Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 193 287 | 312 757 | 177 276 | 152 710 | 1 776 091 | 422 868 | 800 031 |
Current Assets | 5 077 580 | 6 549 464 | 6 846 288 | 6 657 468 | 6 204 881 | 7 243 101 | 10 897 598 |
Debtors | 3 406 361 | 4 053 420 | 4 674 955 | 4 477 121 | 3 141 935 | 5 054 763 | 4 716 410 |
Net Assets Liabilities | 1 980 115 | 1 977 656 | 2 172 922 | 2 180 399 | 2 622 374 | 2 860 029 | 3 330 081 |
Other Debtors | 17 375 | 17 375 | 17 375 | 17 375 | 17 375 | 17 375 | 17 375 |
Property Plant Equipment | 237 485 | 263 415 | 529 295 | 502 687 | 577 370 | 194 911 | 193 480 |
Total Inventories | 1 477 932 | 2 183 287 | 1 994 057 | 2 027 637 | 1 286 855 | 1 765 470 | |
|
Other Financial Data |
Audit Fees Expenses | 5 240 | 5 410 | 5 530 | 5 655 | 6 537 | 7 317 | 11 719 |
Other Non-audit Services Fees | | | | | | 6 650 | 7 315 |
Accrued Liabilities Deferred Income | | | | | 104 554 | 174 118 | 318 429 |
Accumulated Depreciation Impairment Property Plant Equipment | 614 595 | 611 660 | 689 855 | 749 037 | 811 817 | 894 083 | 499 631 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 94 807 | 82 011 |
Administrative Expenses | 1 096 003 | 1 315 418 | 1 272 476 | 903 060 | 1 506 875 | 1 721 408 | 2 196 325 |
Amounts Owed By Group Undertakings | 716 029 | 1 349 774 | 1 329 522 | 1 749 022 | 129 821 | | |
Amounts Owed To Group Undertakings | 329 587 | 730 962 | 1 258 820 | 1 517 173 | | 32 282 | 18 368 |
Average Number Employees During Period | 32 | 34 | 36 | 36 | 37 | 39 | 38 |
Bank Borrowings | | | | 27 694 | 791 668 | 45 139 | 3 472 |
Bank Borrowings Overdrafts | | | | 220 838 | 45 138 | 3 472 | 3 472 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 92 392 | 117 577 | 79 837 |
Comprehensive Income Expense | 726 095 | 357 541 | 1 035 266 | 432 477 | 843 824 | 1 521 755 | |
Corporation Tax Payable | 151 151 | 70 416 | 170 604 | 178 845 | | 93 004 | 113 397 |
Corporation Tax Recoverable | | | | | 87 481 | | |
Cost Sales | 9 918 699 | 10 556 964 | 11 564 864 | 7 503 746 | 10 393 734 | 14 962 522 | 19 504 127 |
Creditors | 329 587 | 730 962 | 1 258 820 | 1 738 011 | 112 467 | 100 040 | 76 605 |
Current Tax For Period | 151 151 | 70 416 | 170 604 | 101 918 | 197 929 | 293 893 | 183 394 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -4 900 | -1 142 | 6 242 |
Depreciation Expense Property Plant Equipment | 84 713 | 106 473 | 108 373 | 59 182 | 484 | 32 900 | |
Distribution Costs | 508 583 | 562 032 | 585 350 | 407 749 | 599 185 | 820 934 | 808 341 |
Dividends Paid | 855 000 | 360 000 | 840 000 | 425 000 | 401 849 | 1 315 000 | 515 000 |
Dividends Paid On Shares Interim | 855 000 | 360 000 | 840 000 | 425 000 | 401 849 | 1 315 000 | 515 000 |
Finance Lease Liabilities Present Value Total | | | | | 67 329 | 96 568 | 76 605 |
Finance Lease Payments Owing Minimum Gross | | | | | 72 876 | 112 504 | 95 567 |
Finished Goods Goods For Resale | | | | | 822 418 | 772 272 | 2 543 188 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -2 214 | -1 958 | -15 597 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 39 826 | 39 715 | 34 154 | 27 025 | 12 881 | 200 650 | 139 417 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -552 | -9 731 | 39 437 | 16 665 | -83 349 | -29 847 | -91 580 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 12 378 | | |
Government Grant Income | | | | | 183 661 | 7 728 | |
Gross Profit Loss | 2 494 570 | 1 742 715 | 2 754 575 | 1 834 310 | 2 956 327 | 4 373 517 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 106 473 | 108 373 | 59 182 | 67 058 | 82 266 | 82 842 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 32 616 | 5 113 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | 18 319 | 12 777 | 70 677 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 6 766 | |
Interest Income On Bank Deposits | | | 952 | 771 | 631 | 411 | 6 694 |
Interest Payable Similar Charges Finance Costs | 39 396 | 71 552 | 105 408 | 83 533 | 53 264 | 24 808 | 78 087 |
Net Current Assets Liabilities | 2 108 217 | 2 483 203 | 2 958 447 | 3 468 723 | 2 207 471 | 2 783 116 | 3 237 406 |
Net Finance Income Costs | | | | | 1 288 | 411 | |
Operating Profit Loss | 889 984 | 424 778 | 896 749 | 523 501 | 1 076 451 | 1 838 903 | |
Other Creditors | | | 1 850 | | 202 833 | 4 016 | 4 341 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 477 294 |
Other Disposals Property Plant Equipment | | | | | | 395 000 | 477 894 |
Other Interest Expense | | | | | 2 329 | 152 | 521 |
Other Interest Income | | | | | 657 | | |
Other Interest Receivable Similar Income Finance Income | 40 658 | 76 731 | 76 208 | 68 041 | 1 288 | 411 | 6 694 |
Other Operating Income Format1 | | | | | 226 184 | 7 728 | 42 149 |
Other Remaining Borrowings | | | | | 694 271 | 1 364 073 | 3 275 680 |
Other Taxation Social Security Payable | 14 518 | 14 937 | 15 747 | 21 649 | 37 267 | 380 641 | 242 026 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 147 004 | 100 987 | 102 397 | 71 239 | 118 150 | 105 724 | 122 706 |
Prepayments Accrued Income | | | | | 41 171 | 372 751 | 105 119 |
Profit Loss | 726 095 | 357 541 | 722 363 | 432 477 | 831 446 | 1 521 755 | 985 052 |
Profit Loss On Ordinary Activities Before Tax | 891 246 | 429 957 | 867 549 | 508 009 | 1 024 475 | 1 814 506 | 1 174 688 |
Property Plant Equipment Gross Cost | 852 080 | 875 075 | 1 219 150 | 1 251 724 | 1 389 187 | 1 088 994 | 693 111 |
Raw Materials Consumables | | | | | 464 437 | 993 198 | |
Social Security Costs | 46 915 | 56 912 | 65 149 | 45 365 | 75 874 | 93 038 | |
Staff Costs Employee Benefits Expense | 847 984 | 921 932 | 1 001 357 | 710 070 | 1 145 735 | 1 348 350 | 1 493 873 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 50 000 | 17 958 | 24 200 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 2 414 |
Tax Expense Credit Applicable Tax Rate | 177 518 | 81 692 | 164 834 | 96 522 | 194 650 | 344 756 | 223 191 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -43 570 | -16 795 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -12 346 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -357 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 724 | 1 768 | 3 377 | 3 928 | 593 | 1 876 | 1 608 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 165 151 | 72 416 | 145 186 | 75 532 | 193 029 | 292 751 | 189 636 |
Total Assets Less Current Liabilities | 2 345 702 | 2 746 618 | 3 487 742 | 3 971 410 | 2 784 841 | 2 978 027 | 3 430 886 |
Total Borrowings | | | 1 056 818 | 1 172 634 | 1 603 953 | 1 409 212 | 3 279 152 |
Total Operating Lease Payments | 150 462 | 146 002 | 141 089 | 92 323 | 136 428 | 39 589 | |
Trade Creditors Trade Payables | 1 992 426 | 2 702 737 | 2 346 957 | 1 873 546 | 2 030 715 | 2 354 248 | 3 665 517 |
Trade Debtors Trade Receivables | 2 619 491 | 2 656 107 | 3 269 893 | 2 650 527 | 2 866 087 | 4 664 637 | 4 593 916 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | 356 181 | |
Turnover Revenue | 12 413 269 | 12 859 192 | 14 319 439 | 9 338 056 | 13 350 061 | 19 336 039 | |
Wages Salaries | 654 065 | 764 033 | 833 811 | 593 466 | 951 711 | 1 149 588 | 1 268 655 |
Company Contributions To Defined Benefit Plans Directors | | | | | 104 240 | 85 658 | |
Director Remuneration | 89 679 | 110 191 | 152 154 | | 220 757 | 292 603 | 318 184 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 324 997 | 378 261 | 395 029 |
Fees For Non-audit Services | 6 450 | 6 450 | 6 450 | 6 650 | | | |
Company Contributions To Money Purchase Plans Directors | 144 517 | 89 729 | 97 860 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 4 | 4 | | | | |
Accrued Liabilities | 23 703 | 39 559 | 40 011 | 55 306 | 104 554 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 2 000 | -12 000 | -2 000 | -4 900 | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | |
Debentures In Issue | 534 468 | 952 774 | 1 056 818 | 924 102 | 694 271 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 109 408 | | | | | |
Disposals Property Plant Equipment | | 109 408 | | | | | |
Finished Goods | 821 542 | 1 526 804 | 1 097 618 | 983 999 | 822 418 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 342 903 | | 12 378 | | |
Further Item Interest Expense Component Total Interest Expense | 14 977 | 41 375 | 67 858 | 24 565 | 2 329 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 30 000 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -13 418 | -23 386 | | | |
Number Shares Issued Fully Paid | | 200 000 | 200 000 | 200 000 | 200 000 | | |
Other Comprehensive Income Expense Net Tax | | | 312 903 | | 12 378 | | |
Other Deferred Tax Expense Credit | 14 000 | 2 000 | -12 000 | -3 000 | -4 900 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Prepayments | 53 466 | 30 164 | 58 165 | 60 197 | 41 171 | | |
Provisions | 36 000 | 38 000 | 56 000 | 53 000 | 50 000 | | |
Provisions For Liabilities Balance Sheet Subtotal | 36 000 | 38 000 | 56 000 | 53 000 | 50 000 | | |
Raw Materials | 656 390 | 656 483 | 896 439 | 1 043 638 | 464 437 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -30 178 | | -4 278 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 132 403 | 31 350 | 32 574 | 127 463 | | |
Total Current Tax Expense Credit | | 70 416 | 157 186 | 78 532 | 197 929 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 312 725 | | 10 000 | | |
Further Item Interest Income Component Total Interest Income | | | 75 256 | 67 270 | 657 | | |
Increase Decrease In Property Plant Equipment | | | | | 92 876 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 615 | 32 616 | | |