Profit & Loss |
Date of Accounts |
2015-04-30 | 2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | | |
Net Worth | 4 199 923 | 4 696 937 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 316 622 | 59 269 | 21 243 | 9 746 | 63 027 | 131 608 | 963 564 | 1 182 361 |
Current Assets | 3 296 397 | 3 918 298 | 4 799 815 | 4 936 859 | 4 981 367 | 4 852 171 | 5 142 094 | 6 038 936 | 7 194 157 |
Debtors | 1 374 356 | 2 034 459 | 3 003 836 | 3 097 301 | 3 068 434 | 2 583 264 | 47 629 | 9 503 | 3 101 |
Net Assets Liabilities | | 4 764 154 | 5 419 596 | 5 573 060 | 5 576 799 | 5 383 944 | 5 562 893 | 6 825 636 | 7 988 937 |
Other Debtors | | 7 464 | 8 466 | | | | | 9 032 | 3 101 |
Property Plant Equipment | | 1 005 771 | 776 909 | 794 016 | 709 631 | 623 916 | 611 945 | 1 216 406 | 1 071 273 |
Cash Bank In Hand | 922 041 | 316 622 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 199 923 | 4 696 937 | | | | | | | |
Tangible Fixed Assets | 1 074 443 | 1 005 771 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 4 199 921 | 4 696 935 | | | | | | | |
Shareholder Funds | 4 199 923 | 4 696 937 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 9 550 | 10 030 |
Accumulated Depreciation Impairment Property Plant Equipment | | 842 592 | 955 739 | 1 103 517 | 1 154 846 | 1 257 001 | 1 354 689 | 1 466 408 | 1 638 771 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 164 885 | 54 234 | 26 940 | 91 240 | | 38 320 |
Administrative Expenses | | | | | | | | 1 076 101 | 1 536 019 |
Amounts Owed To Group Undertakings | | | | | | | | 192 714 | |
Cash Cash Equivalents | | | | | | | 131 608 | 2 476 802 | 2 472 818 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 963 564 | 1 182 361 |
Comprehensive Income Expense | | | | | | | | 3 154 854 | 1 358 470 |
Corporation Tax Payable | | 24 500 | | | | | | 679 093 | 24 913 |
Corporation Tax Recoverable | | | | | | | | 121 331 | 112 221 |
Cost Sales | | | | | | | | 9 188 354 | 7 437 259 |
Creditors | | 63 917 | 70 130 | 63 278 | 25 535 | 13 703 | 74 878 | 211 837 | 40 991 |
Current Asset Investments | 1 000 000 | 1 567 217 | 1 736 710 | 1 818 315 | 1 903 187 | 2 205 880 | 4 962 857 | 5 065 869 | 6 008 695 |
Current Tax For Period | | | | | | | | 589 835 | 337 283 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 75 332 | 99 238 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 75 333 | 99 238 |
Dividends Paid Classified As Financing Activities | | | | | | | | -193 000 | -240 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | -254 200 | -303 000 |
Dividends Received Classified As Investing Activities | | | | | | | | -1 600 000 | -1 438 858 |
Fixed Assets | 1 074 445 | 1 005 773 | 776 911 | 794 018 | 709 633 | 623 918 | 611 947 | 1 216 408 | 1 071 275 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -225 699 | -128 337 |
Income From Related Parties | | | | | 124 000 | 120 000 | 120 000 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -47 368 | 1 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 37 931 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 130 499 | 147 450 | 125 998 | 106 995 | 102 762 | | 181 516 |
Interest Income On Bank Deposits | | | | | | | | 6 836 | 79 356 |
Interest Paid Classified As Operating Activities | | | | | | | | 55 | -10 761 |
Interest Payable Similar Charges Finance Costs | | | | | | | | -55 | 10 761 |
Interest Received Classified As Investing Activities | | | | | | | | -103 786 | 26 772 |
Investment Property | | | | | | | | 1 040 000 | 1 040 000 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Investments In Group Undertakings Participating Interests | | | | | 2 | 2 | 2 | | |
Investments In Subsidiaries | | | | | | | | 2 | 2 |
Net Cash Generated From Operations | | | | | | | | -288 979 | -26 356 |
Net Current Assets Liabilities | 3 211 478 | 3 787 164 | 4 729 685 | 4 873 581 | 4 955 832 | 4 838 468 | 5 067 216 | | |
Net Finance Income Costs | | | | | | | | 1 703 786 | 1 412 086 |
Number Shares Issued Fully Paid | | | | 2 | | | | | |
Other Creditors | | | | | | | | 12 607 | 4 030 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 74 669 | 4 840 | 5 074 | | 9 153 |
Other Disposals Property Plant Equipment | | | | | 87 290 | 10 500 | 5 523 | | 11 090 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | -55 384 | -61 320 |
Par Value Share | | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 9 571 | 200 177 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 |
Prepayments Accrued Income | | | | | | | | 18 646 | 34 490 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | | 103 012 | 942 826 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -20 000 | -1 500 |
Profit Loss | | | | | | | | 1 455 743 | 1 403 301 |
Property Plant Equipment Gross Cost | | 1 848 363 | 1 732 648 | 1 897 533 | 1 864 477 | 1 880 917 | 1 966 634 | 2 682 814 | 2 710 044 |
Provisions For Liabilities Balance Sheet Subtotal | | 96 000 | 87 000 | 94 539 | 88 666 | 78 442 | 116 270 | | |
Purchase Property Plant Equipment | | | | | | | | -837 429 | -38 320 |
Staff Costs Employee Benefits Expense | | | | | | | | 437 973 | 658 035 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 217 871 | 235 504 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 10 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 82 534 | 112 154 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 108 029 | 42 545 |
Total Assets Less Current Liabilities | 4 285 923 | 4 860 154 | 5 506 596 | 5 667 599 | 5 665 465 | 5 462 386 | 5 679 163 | | |
Total Current Tax Expense Credit | | | | | | | | 627 766 | 337 283 |
Trade Creditors Trade Payables | | 3 152 | 795 | | | | | 246 473 | 2 619 |
Trade Debtors Trade Receivables | | 1 200 | | | | | | 471 | 375 683 |
Wages Salaries | | | | | | | | 402 144 | 421 417 |
Accrued Liabilities | | 5 000 | 6 780 | | | | | | |
Amounts Owed By Group Undertakings | | 1 742 261 | 2 581 601 | | | | | | |
Creditors Due Within One Year | 84 919 | 63 917 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 17 352 | | | | | | |
Disposals Property Plant Equipment | | | 164 127 | | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 20 235 | | | | | | |
Investments In Group Undertakings | | 2 | 2 | | | | | | |
Number Shares Allotted | | 2 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | 2 | | | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | 1 567 217 | 1 736 710 | | | | | | |
Prepayments | | 2 265 | | | | | | | |
Provisions For Liabilities Charges | 86 000 | 96 000 | | | | | | | |
Tangible Fixed Assets Additions | | 94 888 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 802 153 | 1 848 363 | | | | | | | |
Tangible Fixed Assets Depreciation | 727 710 | 842 592 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 138 355 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 473 | | | | | | | |
Tangible Fixed Assets Disposals | | 48 678 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 48 412 | | | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 2 939 | | | | | | |
Value Shares Allotted | 2 | 2 | | | | | | | |