Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 56 822 | | 14 999 | 312 885 | 7 426 | 245 054 | 4 798 |
Current Assets | 2 590 944 | 2 671 199 | 2 315 818 | 1 487 660 | 1 110 528 | 2 217 081 | 2 861 041 |
Debtors | 2 509 233 | 2 646 304 | 2 288 658 | 1 167 179 | 1 093 854 | 1 972 027 | 2 856 243 |
Net Assets Liabilities | 509 296 | 226 127 | 2 144 | -335 362 | -720 628 | -483 907 | -393 513 |
Other Debtors | 285 333 | 168 883 | 238 568 | 421 092 | 357 658 | 361 750 | 654 639 |
Property Plant Equipment | 73 858 | 86 836 | 108 088 | 91 766 | 49 860 | 56 606 | 32 780 |
Total Inventories | 24 889 | 24 895 | 12 161 | 7 596 | 9 248 | | |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 15 060 | 16 000 | 10 000 | 14 950 | 17 763 | 24 048 |
Accrued Liabilities Deferred Income | 462 533 | 405 619 | 414 694 | 80 291 | 84 040 | 574 661 | 437 853 |
Accumulated Amortisation Impairment Intangible Assets | 172 671 | 379 840 | 587 008 | 705 018 | 720 520 | 730 018 | |
Accumulated Depreciation Impairment Property Plant Equipment | 150 884 | 192 412 | 109 391 | 118 706 | 145 623 | 181 127 | 210 233 |
Additions Other Than Through Business Combinations Intangible Assets | | 150 000 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 54 506 | 82 362 | 62 684 | 7 088 | 42 250 | 5 280 |
Administrative Expenses | 3 118 904 | 2 740 643 | 2 687 133 | 2 981 031 | 1 587 965 | 2 395 969 | 2 504 231 |
Amortisation Expense Intangible Assets | 157 169 | 207 169 | 207 168 | 65 502 | 15 502 | 9 498 | |
Amounts Owed By Group Undertakings | 581 946 | 563 946 | 544 346 | 100 633 | 412 039 | 588 390 | 903 915 |
Amounts Owed To Group Undertakings | 19 835 | 21 559 | | | | | |
Average Number Employees During Period | 1 260 | 1 308 | 1 380 | 1 314 | 588 | 888 | 917 |
Bank Borrowings | | | | 308 333 | 550 521 | 448 317 | 310 087 |
Bank Borrowings Overdrafts | 353 649 | 670 361 | 622 123 | 260 370 | 237 500 | 291 695 | 186 087 |
Bank Overdrafts | 353 649 | 670 361 | 622 123 | | | | 365 657 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 19 091 | 9 546 | | | | |
Corporation Tax Payable | | 5 334 | 16 224 | 106 757 | 106 757 | 170 626 | 190 820 |
Corporation Tax Recoverable | 138 378 | | | | 79 699 | 79 699 | 90 452 |
Cost Sales | 10 037 691 | 12 226 133 | 11 852 178 | 10 518 319 | 4 478 815 | 11 628 605 | 12 026 070 |
Creditors | 2 555 779 | 20 690 | 2 559 372 | 260 370 | 237 500 | 304 341 | 195 434 |
Current Tax For Period | -21 211 | 5 334 | 16 224 | 106 757 | -96 227 | 63 869 | 35 246 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 35 033 | -1 674 | -3 012 | -2 688 | 4 658 | 908 | 1 790 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 674 | | | | -1 655 | -3 745 |
Depreciation Expense Property Plant Equipment | 34 543 | 41 528 | 43 680 | 52 468 | 39 124 | 35 504 | |
Dividends Paid | 159 996 | 159 996 | 159 996 | 202 662 | | | |
Dividends Paid On Shares | | 350 178 | 143 010 | | | | |
Dividends Paid On Shares Final | | 159 996 | 159 996 | 202 662 | | | |
Finance Lease Liabilities Present Value Total | | 22 316 | 20 517 | | | 12 646 | 9 347 |
Finance Lease Payments Owing Minimum Gross | | 24 561 | 20 517 | | | 15 945 | 12 646 |
Finished Goods Goods For Resale | 24 889 | 24 895 | 12 161 | 7 596 | 9 248 | | |
Fixed Assets | 481 205 | 437 014 | 251 098 | 116 766 | 59 358 | 56 606 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 23 509 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | 57 590 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -117 167 | 36 140 | 39 362 | 103 | 2 945 | 1 804 | |
Future Finance Charges On Finance Leases | | 2 245 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 97 334 | 61 179 | 94 129 | 55 852 | 577 611 | 552 283 |
Gain Loss On Disposals Property Plant Equipment | 1 289 | | -7 384 | -2 915 | -903 | | |
Government Grant Income | | | | 431 369 | 2 017 857 | 80 448 | |
Gross Profit Loss | 2 664 809 | 2 372 986 | 2 344 364 | 2 212 422 | -1 010 654 | 2 493 007 | |
Impairment Loss Intangible Assets | | | | 52 508 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -21 211 | 20 521 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 207 169 | 207 168 | 65 502 | 15 502 | 9 498 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 528 | 53 226 | 52 468 | 39 124 | 35 504 | 29 106 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 52 508 | | | |
Intangible Assets | 407 347 | 350 178 | 143 010 | 25 000 | 9 498 | | |
Intangible Assets Gross Cost | 580 018 | 730 018 | 730 018 | 730 018 | 730 018 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 20 858 | 41 571 | 6 441 | 8 368 | 4 894 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 3 973 | 1 900 | | | 84 | |
Interest Payable Similar Charges Finance Costs | | 24 831 | 43 471 | 22 015 | 23 350 | 12 583 | 56 475 |
Net Current Assets Liabilities | 35 165 | -184 797 | -243 554 | -186 358 | -537 086 | -232 427 | -230 859 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | -221 693 | -74 161 | -4 292 | -6 072 | -458 143 | 311 518 | |
Other Creditors | 871 044 | 947 881 | 819 730 | 235 965 | 90 126 | 295 681 | 493 168 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 136 247 | 43 153 | 12 207 | | |
Other Disposals Property Plant Equipment | | | 144 131 | 69 691 | 22 077 | | |
Other Interest Expense | | | | 15 574 | 14 982 | 7 605 | |
Other Operating Income Format1 | 364 449 | 293 496 | 338 477 | 762 537 | 2 140 476 | 214 480 | 4 784 |
Other Taxation Social Security Payable | 485 935 | 400 824 | 290 275 | 824 408 | 859 928 | 1 107 674 | 1 361 856 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 52 918 | 143 967 | 98 068 | 91 217 | 41 526 | 27 597 | 25 908 |
Prepayments Accrued Income | 433 357 | 212 530 | 258 094 | 351 676 | 56 763 | 336 971 | 382 942 |
Profit Loss | -83 315 | -123 173 | -63 987 | -134 844 | -385 266 | 236 721 | 90 394 |
Profit Loss On Ordinary Activities Before Tax | -221 693 | -98 992 | -47 763 | -28 087 | -481 493 | 298 935 | 121 895 |
Property Plant Equipment Gross Cost | 224 742 | 279 248 | 217 479 | 210 472 | 195 483 | 237 733 | 243 013 |
Provisions For Liabilities Balance Sheet Subtotal | 7 074 | 5 400 | 5 400 | 5 400 | | | |
Social Security Costs | 220 961 | 320 154 | 191 009 | 149 074 | 82 487 | 128 311 | |
Staff Costs Employee Benefits Expense | 9 100 570 | 10 243 812 | 9 651 732 | 8 902 127 | 4 402 806 | 9 243 227 | 9 987 358 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 7 074 | 5 400 | 5 400 | 5 400 | 5 400 | 3 745 | |
Tax Decrease From Utilisation Tax Losses | -20 150 | 7 512 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 10 942 | | | | 16 528 | | |
Tax Expense Credit Applicable Tax Rate | | -18 808 | -9 075 | -5 337 | -91 484 | 56 798 | 30 474 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -7 147 | -16 130 | -1 027 | 3 756 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -1 358 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 636 | | | | -9 957 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 2 221 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -4 445 | 459 | 4 339 | 103 261 | 426 | 2 704 | 10 552 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -138 378 | 24 181 | 16 224 | 106 757 | -96 227 | 62 214 | 31 501 |
Total Assets Less Current Liabilities | 516 370 | 252 217 | 7 544 | -69 592 | -477 728 | -175 821 | -198 079 |
Total Borrowings | 353 649 | 670 361 | 622 123 | 308 333 | 237 500 | 448 317 | 675 744 |
Total Current Tax Expense Credit | -138 378 | 25 855 | 16 224 | | | | |
Total Operating Lease Payments | 26 077 | 61 040 | 57 324 | 60 284 | 48 505 | 32 129 | |
Trade Creditors Trade Payables | 362 783 | 402 792 | 375 809 | 378 634 | 193 742 | 140 945 | 115 247 |
Trade Debtors Trade Receivables | 1 070 219 | 1 700 945 | 1 247 650 | 293 778 | 187 695 | 605 217 | 824 295 |
Turnover Revenue | 12 702 500 | 14 599 119 | 14 196 542 | 12 730 741 | 3 468 161 | 14 121 612 | |
Wages Salaries | 8 826 691 | 9 779 691 | 9 362 655 | 8 661 836 | 4 278 793 | 9 087 319 | 9 822 288 |
Company Contributions To Defined Benefit Plans Directors | | 61 957 | 24 636 | 22 136 | 16 136 | 1 780 | |
Director Remuneration Benefits Including Payments To Third Parties | | 61 957 | 26 007 | | | | |