Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-26 | 2021-04-25 | 2022-04-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 149 307 | 1 736 910 | 1 352 482 | 1 184 198 | 737 310 | 10 011 |
Current Assets | 3 484 445 | 4 349 825 | 3 310 564 | 2 844 157 | 2 162 924 | 1 813 114 |
Debtors | 429 760 | 739 399 | 525 766 | 555 860 | 418 855 | 792 548 |
Net Assets Liabilities | 2 172 551 | -670 472 | -1 448 323 | -1 854 084 | -3 515 288 | -4 318 560 |
Other Debtors | 150 676 | 155 904 | 144 193 | 246 197 | 418 855 | 750 026 |
Property Plant Equipment | 2 207 731 | 737 020 | 617 151 | 550 547 | 211 652 | 185 226 |
Total Inventories | 1 894 286 | 1 804 274 | 1 432 316 | 1 104 099 | 1 006 759 | 1 010 555 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 12 000 | 12 000 | 15 000 | |
Other Non-audit Services Fees | 25 215 | 17 000 | 14 650 | 11 225 | 16 000 | |
Director Remuneration | | 188 332 | 201 996 | 177 248 | 138 499 | |
Accrued Liabilities | 344 055 | 252 638 | 197 473 | 335 308 | 470 426 | |
Accumulated Amortisation Impairment Intangible Assets | 810 288 | 927 857 | 928 936 | 928 936 | 928 936 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 482 215 | 1 110 284 | 1 431 046 | 1 758 395 | 1 285 204 | 1 402 643 |
Administrative Expenses | 4 772 694 | 6 183 586 | 6 685 051 | 6 396 040 | 5 095 471 | |
Amortisation Expense Intangible Assets | 3 124 | 3 124 | 1 079 | | | |
Amounts Owed By Associates | 62 000 | | | | | |
Amounts Owed To Group Undertakings | | 2 500 000 | 2 500 000 | 2 500 000 | 2 500 000 | 2 500 000 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | 118 | 135 | 135 | 135 | 98 | 80 |
Bank Borrowings | 144 852 | | | | 783 | |
Bank Borrowings Overdrafts | 1 043 434 | 73 675 | | | 49 217 | 190 445 |
Bank Overdrafts | 10 991 | 73 675 | | | | |
Cash Cash Equivalents Cash Flow Value | 138 316 | 1 663 235 | 1 352 482 | 1 184 198 | | |
Comprehensive Income Expense | 248 346 | -2 626 584 | -777 851 | -405 761 | -1 661 204 | |
Comprehensive Income Expense Attributable To Owners Parent | | -2 626 584 | | | | |
Corporation Tax Payable | 232 018 | | | | | |
Corporation Tax Recoverable | | 110 150 | 110 150 | | 36 726 | |
Cost Sales | 6 830 726 | 7 977 139 | 8 164 499 | 7 596 172 | 4 553 799 | |
Creditors | 1 135 152 | 2 737 663 | 2 590 283 | 2 500 000 | 2 804 286 | 2 767 430 |
Current Asset Investments | 1 011 092 | | | | | |
Current Tax For Period | 122 037 | -122 037 | | | -48 613 | |
Deferred Tax Assets | 52 763 | 68 251 | 68 251 | 68 251 | 68 251 | |
Depreciation Amortisation Expense | 319 594 | 408 811 | 321 842 | 327 349 | 216 140 | |
Depreciation Expense Property Plant Equipment | 274 920 | 291 242 | 320 762 | 327 349 | 216 140 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 663 173 | | | 689 331 | |
Disposals Property Plant Equipment | | 2 485 755 | | | 907 597 | |
Distribution Costs | | | 146 559 | 53 844 | 7 940 | |
Finance Lease Liabilities Present Value Total | 91 718 | 237 663 | 90 283 | 90 670 | 1 678 | 1 578 |
Fixed Assets | 2 251 479 | 738 099 | 617 151 | 550 547 | 211 652 | 185 226 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | 504 | | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | -1 625 196 | | | | |
Further Item Interest Expense Component Total Interest Expense | | 45 078 | 120 000 | 119 014 | 119 671 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -1 011 192 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -502 738 | 797 981 | -52 229 | 5 494 | 604 640 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 877 162 | -246 001 | 213 633 | -140 244 | 173 731 | |
Gross Profit Loss | 5 184 770 | 5 451 078 | 6 195 314 | 5 941 250 | 3 210 359 | |
Income From Related Parties | 160 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -75 709 | | | 87 315 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 171 645 | 1 598 594 | -384 428 | -168 284 | -446 888 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 29 574 | -4 337 | | | -11 887 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 293 700 | -167 200 | -294 770 | -328 217 | -97 340 | |
Increase From Amortisation Charge For Year Intangible Assets | | 117 569 | 1 079 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 291 242 | 320 762 | 327 349 | 216 140 | 117 439 |
Intangible Assets | 43 648 | 1 079 | | | | |
Intangible Assets Gross Cost | 853 936 | 928 936 | 928 936 | 928 936 | 928 936 | |
Interest Expense On Bank Overdrafts | 5 317 | 2 776 | 35 | 861 | 12 984 | |
Interest Expense On Loan Capital | 33 203 | 11 981 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 21 760 | 27 810 | 29 800 | 20 914 | 9 822 | |
Interest Paid Classified As Operating Activities | | | -120 035 | -119 875 | -138 813 | |
Interest Payable Similar Charges Finance Costs | 60 280 | 87 645 | 149 835 | 140 789 | 148 635 | |
Investments Fixed Assets | 100 | | | | | |
Investments In Group Undertakings | 100 | -100 | | | | |
Loans Owed By Related Parties | 62 000 | | | | | |
Loans Owed To Related Parties | | -2 500 000 | -2 500 000 | -35 148 | -146 707 | |
Merchandise | 1 894 286 | 1 727 086 | 1 432 316 | 1 104 099 | 1 006 759 | |
Net Cash Flows From Used In Financing Activities | 177 871 | -1 351 363 | 183 700 | -67 974 | -526 445 | |
Net Cash Flows From Used In Investing Activities | 482 091 | -490 466 | 200 893 | 260 650 | -156 919 | |
Net Cash Flows From Used In Operating Activities | -831 607 | 316 910 | -165 | -24 392 | 1 130 252 | |
Net Cash Generated From Operations | -853 367 | 139 716 | -150 000 | -55 749 | 1 068 932 | |
Net Current Assets Liabilities | 1 056 224 | 1 545 531 | 524 809 | 95 369 | -922 654 | -1 736 356 |
Number Shares Issued But Not Fully Paid | | 50 000 | 50 000 | 50 000 | 50 000 | |
Operating Profit Loss | 453 049 | -776 577 | -628 016 | -265 067 | -1 327 615 | |
Other Comprehensive Income Expense Net Tax | | -1 625 196 | | | | |
Other Creditors | 29 673 | 352 684 | 172 163 | 181 237 | 1 016 097 | 409 095 |
Other Operating Income Format1 | 40 973 | 33 120 | 8 280 | 243 567 | 565 437 | |
Other Remaining Borrowings | 425 | | | | | |
Other Taxation Social Security Payable | 36 375 | 57 598 | 54 921 | 173 671 | 179 631 | 166 081 |
Par Value Share | | 1 | 1 | 1 | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -114 231 | 200 437 | -183 700 | -132 026 | -88 992 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 353 | 17 202 | 27 913 | 38 509 | 33 907 | |
Prepayments | 164 321 | 366 240 | 203 172 | 211 137 | 166 071 | |
Proceeds From Borrowings Classified As Financing Activities | -194 045 | -2 500 000 | | | -50 000 | |
Proceeds From Sales Property Plant Equipment | | -197 387 | | | -252 421 | |
Profit Loss | 248 346 | -1 001 388 | -777 851 | -405 761 | -1 661 204 | |
Profit Loss On Ordinary Activities Before Tax | 392 769 | -1 138 913 | -777 851 | -405 761 | -1 709 817 | |
Property Plant Equipment Gross Cost | 3 689 946 | 1 847 304 | 2 048 197 | 2 308 942 | 1 496 856 | 1 587 869 |
Purchase Intangible Assets | | -75 000 | | | | |
Purchase Property Plant Equipment | -482 091 | -643 113 | -200 893 | -260 745 | -95 511 | |
Recoverable Value-added Tax | | 38 854 | | | | |
Repayments Borrowings Classified As Financing Activities | -143 568 | -1 271 135 | | | | |
Restructuring Costs | | 491 130 | | | 15 212 | |
Social Security Costs | 163 369 | 209 598 | 210 535 | 228 344 | 177 744 | |
Staff Costs Employee Benefits Expense | 2 284 771 | 2 896 496 | 3 091 351 | 3 050 193 | 2 458 763 | |
Tax Decrease From Utilisation Tax Losses | | | -106 274 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 8 195 | 6 293 | 1 573 | 18 | 6 491 | |
Tax Expense Credit Applicable Tax Rate | 78 554 | -257 517 | -147 792 | -77 095 | -324 865 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 42 013 | 18 424 | 18 466 | 41 083 | 5 613 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 973 | 118 857 | 24 625 | 24 324 | 64 684 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 144 423 | -137 525 | | | -48 613 | |
Total Additions Including From Business Combinations Intangible Assets | | 75 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 643 113 | 200 893 | 260 745 | 95 511 | 91 013 |
Total Assets Less Current Liabilities | 3 307 703 | 2 067 191 | 1 141 960 | 645 916 | -711 002 | -1 551 130 |
Total Borrowings | 156 268 | 73 675 | | | | |
Total Operating Lease Payments | 809 502 | 1 166 812 | 1 245 022 | 1 098 546 | 924 707 | |
Trade Creditors Trade Payables | 1 352 876 | 1 968 894 | 2 146 053 | 1 520 371 | 1 793 914 | 2 589 885 |
Turnover Revenue | 12 015 496 | 13 354 861 | 14 359 813 | 13 537 422 | 7 764 158 | |
Wages Salaries | 2 093 049 | 2 669 696 | 2 852 903 | 2 783 340 | 2 247 112 | |
Accrued Liabilities Deferred Income | | | | 102 822 | 70 360 | |
Amounts Owed By Group Undertakings | | | | | | 50 |
Cash Receipts From Government Grants | | | | -200 000 | -565 437 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -200 000 | -565 437 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | 109 432 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 34 155 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 34 155 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 104 | |
Net Interest Received Paid Classified As Investing Activities | | | | -95 | -9 | |
Other Interest Receivable Similar Income Finance Income | | | | 95 | 9 | |
Taxation Social Security Payable | | | | | 255 069 | 76 985 |
Trade Debtors Trade Receivables | | | | 30 275 | | 42 472 |