Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 248 142 | 160 820 | 135 587 | 18 227 | 72 221 |
Current Assets | 4 188 121 | 4 143 323 | 4 043 553 | 4 314 101 | 4 372 451 |
Debtors | 2 439 048 | 2 472 456 | 2 423 500 | 2 930 752 | 3 000 870 |
Net Assets Liabilities | 538 688 | 274 935 | 383 992 | 239 134 | 565 033 |
Other Debtors | 4 396 | 1 628 | 800 | 83 080 | 800 |
Property Plant Equipment | 464 418 | 321 619 | 239 018 | 340 336 | 586 459 |
Total Inventories | 1 500 931 | 1 510 047 | 1 484 466 | 1 365 122 | 1 299 360 |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 12 000 | 12 000 | 12 000 | 12 194 |
Company Contributions To Money Purchase Plans Directors | 10 712 | 10 712 | 10 712 | 10 712 | 10 712 |
Director Remuneration | 89 000 | 89 000 | 89 000 | 89 000 | 89 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 32 631 | 57 499 | 64 670 | 109 998 | 10 580 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 1 040 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 999 222 | 2 049 043 | 2 077 796 | 2 035 419 | 1 954 771 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -29 874 | 33 641 | 21 099 | 56 194 |
Administrative Expenses | 3 557 850 | 3 747 609 | 3 899 248 | 3 826 389 | 3 237 783 |
Amounts Owed By Directors | 367 736 | 385 246 | 411 672 | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 72 | 73 | 69 | 71 | 60 |
Bank Borrowings | 126 851 | 73 272 | 17 462 | 102 955 | 84 205 |
Bank Borrowings Overdrafts | 72 796 | 17 254 | 1 465 258 | 28 554 | 50 000 |
Bank Overdrafts | 1 522 713 | 1 541 736 | 1 447 796 | 1 290 771 | 749 476 |
Cash Cash Equivalents Cash Flow Value | -1 274 571 | -1 380 916 | -1 312 209 | -1 272 544 | -677 255 |
Comprehensive Income Expense | -137 205 | -119 175 | 253 635 | -280 | 470 477 |
Corporation Tax Payable | 25 478 | 11 696 | 48 677 | 30 511 | 93 032 |
Corporation Tax Recoverable | 103 539 | 89 730 | 93 260 | 96 270 | 98 403 |
Cost Sales | 7 423 199 | 8 167 223 | 7 921 858 | 7 759 113 | 8 776 627 |
Creditors | 123 623 | 35 882 | 13 042 | 104 462 | 226 572 |
Current Tax For Period | -5 058 | | 34 398 | | 60 387 |
Deferred Tax Asset Debtors | | 29 045 | | | |
Deferred Tax Assets | | 37 512 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -22 410 | -29 874 | 33 641 | | |
Deferred Tax Liabilities | -26 942 | | 4 596 | 25 695 | 81 889 |
Depreciation Amortisation Expense | 230 908 | 184 436 | 118 326 | 109 318 | 144 416 |
Depreciation Expense Property Plant Equipment | 117 378 | 130 917 | 107 622 | 68 747 | 64 591 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 134 616 | 89 572 | 151 695 | 225 063 |
Disposals Property Plant Equipment | | 134 616 | 97 210 | 151 695 | 225 063 |
Dividends Paid | 144 578 | 144 578 | 144 578 | 144 578 | 144 578 |
Dividends Paid Classified As Financing Activities | -144 578 | -144 578 | -144 578 | -144 578 | -144 578 |
Dividends Paid On Shares Final | 144 578 | 144 578 | 144 578 | 144 578 | 144 578 |
Finance Lease Liabilities Present Value Total | 50 827 | 18 628 | 13 042 | 75 908 | 176 572 |
Further Item Interest Expense Component Total Interest Expense | 10 404 | 12 923 | 69 099 | 23 094 | 26 226 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 43 331 | 65 038 | 65 038 | 17 324 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 17 814 | -11 157 | 118 | 5 071 | -3 964 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 72 497 | 179 867 | -218 214 | 440 298 | 191 934 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -198 996 | -662 | 49 867 | -494 983 | -61 419 |
Gain Loss On Disposal Assets Income Statement Subtotal | 2 344 | 10 833 | 13 015 | 8 542 | 29 750 |
Gain Loss On Disposals Property Plant Equipment | 2 344 | 10 833 | 13 015 | 8 542 | 29 750 |
Government Grant Income | 2 786 | 1 040 | | | |
Gross Profit Loss | 3 385 501 | 3 614 557 | 4 268 277 | 3 783 285 | 3 705 729 |
Income Taxes Paid Refund Classified As Operating Activities | 15 803 | 27 | -947 | -5 391 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -490 702 | -106 345 | 68 707 | 39 665 | 595 289 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | -26 942 | -8 935 | | | |
Increase Decrease In Property Plant Equipment | | 12 498 | 19 990 | 156 112 | 303 504 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 103 568 | 9 116 | -25 581 | -119 344 | -65 762 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 184 437 | 118 325 | 109 318 | 144 415 |
Interest Expense On Bank Loans Similar Borrowings | 4 127 | 4 130 | 1 990 | 809 | 3 775 |
Interest Expense On Bank Overdrafts | 39 | 2 601 | 2 655 | 580 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 593 | 6 679 | 3 863 | 7 887 | 10 855 |
Interest Paid Classified As Operating Activities | -14 570 | -19 654 | -73 744 | -24 483 | -30 001 |
Interest Payable Similar Charges Finance Costs | 24 163 | 26 333 | 77 607 | 32 899 | 40 327 |
Loans From Directors | 134 876 | 174 347 | 233 243 | | |
Merchandise | 1 500 931 | 1 510 047 | 1 484 466 | 1 365 122 | 1 299 360 |
Net Cash Flows From Used In Financing Activities | 205 830 | 281 459 | 210 346 | 61 391 | 193 769 |
Net Cash Flows From Used In Investing Activities | 123 270 | 10 260 | -5 623 | 54 225 | 98 975 |
Net Cash Flows From Used In Operating Activities | 161 602 | -185 374 | -273 430 | -155 281 | -888 033 |
Net Cash Generated From Operations | 153 242 | -211 680 | -351 984 | -193 042 | -928 889 |
Net Current Assets Liabilities | 199 762 | -10 802 | 162 612 | 28 955 | 287 035 |
Net Interest Received Paid Classified As Investing Activities | -11 229 | -9 296 | -9 842 | -10 326 | -9 439 |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | -151 739 | -132 012 | 389 439 | 27 607 | 617 946 |
Other Cash Inflow Outflow Classified As Financing Activities | 205 662 | 199 196 | 227 842 | | |
Other Creditors | | 7 694 | 6 949 | 1 904 | |
Other Deferred Tax Expense Credit | -22 410 | -29 874 | 33 641 | 21 099 | 56 194 |
Other Interest Receivable Similar Income Finance Income | 11 229 | 9 296 | 9 842 | 10 326 | 9 439 |
Other Operating Income Format1 | 20 610 | 1 040 | 20 410 | 70 711 | 150 000 |
Other Taxation Social Security Payable | 2 078 | 2 579 | 3 224 | 4 140 | 4 140 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -137 139 | -105 264 | -42 428 | -44 119 | -72 763 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 712 | 10 712 | 10 712 | 10 712 | 10 712 |
Prepayments | 6 123 | 8 888 | 21 281 | 11 561 | 26 501 |
Proceeds From Borrowings Classified As Financing Activities | -100 000 | | | -150 000 | -50 000 |
Proceeds From Sales Property Plant Equipment | -2 344 | -10 833 | -20 653 | -8 542 | -29 750 |
Profit Loss | -137 205 | -119 175 | 253 635 | -280 | 470 477 |
Profit Loss On Ordinary Activities Before Tax | -164 673 | -149 049 | 321 674 | 5 034 | 587 058 |
Property Plant Equipment Gross Cost | 2 463 640 | 2 370 662 | 2 316 814 | 2 375 755 | 2 541 230 |
Provisions | 829 | -29 045 | 4 596 | 25 695 | 81 889 |
Provisions For Liabilities Balance Sheet Subtotal | 829 | | 4 596 | 25 695 | 81 889 |
Purchase Property Plant Equipment | -136 843 | -30 389 | -24 872 | -73 093 | -138 164 |
Repayments Borrowings Classified As Financing Activities | -35 947 | -53 578 | -55 810 | -64 507 | -68 750 |
Social Security Costs | 9 906 | 9 125 | 9 914 | 8 703 | 8 642 |
Staff Costs Employee Benefits Expense | 2 095 456 | 2 160 252 | 2 145 014 | 2 132 292 | 1 797 969 |
Tax Decrease From Utilisation Tax Losses | | | 34 529 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 557 | 18 636 | 19 834 | 17 869 | 23 044 |
Tax Expense Credit Applicable Tax Rate | -32 935 | -28 319 | 61 118 | 956 | 111 541 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -913 | 20 184 | 10 847 | -16 739 | -48 122 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 405 | 17 836 | 16 796 | 17 867 | 20 012 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -27 468 | -29 874 | 68 039 | 5 314 | 116 581 |
Total Additions Including From Business Combinations Property Plant Equipment | | 41 638 | 43 362 | 210 636 | 390 538 |
Total Assets Less Current Liabilities | 664 180 | 310 817 | 401 630 | 369 291 | 873 494 |
Total Borrowings | 1 801 375 | 1 672 804 | 1 499 116 | 1 521 008 | 1 140 574 |
Total Operating Lease Payments | 126 656 | 174 631 | 227 493 | 242 340 | 301 201 |
Trade Creditors Trade Payables | 1 919 671 | 2 049 351 | 1 768 086 | 2 106 527 | 2 380 228 |
Trade Debtors Trade Receivables | 1 958 154 | 1 944 393 | 1 886 340 | 1 743 011 | 2 446 609 |
Turnover Revenue | 10 808 700 | 11 781 780 | 12 190 135 | 11 542 398 | 12 482 356 |
Value-added Tax Payable | 148 280 | 142 151 | 233 370 | | |
Wages Salaries | 2 074 838 | 2 140 415 | 2 124 388 | 2 112 877 | 1 778 615 |
Total Current Tax Expense Credit | | | 34 398 | -15 785 | 60 387 |