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 | 68 993 | 89 078 | 9 304 | 9 327 | 136 961 | 231 967 | 164 501 |
Current Assets | 4 974 701 | 5 221 186 | 6 448 915 | 6 632 176 | 7 169 795 | 6 971 980 | 7 119 921 |
Debtors | 3 388 431 | 3 371 054 | 4 584 413 | 4 695 764 | 5 026 510 | 4 892 032 | 4 908 146 |
Net Assets Liabilities | 590 968 | 593 532 | 594 794 | 581 470 | 585 396 | 757 457 | 916 981 |
Other Debtors | 383 808 | 527 206 | 1 187 883 | 1 857 730 | 1 720 659 | 1 599 874 | 1 521 948 |
Property Plant Equipment | 228 968 | 225 425 | 213 311 | 424 665 | 356 529 | 405 014 | 354 036 |
Total Inventories | 1 517 277 | 1 761 054 | 1 855 198 | 1 927 085 | 2 006 324 | 1 847 981 | |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 000 | 5 000 | 10 000 | 10 750 | 11 000 |
Accrued Liabilities Deferred Income | 24 524 | 13 718 | 14 218 | 118 679 | 28 490 | 16 691 | 17 800 |
Accumulated Depreciation Impairment Property Plant Equipment | 482 864 | 532 133 | 476 097 | 345 220 | 413 356 | 468 242 | 495 435 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 45 726 | 33 447 | 384 382 | | 163 919 | 167 021 |
Administrative Expenses | 1 657 571 | 1 846 378 | 1 752 965 | 1 913 790 | 1 917 514 | 1 991 555 | 2 111 278 |
Average Number Employees During Period | | | 32 | 31 | 31 | 29 | 29 |
Bank Borrowings | | | | | 350 000 | 272 916 | 97 917 |
Bank Borrowings Overdrafts | 21 016 | 21 016 | 73 408 | 43 308 | 263 846 | 139 583 | 190 569 |
Banking Arrangements Classified As Cash Cash Equivalents | | -21 016 | -73 408 | -43 308 | -11 434 | | -92 652 |
Bank Overdrafts | 21 016 | 21 016 | 73 408 | 43 308 | 11 434 | | 92 652 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 137 162 | 141 362 | 106 023 | 309 544 | 255 115 | 246 996 | 125 266 |
Cash Cash Equivalents Cash Flow Value | 47 977 | 68 062 | -64 104 | -33 981 | 125 527 | 231 967 | 71 849 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | -110 434 | -277 180 | -77 926 |
Cash Receipts From Sales Interests In Associates | | | | 597 757 | -110 434 | -277 180 | |
Corporation Tax Payable | 235 665 | 158 520 | 362 798 | 313 554 | 238 679 | 262 658 | 389 229 |
Cost Sales | 13 012 686 | 14 091 425 | 15 886 841 | 16 415 413 | 16 416 604 | 16 438 812 | 17 022 807 |
Creditors | 92 305 | 70 749 | 7 332 | 167 679 | 346 483 | 263 716 | 95 922 |
Current Tax For Period | 196 361 | 129 623 | 100 203 | 20 469 | 157 050 | 253 608 | 242 488 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 5 769 | -1 339 | -4 129 | | 21 560 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 769 | -1 339 | -4 129 | | 21 560 | | |
Depreciation Expense Property Plant Equipment | 34 188 | 9 479 | 35 339 | 72 190 | 54 429 | | |
Depreciation Impairment Expense Property Plant Equipment | | 49 269 | 40 316 | 87 164 | 68 136 | 74 503 | 126 865 |
Dividends Paid | 786 500 | 545 000 | 403 000 | 310 000 | 563 500 | 1 025 500 | 900 000 |
Dividends Paid Classified As Financing Activities | -786 500 | -545 000 | -403 000 | -310 000 | -563 500 | -1 025 500 | -900 000 |
Dividends Paid On Shares Interim | | 545 000 | 403 000 | 310 000 | 563 500 | 1 025 500 | 900 000 |
Finance Lease Liabilities Present Value Total | 92 305 | 70 749 | 7 332 | 167 679 | 82 637 | 124 133 | 95 922 |
Finance Lease Payments Owing Minimum Gross | 140 023 | 132 106 | 68 689 | 287 231 | 180 492 | 240 954 | 253 143 |
Finished Goods Goods For Resale | 1 517 277 | 1 761 054 | 1 855 198 | 1 927 085 | 2 006 324 | 1 847 981 | 2 047 274 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -350 000 | 77 084 | 174 999 |
Further Item Interest Expense Component Total Interest Expense | | | 2 570 | 4 430 | 306 | 3 347 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 114 500 | 497 021 | 597 757 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 118 | 996 | 10 306 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 276 962 | 845 548 | 704 199 | 604 943 | 561 314 | 319 524 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -30 946 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -92 856 | -529 936 | -598 362 | -2 987 | 207 268 | 384 094 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -131 877 | 716 338 | -486 406 | 441 180 | 142 702 | 94 040 |
Gain Loss In Cash Flows From Change In Inventories | | 243 777 | 94 144 | 71 887 | 79 239 | -158 343 | 199 293 |
Gain Loss On Disposals Property Plant Equipment | -79 566 | | -5 245 | -54 240 | | -10 931 | |
Gross Profit Loss | 2 657 104 | 2 527 195 | 2 261 355 | 2 245 936 | 2 684 942 | 3 480 107 | |
Income Taxes Paid Refund Classified As Operating Activities | -164 054 | -206 886 | 104 075 | -69 713 | -244 460 | -241 079 | -115 917 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -20 085 | 132 166 | -30 123 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -15 | 118 | | -20 727 | 12 535 | 11 450 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 49 269 | 40 316 | 87 164 | 68 136 | 74 503 | 126 865 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 8 370 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | -2 213 | 4 855 | 5 493 | 10 594 | 13 472 | 14 242 | |
Interest Income On Bank Deposits | 5 | 4 | 9 | 23 | 12 | 26 | 739 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 | 4 | 9 | 23 | 12 | 26 | 739 |
Interest Payable Similar Charges Finance Costs | -1 387 | 4 855 | 8 063 | 15 024 | 13 778 | 25 959 | 44 253 |
Interest Received Classified As Investing Activities | -5 | -4 | -9 | -23 | -4 921 | -26 | -739 |
Key Management Personnel Compensation Total | | 173 630 | 153 597 | 124 302 | 124 302 | 141 091 | |
Net Cash Flows From Used In Financing Activities | | 318 994 | -28 876 | 421 079 | | | |
Net Cash Flows From Used In Investing Activities | | 160 222 | 530 459 | 950 492 | | | |
Net Cash Flows From Used In Operating Activities | | -499 301 | -369 417 | -1 401 694 | -59 894 | -1 115 321 | -658 928 |
Net Cash Generated From Operations | | -711 042 | -273 405 | -1 486 431 | -318 132 | -1 382 359 | -819 098 |
Net Current Assets Liabilities | 484 552 | 467 764 | 413 594 | 349 263 | 621 689 | 662 498 | 705 206 |
Net Finance Income Costs | 5 | 4 | 9 | 23 | 4 921 | 26 | 739 |
Net Interest Paid Received Classified As Operating Activities | 1 387 | -4 855 | -8 063 | -15 024 | -13 778 | -25 959 | -44 253 |
Number Shares Issued Fully Paid | | 100 | | | | | |
Operating Profit Loss | 999 533 | 680 817 | 508 390 | 332 146 | 767 428 | 1 488 552 | |
Other Creditors | 222 970 | 257 706 | 314 587 | 174 544 | 160 501 | 241 668 | 367 012 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 96 352 | 218 041 | | 19 617 | 99 672 |
Other Disposals Property Plant Equipment | | | 101 597 | 303 905 | | 60 548 | 190 806 |
Other Interest Income | | | | | 4 909 | | |
Other Interest Receivable Similar Income Finance Income | 5 | 4 | 9 | 23 | 4 921 | 26 | 739 |
Other Remaining Borrowings | 1 497 036 | 1 730 959 | 2 226 252 | 1 896 631 | 2 201 129 | 2 091 083 | 2 356 203 |
Other Taxation Social Security Payable | 241 111 | 216 181 | 271 136 | 273 786 | 440 976 | 247 532 | 237 438 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 40 623 | -7 917 | -63 417 | 218 542 | -106 739 | 60 462 | 12 189 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 927 | 46 343 | 41 477 | 33 406 | 34 010 | 33 832 | 35 184 |
Prepayments Accrued Income | 75 248 | 64 051 | 125 964 | 67 990 | 67 990 | 69 797 | 73 321 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -51 113 | 114 500 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -31 624 | | -30 000 | -67 000 |
Profit Loss | 798 795 | 547 564 | 404 262 | 296 676 | 567 426 | 1 197 561 | 1 059 524 |
Profit Loss On Ordinary Activities Before Tax | 1 000 925 | 675 966 | 500 336 | 317 145 | 758 571 | 1 462 619 | 1 302 012 |
Property Plant Equipment Gross Cost | 711 832 | 757 558 | 689 408 | 769 885 | 769 885 | 873 256 | 849 471 |
Provisions For Liabilities Balance Sheet Subtotal | 30 247 | 28 908 | 24 779 | 24 779 | 46 339 | 46 339 | 46 339 |
Purchase Property Plant Equipment | -140 080 | -45 726 | -33 447 | -384 382 | | -163 919 | -167 021 |
Repayments Borrowings Classified As Financing Activities | | 233 923 | 495 293 | -329 621 | 304 498 | -110 046 | 265 120 |
Social Security Costs | 71 425 | 82 187 | 81 920 | 66 182 | 90 622 | 71 283 | |
Staff Costs Employee Benefits Expense | 699 851 | 821 283 | 846 415 | 875 470 | 933 064 | 938 325 | 955 199 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 30 247 | 28 908 | 24 779 | 24 779 | | | |
Tax Expense Credit Applicable Tax Rate | | 128 434 | 95 064 | 60 258 | 144 128 | 277 898 | 253 892 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -21 711 | -198 | 3 109 | -30 747 | 11 557 | -30 983 | -11 865 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 18 703 | 1 387 | 1 034 | 1 379 | 1 365 | 6 693 | 461 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 202 130 | 128 402 | 96 074 | 20 469 | 191 145 | 265 058 | 242 488 |
Total Assets Less Current Liabilities | 713 520 | 693 189 | 626 905 | 773 928 | 978 218 | 1 067 512 | 1 059 242 |
Total Borrowings | 1 518 052 | 1 751 975 | 2 299 660 | 1 939 939 | 2 562 563 | 2 363 999 | 2 546 772 |
Total Current Tax Expense Credit | 196 361 | 129 741 | 100 203 | 20 469 | 169 585 | 265 058 | 242 488 |
Total Operating Lease Payments | 138 000 | 138 000 | 138 000 | 141 804 | 148 000 | | |
Trade Creditors Trade Payables | 2 200 109 | 2 293 965 | 2 711 565 | 3 342 859 | 3 282 888 | 3 199 696 | 2 699 243 |
Trade Debtors Trade Receivables | 2 929 375 | 2 779 797 | 3 270 566 | 2 770 044 | 3 237 861 | 3 222 361 | 3 312 877 |
Turnover Revenue | 15 669 790 | 16 618 620 | 18 148 196 | 18 661 349 | 19 101 546 | 19 918 919 | |
Wages Salaries | 599 499 | 692 753 | 723 018 | 775 882 | 808 432 | 833 210 | 838 822 |
Company Contributions To Defined Benefit Plans Directors | 14 400 | 31 900 | 14 400 | 14 400 | 15 226 | 15 826 | |
Director Remuneration | | | 126 330 | 99 720 | 99 720 | 99 720 | 99 720 |
Director Remuneration Benefits Including Payments To Third Parties | | 173 630 | 140 730 | 114 120 | 113 520 | 115 546 | 114 929 |