Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 2016-04-30 | 2018-04-30 | 2019-04-30 | 2020-06-30 | 2021-06-30 |
Currency |
| | | | | | |
Net Worth | 300 | -316 801 | -447 682 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 816 256 | 496 584 | 947 967 | 2 633 799 |
Current Assets | 300 | 402 172 | 291 083 | 1 125 146 | 705 471 | 1 560 395 | 2 934 111 |
Debtors | | 97 102 | 21 797 | 308 890 | 208 887 | 612 428 | 300 312 |
Net Assets Liabilities | | | | -98 495 | 214 504 | 835 293 | 1 835 341 |
Other Debtors | | | | 87 462 | 51 269 | 68 788 | |
Property Plant Equipment | | | | 5 134 757 | 4 905 991 | 4 661 296 | 4 568 372 |
Cash Bank In Hand | 300 | 305 070 | 269 286 | | | | |
Intangible Fixed Assets | | 215 969 | 204 719 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 300 | -316 801 | -447 682 | | | | |
Tangible Fixed Assets | | 4 857 789 | 5 241 765 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 300 | 300 | | | | |
Profit Loss Account Reserve | | -317 101 | -447 982 | | | | |
Shareholder Funds | 300 | -316 801 | -447 682 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 240 | 9 240 | 13 200 | 13 200 |
Accrued Liabilities Deferred Income | | | | | | 19 769 | 13 200 |
Accumulated Amortisation Impairment Intangible Assets | | | | 65 281 | 87 781 | 114 031 | 136 531 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 076 787 | 1 369 035 | 1 621 681 | 1 774 164 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 59 559 |
Administrative Expenses | | | | 853 469 | 728 968 | 593 318 | 368 166 |
Amortisation Expense Intangible Assets | | | | 22 500 | 22 500 | 26 250 | 22 500 |
Amortisation Impairment Expense Intangible Assets | | | | | | 26 250 | 22 500 |
Amounts Owed By Group Undertakings | | | | | | 400 301 | 25 000 |
Average Number Employees During Period | | | | | | 112 | 101 |
Bank Borrowings | | | | 5 046 422 | 4 848 104 | 4 696 315 | 4 524 500 |
Bank Borrowings Overdrafts | | | | 4 867 383 | 4 663 115 | 4 506 773 | 4 330 296 |
Cash Cash Equivalents Cash Flow Value | | | | | 496 584 | 947 967 | 2 633 799 |
Comprehensive Income Expense | | | | 223 612 | 312 999 | 620 789 | 1 000 048 |
Corporation Tax Payable | | | | 29 427 | 122 897 | 191 363 | 256 994 |
Cost Sales | | | | 3 561 914 | 3 302 579 | 2 594 011 | 2 754 054 |
Creditors | | | | 5 617 084 | 4 663 115 | 4 506 773 | 4 330 296 |
Current Tax For Period | | | | 29 427 | 122 906 | 191 363 | 255 666 |
Deferred Income | | | | | | 43 080 | 202 731 |
Deferred Tax Asset Debtors | | | | | | 9 305 | 6 080 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -16 742 | 3 225 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -16 742 | 3 225 |
Depreciation Expense Property Plant Equipment | | | | 362 005 | 295 971 | 258 609 | 152 483 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 258 609 | 152 483 |
Fixed Assets | | 5 073 758 | 5 446 484 | 5 294 476 | 5 043 210 | 4 772 265 | 4 656 841 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 151 789 | 171 815 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 127 446 | -5 210 | -10 880 | -204 777 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -248 411 | 132 999 | 394 236 | -308 891 |
Gain Loss On Disposals Property Plant Equipment | | | | | 3 951 | 5 039 | |
Government Grant Income | | | | | | | 43 080 |
Gross Profit Loss | | | | 1 378 833 | 1 251 479 | 1 514 641 | 1 649 214 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -4 981 | -29 436 | -122 907 | -190 035 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 22 500 | | 22 500 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 295 971 | | 152 483 |
Intangible Assets | | | | 159 719 | 137 219 | 110 969 | 88 469 |
Intangible Assets Gross Cost | | | | 225 000 | | 225 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 157 630 | 102 180 |
Interest Income On Bank Deposits | | | | | | 1 297 | 1 166 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 1 297 | 1 166 |
Interest Payable Similar Charges Finance Costs | | | | 252 458 | 133 052 | 157 630 | 102 180 |
Interest Received Classified As Investing Activities | | | | | | -1 297 | -1 166 |
Net Cash Flows From Used In Operating Activities | | | | -559 751 | -823 714 | -610 750 | -1 916 040 |
Net Cash Generated From Operations | | | | -817 190 | -986 202 | -891 287 | -2 208 255 |
Net Current Assets Liabilities | 300 | 197 656 | -224 442 | 256 624 | -158 144 | 569 801 | 1 508 796 |
Net Finance Income Costs | | | | | | 1 297 | 1 166 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -157 630 | -102 180 |
Operating Profit Loss | | | | 553 652 | 543 893 | 951 743 | 1 359 953 |
Other Creditors | | | | 380 926 | 293 587 | 332 778 | 591 790 |
Other Interest Receivable Similar Income Finance Income | | | | | | 1 297 | 1 166 |
Other Operating Income Format1 | | | | 28 288 | 21 382 | 30 420 | 78 905 |
Other Taxation Social Security Payable | | | | 47 574 | 28 775 | 24 864 | 2 791 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 13 660 | 31 972 | 31 965 | 27 429 |
Prepayments Accrued Income | | | | | | 7 087 | 12 624 |
Proceeds From Sales Property Plant Equipment | | | | | -6 228 | -5 550 | |
Profit Loss | | | | 223 612 | 312 999 | 620 789 | 1 000 048 |
Profit Loss On Ordinary Activities Before Tax | | | | 301 194 | 410 841 | 795 410 | 1 258 939 |
Property Plant Equipment Gross Cost | | | | 6 211 544 | 6 275 026 | 6 282 977 | 6 342 536 |
Purchase Property Plant Equipment | | | | -159 926 | -69 482 | -14 425 | -59 559 |
Social Security Costs | | | | 2 929 | 5 276 | 4 851 | |
Staff Costs Employee Benefits Expense | | | | 2 736 129 | 2 694 458 | 1 938 572 | 1 651 605 |
Tax Expense Credit Applicable Tax Rate | | | | 57 227 | 78 060 | 151 128 | 239 198 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -20 182 | -11 721 | 40 911 | 16 494 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 69 714 | 57 318 | -676 | -25 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 77 582 | 97 842 | 174 621 | 258 891 |
Total Assets Less Current Liabilities | 300 | 5 271 414 | 5 222 042 | 5 551 100 | 4 885 066 | 5 342 066 | 6 165 637 |
Total Borrowings | | | | 5 617 084 | 4 663 115 | 4 506 773 | 4 330 296 |
Trade Creditors Trade Payables | | | | 198 364 | 199 781 | 189 198 | 163 605 |
Trade Debtors Trade Receivables | | | | 218 699 | 151 944 | 126 947 | 256 608 |
Turnover Revenue | | | | 4 940 747 | 4 554 058 | 4 108 652 | 4 403 268 |
Wages Salaries | | | | 2 719 540 | 2 657 210 | 1 901 756 | 1 624 176 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 900 | |
Director Remuneration | | | | 36 141 | 64 535 | 55 500 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 56 400 | |
Company Contributions To Money Purchase Plans Directors | | | | 180 | 750 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | | |
Accrued Liabilities | | | | 33 192 | 33 586 | | |
Applicable Tax Rate | | | | 19 | 19 | | |
Deferred Tax Liabilities | | | | -15 644 | 7 447 | | |
Depreciation Amortisation Expense | | | | 384 503 | 318 471 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 3 723 | | |
Disposals Property Plant Equipment | | | | | 6 000 | | |
Further Item Interest Expense Component Total Interest Expense | | | | 41 508 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 3 951 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 399 825 | -319 672 | | |
Interest Expense On Bank Overdrafts | | | | 210 950 | 133 052 | | |
Interest Paid Classified As Operating Activities | | | | -252 458 | -133 052 | | |
Key Management Personnel Compensation Total | | | | 183 551 | 282 341 | | |
Net Cash Flows From Used In Financing Activities | | | | | 1 080 132 | | |
Net Cash Flows From Used In Investing Activities | | | | 159 926 | 63 254 | | |
Number Shares Issued Fully Paid | | | | | 300 | | |
Other Deferred Tax Expense Credit | | | | 48 155 | -25 064 | | |
Other Remaining Borrowings | | | | 749 701 | | | |
Par Value Share | 1 | 1 | 1 | | 1 | | |
Prepayments | | | | 2 729 | 5 674 | | |
Provisions | | | | 32 511 | 7 447 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 32 511 | 7 447 | | |
Repayments Borrowings Classified As Financing Activities | | | | | -1 080 132 | | |
Tax Decrease From Utilisation Tax Losses | | | | 77 332 | 751 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 69 482 | | |
Creditors Due After One Year | | 5 588 215 | 5 669 724 | | | | |
Creditors Due Within One Year | | 204 516 | 515 525 | | | | |
Intangible Fixed Assets Additions | | 225 000 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 9 031 | 20 281 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 031 | 11 250 | | | | |
Intangible Fixed Assets Cost Or Valuation | | 225 000 | 225 000 | | | | |
Number Shares Allotted | 300 | 300 | 300 | | | | |
Secured Debts | | 3 110 164 | 3 280 001 | | | | |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | | | | |
Tangible Fixed Assets Additions | | 5 009 051 | 628 926 | | | | |
Tangible Fixed Assets Cost Or Valuation | | 5 009 051 | 5 637 977 | | | | |
Tangible Fixed Assets Depreciation | | 151 262 | 396 212 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 151 262 | 244 950 | | | | |