Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 625 154 | 447 087 | 593 833 | 1 720 220 | 3 402 707 | 209 841 | 893 765 |
Current Assets | 5 326 622 | 5 643 927 | 4 340 512 | 5 889 571 | 5 510 164 | 5 483 551 | 6 580 484 |
Debtors | 3 389 346 | 2 555 691 | 1 780 201 | 3 125 037 | 1 216 316 | 3 630 678 | 3 112 985 |
Net Assets Liabilities | 2 049 956 | 2 245 654 | 2 629 296 | 3 086 657 | 4 848 611 | 4 093 033 | 4 116 470 |
Other Debtors | 242 349 | 251 342 | 13 750 | 19 391 | 5 641 | | |
Property Plant Equipment | 2 117 348 | 2 057 442 | 2 246 805 | 1 820 550 | 1 519 798 | 1 303 515 | 1 181 858 |
Total Inventories | 1 312 122 | 2 641 149 | 1 966 478 | 1 044 314 | 891 141 | 1 643 032 | 2 573 734 |
|
Other Financial Data |
Audit Fees Expenses | | | 4 800 | 5 200 | 4 720 | 5 815 | 5 000 |
Fees For Non-audit Services | | | 3 410 | 5 815 | 4 125 | 3 060 | 3 025 |
Accrued Liabilities Deferred Income | | | 5 632 | 5 555 | 6 601 | 41 095 | 169 164 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 510 307 | 1 690 306 | 1 818 006 | 1 531 285 | 1 510 102 | 1 748 497 | 1 917 381 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 120 093 | 519 296 | 144 287 | 185 850 | 22 112 | 65 827 |
Administration Support Average Number Employees | | | 2 | 2 | 1 | 1 | 1 |
Administrative Expenses | | | 2 085 815 | 2 302 070 | 2 211 801 | 1 608 861 | 1 654 304 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | 514 607 |
Amounts Owed To Group Undertakings Participating Interests | 13 791 | 13 791 | 13 791 | 20 080 | | | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 28 | 28 | 28 | 28 | 26 | 21 | 27 |
Bank Borrowings | 567 375 | 523 156 | 67 480 | 44 218 | | | |
Bank Overdrafts | 67 480 | 67 480 | 67 480 | | | | |
Comprehensive Income Expense | | | 383 642 | 457 360 | 1 761 954 | 1 244 422 | 773 437 |
Corporation Tax Payable | | | 66 612 | 87 202 | 515 580 | 326 155 | 364 741 |
Cost Sales | | | 9 015 615 | 9 916 398 | 7 890 517 | 8 120 525 | 9 489 447 |
Creditors | 4 461 075 | 4 631 967 | 3 178 491 | 3 893 145 | 1 905 831 | 2 468 898 | 3 376 250 |
Current Tax For Period | | | 66 612 | 87 202 | 427 554 | 328 478 | 33 465 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -28 254 | 3 182 | -50 385 | 44 487 |
Deferred Tax Liabilities | | 300 592 | 300 592 | 272 338 | 275 520 | 225 135 | 269 622 |
Depreciation Expense Property Plant Equipment | | | 215 003 | 318 203 | 313 306 | 238 395 | 180 563 |
Dividends Paid | | | | | | 2 000 000 | 750 000 |
Dividends Paid Classified As Financing Activities | | | | | | 2 000 000 | 750 000 |
Finance Lease Liabilities Present Value Total | 58 000 | 52 772 | | | | | |
Finished Goods Goods For Resale | | | 553 636 | 166 953 | 424 211 | 386 492 | 537 002 |
Further Item Interest Expense Component Total Interest Expense | | | | | 824 | | 5 122 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 320 677 | 313 125 | 374 402 | 374 402 | 374 402 | 374 402 | 405 000 |
Gain Loss On Disposals Property Plant Equipment | | | -27 210 | -78 724 | 37 525 | | -5 917 |
Gross Profit Loss | | | 2 601 264 | 2 695 586 | 4 304 469 | 3 060 130 | 2 516 943 |
Income Taxes Paid Refund Classified As Operating Activities | | | -34 306 | 158 387 | 824 | -515 603 | 5 121 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 146 745 | 1 126 387 | 1 682 487 | -3 192 866 | 683 924 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -224 999 | | -2 300 | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | -28 254 | 3 182 | -50 385 | 44 487 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 179 999 | 215 003 | 318 204 | 313 306 | 238 395 | 180 563 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 37 985 | 23 483 | 12 375 | 1 218 | 211 |
Interest Paid Classified As Operating Activities | | | 37 985 | 23 483 | 13 199 | 1 218 | 5 333 |
Interest Payable Similar Charges Finance Costs | | | 37 985 | 23 483 | 13 199 | 1 218 | 5 333 |
Interest Received Classified As Operating Activities | | | | | | 848 | |
Net Cash Flows From Used In Financing Activities | | | -96 990 | -44 219 | -502 199 | -2 000 000 | -750 000 |
Net Cash Flows From Used In Investing Activities | | | -431 577 | 29 327 | 24 971 | -22 112 | -64 823 |
Net Cash Flows From Used In Operating Activities | | | 675 312 | 1 141 278 | 2 159 715 | -1 170 754 | 1 498 747 |
Net Cash Generated From Operations | | | 747 603 | 1 006 374 | 2 172 090 | -654 781 | 1 498 959 |
Net Current Assets Liabilities | 865 547 | 1 011 960 | 1 162 021 | 1 996 426 | 3 604 333 | 3 014 653 | 3 204 234 |
Nominal Value Allotted Share Capital | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Number Shares Issued Fully Paid | | | | 25 000 | 25 000 | 25 000 | 25 000 |
Operating Profit Loss | | | 515 449 | 393 516 | 2 168 364 | 1 520 585 | 862 639 |
Other Creditors | 16 532 | 2 274 | 34 466 | 28 644 | 6 257 | 3 149 | 3 154 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 87 304 | 604 925 | 334 487 | | 11 679 |
Other Disposals Property Plant Equipment | | | 202 233 | 857 263 | 507 783 | | 18 600 |
Other Interest Receivable Similar Income Finance Income | | | | | | 848 | |
Other Operating Income Format1 | | | | | 75 696 | 69 316 | |
Other Taxation Social Security Payable | | | 37 259 | 517 065 | 135 123 | 286 099 | 43 274 |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 52 772 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 6 818 | 11 422 | 10 194 | 7 457 | 10 118 |
Prepayments Accrued Income | | | 236 227 | 240 489 | 236 598 | 178 063 | 41 779 |
Proceeds From Sales Property Plant Equipment | | | 87 719 | 173 614 | 210 821 | | 1 004 |
Production Average Number Employees | | | 24 | 24 | 24 | 19 | 25 |
Profit Loss | | | 383 642 | 457 360 | 1 761 954 | 1 244 422 | 773 437 |
Profit Loss On Ordinary Activities Before Tax | | | 450 254 | 291 309 | 2 192 690 | 1 520 215 | 851 389 |
Property Plant Equipment Gross Cost | 3 627 655 | 3 747 748 | 4 064 811 | 3 351 833 | 3 029 900 | 3 052 012 | 3 099 239 |
Provisions For Liabilities Balance Sheet Subtotal | 288 231 | 300 592 | 300 592 | | | | |
Purchase Property Plant Equipment | | | 519 296 | 144 287 | 185 850 | 22 112 | 65 827 |
Raw Materials Consumables | | | 1 412 842 | 877 361 | 466 930 | 1 256 540 | 2 036 732 |
Repayments Borrowings Classified As Financing Activities | | | 44 218 | 44 219 | 502 199 | | |
Revenue From Sale Goods | | | 11 616 879 | 12 611 984 | 12 194 986 | 11 180 655 | 12 006 390 |
Selling Average Number Employees | | | 2 | 2 | 1 | 1 | 1 |
Social Security Costs | | | 41 640 | 45 482 | 38 086 | 30 077 | 53 583 |
Staff Costs Employee Benefits Expense | | | 547 708 | 610 650 | 555 918 | 438 183 | 593 338 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 300 592 | 272 338 | 275 520 | 225 135 | 269 622 |
Taxation Social Security Payable | 195 163 | 106 384 | 103 871 | | | | |
Tax Expense Credit Applicable Tax Rate | | | 85 548 | 55 349 | 416 611 | 288 841 | 161 764 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 16 895 | 45 226 | 34 887 | 15 346 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | -18 936 | 14 958 | -34 283 | 4 750 | -143 645 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 66 612 | -166 051 | 430 736 | 275 793 | 77 952 |
Total Assets Less Current Liabilities | 2 982 895 | 3 069 402 | 3 408 826 | 3 816 976 | 5 124 131 | 4 318 168 | 4 386 092 |
Total Current Tax Expense Credit | | | 66 612 | -137 797 | 427 554 | 326 178 | 33 465 |
Trade Creditors Trade Payables | 4 110 109 | 4 389 266 | 2 953 251 | 3 190 381 | 1 242 270 | 1 812 400 | 2 795 917 |
Trade Debtors Trade Receivables | 3 146 997 | 2 304 349 | 1 530 224 | 2 865 157 | 974 077 | 3 452 615 | 2 556 599 |
Turnover Revenue | | | 11 616 879 | 12 611 984 | 12 194 986 | 11 180 655 | 12 006 390 |
Wages Salaries | | | 499 250 | 553 746 | 507 638 | 364 625 | 529 637 |
Director Remuneration | | | 38 760 | 39 216 | 32 224 | 36 024 | |
Dividend Recommended By Directors | | | | 2 019 | 2 020 | 2 000 000 | 750 000 |