 | 194 844 | 1 461 039 | 589 569 |
Other Comprehensive Income Expense Net Tax | 3 346 | 6 691 | | | | |
Other Creditors | 6 762 | 8 978 | 9 489 | -9 386 | 8 000 | 8 290 |
Other Deferred Tax Expense Credit | -69 437 | 45 660 | -34 047 | 318 378 | 194 763 | 114 080 |
Other Interest Receivable Similar Income Finance Income | 31 047 | 15 156 | 8 480 | 5 211 | 2 698 | 45 234 |
Other Remaining Borrowings | 80 000 | | 90 000 | | | |
Other Taxation Social Security Payable | 120 929 | 84 591 | 278 291 | 104 946 | 114 720 | 170 036 |
Par Value Share | | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -468 970 | -180 410 | 776 594 | -509 377 | -680 346 | -584 457 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 399 | 52 449 | 63 583 | 102 265 | 110 611 | 98 589 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | 100 |
Prepayments Accrued Income | 67 521 | 89 252 | 79 507 | 124 223 | 251 412 | 766 080 |
Proceeds From Borrowings Classified As Financing Activities | -120 000 | | -90 000 | -889 177 | | -521 404 |
Proceeds From Sales Property Plant Equipment | -208 922 | -107 000 | -237 186 | -37 651 | -54 442 | -63 500 |
Profit Loss | 645 531 | 109 782 | -673 584 | 100 973 | 1 017 910 | 480 794 |
Profit Loss On Ordinary Activities Before Tax | 766 505 | 129 071 | -784 596 | 143 464 | 1 423 344 | 604 833 |
Property Plant Equipment Gross Cost | 17 050 808 | 17 753 327 | 19 205 577 | 18 401 642 | 18 487 817 | 19 205 158 |
Provisions | 138 048 | 177 017 | 142 970 | 461 348 | 656 111 | 770 191 |
Provisions For Liabilities Balance Sheet Subtotal | 138 048 | 177 017 | 142 970 | 461 348 | 656 111 | 770 191 |
Purchase Property Plant Equipment | -818 760 | -947 999 | -2 175 881 | -741 514 | -527 463 | -1 138 441 |
Recoverable Value-added Tax | 243 025 | 110 737 | 18 077 | 182 036 | 118 848 | 105 967 |
Repayments Borrowings Classified As Financing Activities | -159 325 | -111 020 | -14 030 | -94 580 | -195 490 | -611 913 |
Social Security Costs | 356 166 | 409 002 | 394 681 | 375 061 | 463 140 | 432 253 |
Staff Costs Employee Benefits Expense | 4 008 913 | 4 397 378 | 4 240 601 | 4 148 481 | 4 520 496 | 4 332 550 |
Tax Decrease From Utilisation Tax Losses | | -35 130 | | | 97 654 | |
Tax Expense Credit Applicable Tax Rate | 145 636 | 24 523 | -149 073 | 27 258 | 270 435 | 114 918 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 46 562 | -48 932 | -163 085 | -100 343 | 28 531 | -106 274 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 144 | 15 798 | 3 240 | 444 | 12 134 | 5 170 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 120 974 | 19 289 | -111 012 | 42 491 | 405 434 | 124 039 |
Total Additions Including From Business Combinations Property Plant Equipment | | 947 999 | 2 175 881 | 741 514 | | 1 138 441 |
Total Assets Less Current Liabilities | 6 147 487 | 6 147 726 | 6 595 686 | 7 706 908 | 8 266 327 | 8 536 110 |
Total Borrowings | 49 628 | 1 320 182 | 1 744 887 | 1 518 911 | | |
Total Current Tax Expense Credit | 190 411 | -26 371 | -76 965 | -275 887 | 210 671 | 9 959 |
Trade Creditors Trade Payables | 1 818 864 | 1 403 685 | 1 064 212 | 2 503 308 | 2 303 648 | 2 455 415 |
Trade Debtors Trade Receivables | 1 582 999 | 1 512 629 | 1 190 469 | 1 866 939 | 1 707 473 | 1 890 002 |
Turnover Revenue | 23 783 033 | 24 617 045 | 20 108 845 | 23 227 655 | 30 985 811 | 29 673 380 |
Wages Salaries | 3 622 348 | 3 935 927 | 3 782 337 | 3 671 155 | 3 946 745 | 3 801 708 |
Work In Progress | 382 596 | 204 816 | | | | |
Additional Provisions Increase From New Provisions Recognised | | | | 318 378 | | 114 080 |
Cash Receipts From Government Grants | | | | -412 367 | -35 631 | -20 000 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 66 635 | -18 188 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -18 202 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | -71 920 | | | |
Other Operating Income Format1 | | | 79 457 | 412 367 | 35 631 | 20 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 323 | |