Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 669 637 |
Current Assets | 5 452 517 | 4 958 484 | 4 916 591 | 3 574 979 | 2 563 313 | 6 808 382 |
Debtors | 3 354 977 | 3 149 015 | 3 111 954 | 1 726 788 | 1 194 860 | 2 953 640 |
Net Assets Liabilities | 5 466 879 | 12 999 264 | 13 087 739 | 10 857 737 | 9 968 096 | 11 086 897 |
Other Debtors | 156 326 | 10 743 | 71 900 | 70 935 | 53 381 | 84 378 |
Property Plant Equipment | 12 267 788 | 12 287 532 | 12 119 098 | 11 499 532 | 10 726 819 | 10 346 072 |
Total Inventories | 2 097 540 | 1 809 469 | 1 804 637 | 1 848 191 | 1 368 453 | 3 185 105 |
|
Other Financial Data |
Audit Fees Expenses | 14 572 | 11 000 | 10 400 | 15 000 | 30 100 | 15 000 |
Accrued Liabilities Deferred Income | 1 721 147 | 683 991 | 2 058 296 | 923 306 | 766 003 | 1 477 020 |
Accumulated Amortisation Impairment Intangible Assets | 4 021 286 | 4 576 788 | 5 131 111 | 5 665 849 | 6 201 290 | 7 645 386 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 294 798 | 5 579 357 | 6 310 888 | 6 982 163 | 7 639 656 | 8 277 456 |
Additions Other Than Through Business Combinations Intangible Assets | | 624 477 | 693 690 | 135 905 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 401 829 | 692 516 | 219 534 | 68 784 | 473 710 |
Administrative Expenses | 6 304 660 | 5 999 559 | 6 153 320 | 5 934 298 | 5 098 963 | 6 779 066 |
Amortisation Expense Intangible Assets | 551 928 | 555 502 | 554 323 | 534 738 | 535 441 | 525 004 |
Amortisation Impairment Expense Intangible Assets | | 555 502 | 554 323 | 534 738 | 535 441 | 1 444 096 |
Average Number Employees During Period | 234 | 259 | 264 | 269 | 197 | 232 |
Bank Borrowings | 5 571 262 | 5 886 094 | 6 197 826 | 3 460 425 | 4 885 930 | 4 174 989 |
Bank Borrowings Overdrafts | 5 571 262 | 5 886 094 | 5 847 822 | 3 285 423 | 4 535 926 | 3 424 985 |
Capitalised Borrowing Costs Related To Intangible Assets | | | | | | 511 400 |
Capital Reduction Decrease In Equity | | | | -4 666 748 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 331 976 | 1 750 579 | 858 924 | 1 424 093 | 1 357 000 | 1 176 125 |
Cash Cash Equivalents Cash Flow Value | | | | | | 669 637 |
Corporation Tax Payable | 197 708 | | | | | 352 623 |
Corporation Tax Recoverable | 112 687 | | 59 824 | | | |
Cost Sales | 28 736 596 | 33 298 514 | 33 947 936 | 29 976 946 | 15 759 200 | 33 807 080 |
Creditors | 13 197 250 | 6 703 706 | 6 053 336 | 4 669 815 | 5 402 567 | 3 820 733 |
Current Tax For Period | 197 708 | | | | | 352 623 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | -511 400 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 5 296 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 49 320 | -9 174 | 99 884 | 60 203 | 11 080 | 56 708 |
Depreciation Expense Property Plant Equipment | 746 644 | 780 086 | 695 271 | 811 305 | 775 682 | 729 697 |
Depreciation Impairment Expense Property Plant Equipment | | 1 361 483 | 827 367 | 811 305 | 775 682 | 729 697 |
Dividends Paid | | | | | | 344 384 |
Dividends Paid Classified As Financing Activities | | | | | | -344 384 |
Dividends Paid On Shares | | 6 932 774 | 6 765 349 | 6 161 908 | | |
Dividends Paid On Shares Final | | | | | | 344 384 |
Finance Lease Liabilities Present Value Total | 1 839 311 | 1 281 206 | 661 297 | 179 255 | 82 312 | 3 664 |
Finance Lease Payments Owing Minimum Gross | 1 877 662 | 1 306 114 | 682 512 | 187 170 | 86 200 | 3 906 |
Finished Goods Goods For Resale | 2 097 540 | 1 809 469 | 1 804 637 | 1 848 191 | 1 368 453 | 3 185 105 |
Fixed Assets | 19 131 687 | 19 220 406 | 18 884 547 | 17 661 540 | 16 353 386 | 15 039 943 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -4 210 045 | -314 832 | -311 732 | 2 737 401 | -1 425 505 | 710 941 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | 3 322 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -306 792 | -178 382 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 22 899 | 60 203 | 11 080 | 56 708 |
Future Finance Charges On Finance Leases | 38 351 | 24 908 | 21 215 | 7 915 | 3 888 | 242 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 55 004 | 96 384 | 28 935 | 17 446 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 083 | -785 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 2 334 030 | -2 660 205 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -531 928 | 1 758 780 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -479 738 | 1 816 652 |
Gain Loss On Disposals Property Plant Equipment | 337 | 749 | -4 132 | -11 858 | -14 515 | 1 040 |
Government Grant Income | | | | 308 762 | 2 172 569 | 108 725 |
Gross Profit Loss | 7 818 382 | 7 162 159 | 7 420 105 | 6 181 593 | 2 130 063 | 8 637 852 |
Impairment Loss Intangible Assets | | | | | | 407 692 |
Impairment Reversal Intangible Assets | | | | | | -511 400 |
Income Taxes Paid Refund Classified As Operating Activities | -205 547 | -74 450 | | 59 987 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -669 637 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 23 586 | 34 284 | -59 824 | -163 | 3 322 | |
Increase Decrease Through Other Changes Intangible Assets | | | | | | 511 400 |
Increase From Amortisation Charge For Year Intangible Assets | | 555 502 | 554 323 | 534 738 | 535 441 | 525 004 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 361 483 | 827 367 | 811 305 | 775 682 | 729 697 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | 407 692 |
Intangible Assets | 6 863 799 | 6 932 774 | 6 765 349 | 6 161 908 | 5 626 467 | 4 693 771 |
Intangible Assets Gross Cost | 10 885 085 | 11 509 562 | 11 896 460 | 11 827 757 | 11 827 757 | 12 339 157 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 20 184 | 85 333 | 85 392 | 92 588 | 61 381 | 91 349 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 30 609 | 23 180 | 17 666 | 13 396 | 4 027 | 3 646 |
Interest Payable Similar Charges Finance Costs | 50 793 | 108 513 | 103 058 | 105 984 | 65 408 | 94 995 |
Investments | | 100 | 100 | 100 | 100 | 100 |
Investments Fixed Assets | 100 | 100 | 100 | 100 | 100 | 100 |
Issue Equity Instruments | | | -728 400 | -2 441 653 | -13 500 | |
Key Management Personnel Compensation Total | | 476 412 | 480 514 | 326 293 | | |
Net Cash Flows From Used In Financing Activities | | 1 153 370 | 1 373 083 | 4 403 580 | -875 949 | 1 601 095 |
Net Cash Flows From Used In Investing Activities | | 1 465 537 | 1 049 960 | 134 894 | 17 484 | 347 910 |
Net Cash Flows From Used In Operating Activities | | -2 618 907 | -2 423 043 | -4 538 474 | 858 465 | -2 618 642 |
Net Cash Generated From Operations | | | | -4 584 471 | 793 057 | -2 713 637 |
Net Current Assets Liabilities | -5 642 | 935 306 | 809 154 | -1 521 159 | -355 492 | 551 626 |
Net Interest Paid Received Classified As Operating Activities | -50 793 | -108 513 | -103 058 | -105 984 | -65 408 | -94 995 |
Number Shares Issued Fully Paid | | 6 458 553 | | | | |
Operating Profit Loss | 1 513 722 | 1 162 600 | 959 993 | 377 675 | -796 331 | 1 967 511 |
Other Creditors | 8 956 | 3 260 | 41 565 | 431 224 | 26 394 | 47 900 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 76 924 | 95 835 | 140 030 | 118 189 | 91 897 |
Other Disposals Intangible Assets | | | | 26 226 | | |
Other Disposals Property Plant Equipment | | 97 526 | 129 421 | 167 825 | 184 004 | 216 657 |
Other Operating Income Format1 | | | | 308 762 | 2 172 569 | 108 725 |
Other Taxation Social Security Payable | 135 213 | | | 463 217 | 128 723 | 226 442 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -647 523 | -1 097 523 | -619 909 | -482 042 | -96 943 | -78 648 |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | -888 300 | | | | | |
Payments To Redeem Own Shares | | | -728 400 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 69 405 | 123 068 | 172 801 | 221 931 | 187 275 | 226 371 |
Prepayments Accrued Income | 384 943 | 324 562 | 577 980 | 530 654 | 370 424 | 509 850 |
Proceeds From Issuing Shares | | | 728 400 | 2 441 653 | 13 500 | |
Proceeds From Sales Intangible Assets | | | -306 792 | -204 608 | | |
Proceeds From Sales Property Plant Equipment | -40 607 | -21 351 | -29 454 | -15 937 | -51 300 | -125 800 |
Profit Loss | 1 192 315 | 1 073 832 | 816 875 | 211 651 | -876 141 | 1 463 185 |
Profit Loss On Ordinary Activities Before Tax | 1 462 929 | 1 054 087 | 856 935 | 271 691 | -861 739 | 1 872 516 |
Property Plant Equipment Gross Cost | 16 562 586 | 17 866 891 | 18 429 986 | 18 481 695 | 18 366 475 | 18 623 528 |
Provisions For Liabilities Balance Sheet Subtotal | 461 916 | 452 742 | 552 626 | 612 829 | 627 231 | 683 939 |
Purchase Intangible Assets | | -624 477 | -693 690 | -135 905 | | |
Purchase Property Plant Equipment | -4 858 491 | -862 411 | -692 516 | -219 534 | -68 784 | -473 710 |
Redemption Shares Decrease In Equity | | 673 400 | 728 400 | 2 441 653 | 13 500 | |
Repayments Borrowings Classified As Financing Activities | | | -336 506 | 1 257 516 | -439 113 | -467 122 |
Social Security Costs | 545 295 | 660 489 | 726 097 | 691 630 | 566 970 | 816 798 |
Staff Costs Employee Benefits Expense | 6 809 178 | 7 410 437 | 8 422 754 | 8 188 539 | 6 474 985 | 8 239 287 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 461 916 | 452 742 | 552 626 | 612 829 | | |
Tax Decrease From Utilisation Tax Losses | | | | 7 437 | | 94 553 |
Tax Expense Credit Applicable Tax Rate | | 200 277 | 162 818 | 51 621 | -163 730 | 355 778 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -156 091 | -337 190 | -276 611 | -143 381 | | -40 628 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -38 682 | 10 259 | -45 473 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -3 411 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 113 944 | 82 884 | 164 059 | 36 279 | 3 148 | 77 748 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 21 423 | | 48 654 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 270 614 | -19 745 | 40 060 | 60 040 | 14 402 | 409 331 |
Total Assets Less Current Liabilities | 19 126 045 | 20 155 712 | 19 693 701 | 16 140 381 | 15 997 894 | 15 591 569 |
Total Borrowings | 12 281 467 | 6 267 067 | 5 892 289 | 4 587 406 | 5 398 796 | 3 820 733 |
Total Current Tax Expense Credit | 221 294 | -10 571 | | | | |
Total Deferred Tax Expense Credit | | | | 60 203 | 14 402 | 56 708 |
Trade Creditors Trade Payables | 1 971 607 | 2 491 360 | 1 157 322 | 3 006 543 | 1 569 140 | 3 399 103 |
Trade Debtors Trade Receivables | 2 701 021 | 2 813 710 | 2 402 250 | 1 125 199 | 771 055 | 2 359 412 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | 306 792 | 178 382 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 2 432 566 | | | | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | 7 888 | | | | |
Turnover Revenue | 36 554 978 | 40 460 673 | 41 368 041 | 36 158 539 | 17 889 263 | 42 444 932 |
Wages Salaries | 6 194 478 | 6 626 880 | 7 523 856 | 7 274 978 | 5 720 740 | 7 196 118 |
Company Contributions To Defined Benefit Plans Directors | 23 900 | 27 750 | 24 300 | 13 900 | 3 300 | 10 500 |
Director Remuneration | | | 456 214 | 312 393 | 115 720 | 371 190 |
Director Remuneration Benefits Including Payments To Third Parties | | 476 412 | 480 514 | 326 293 | 119 020 | 381 690 |