Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 122 014 | 965 540 | 755 016 | 9 672 | 531 545 | 292 088 |
Current Assets | 6 729 175 | 11 078 639 | 9 848 886 | 10 651 773 | 12 142 924 | 9 147 859 |
Debtors | 797 204 | 2 514 171 | 485 640 | 1 375 218 | 2 990 575 | 963 331 |
Net Assets Liabilities | | | | | 3 146 780 | 3 267 467 |
Other Debtors | 8 110 | 204 132 | 384 488 | 132 853 | 276 789 | 421 310 |
Property Plant Equipment | 8 205 | 8 366 | 6 693 | 6 166 | 4 933 | 7 060 |
Total Inventories | 5 809 957 | 7 598 928 | 8 608 230 | 9 266 883 | 8 620 804 | 7 892 440 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 150 | 7 500 | | | |
Accrued Liabilities Deferred Income | 6 000 | 83 082 | 102 055 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 44 980 | 47 072 | 48 745 | 50 287 | 76 854 | 53 285 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 254 | | | | 3 892 |
Administrative Expenses | 1 741 560 | 1 431 724 | 1 414 091 | | | |
Amounts Owed By Related Parties | | | | | 51 245 | |
Average Number Employees During Period | | | 8 | 8 | 7 | 7 |
Bank Borrowings Overdrafts | 2 298 644 | 665 683 | 2 325 431 | 2 405 930 | 2 486 016 | |
Banking Arrangements Classified As Cash Cash Equivalents | | -665 683 | -2 325 431 | | | |
Bank Overdrafts | 2 298 644 | 665 683 | 2 325 431 | | | |
Cash Cash Equivalents Cash Flow Value | -2 176 630 | 299 857 | -1 570 415 | | | |
Comprehensive Income Expense | 456 503 | 842 438 | 402 242 | | | |
Corporation Tax Payable | 132 214 | 190 025 | 111 500 | 14 115 | | |
Corporation Tax Recoverable | | | | | 28 949 | |
Cost Sales | 5 763 540 | 8 129 627 | 7 058 200 | | | |
Creditors | 4 583 062 | 8 130 249 | 6 536 581 | 7 313 990 | 9 001 152 | 5 887 527 |
Current Tax For Period | 132 214 | 205 913 | 111 500 | | | |
Depreciation Expense Property Plant Equipment | 2 051 | 2 092 | 1 673 | | | |
Depreciation Impairment Expense Property Plant Equipment | | 2 092 | 1 673 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -25 334 |
Disposals Property Plant Equipment | | | | | | -25 334 |
Distribution Costs | 162 539 | 219 353 | 171 654 | | | |
Dividends Paid | 40 000 | 40 000 | 40 000 | | | |
Dividends Paid Classified As Financing Activities | -40 000 | -40 000 | -40 000 | | | |
Dividends Paid On Shares Final | | 40 000 | 40 000 | | | |
Finished Goods Goods For Resale | 5 809 957 | 7 598 928 | 8 608 230 | | | |
Fixed Assets | | | | 6 166 | 5 008 | 7 135 |
Further Item Tax Increase Decrease Component Adjusting Items | 94 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -70 454 | -26 154 | -31 053 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -5 122 337 | 3 174 891 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 1 716 967 | -2 028 531 | | | |
Gain Loss In Cash Flows From Change In Inventories | | 1 788 971 | 1 009 302 | | | |
Gross Profit Loss | 2 551 228 | 2 763 322 | 2 144 022 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -63 018 | -148 102 | -190 819 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -2 476 487 | 1 870 272 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -470 | | 794 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 092 | 1 673 | 1 542 | 1 233 | 1 765 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 58 882 | 63 894 | 43 741 | | | |
Interest Payable Similar Charges Finance Costs | 58 882 | 63 894 | 43 741 | | | |
Investments Fixed Assets | | | | | 75 | 75 |
Investments In Group Undertakings Participating Interests | | | | | 75 | |
Investments In Joint Ventures | | | | | 75 | 75 |
Loss Gain From Write-downs Reversals Inventories | | 735 544 | | | | |
Net Cash Flows From Used In Financing Activities | | 40 000 | 40 000 | | | |
Net Cash Flows From Used In Investing Activities | | 2 253 | | | | |
Net Cash Flows From Used In Operating Activities | | -2 518 740 | 1 830 272 | | | |
Net Cash Generated From Operations | | -2 730 736 | 1 595 712 | | | |
Net Current Assets Liabilities | 2 146 113 | 2 948 390 | 3 312 305 | 3 337 783 | 3 141 772 | 3 260 332 |
Net Interest Paid Received Classified As Operating Activities | -58 882 | -63 894 | -43 741 | | | |
Number Shares Issued Fully Paid | | 1 | | | | |
Operating Profit Loss | 647 129 | 1 112 245 | 558 277 | | | |
Other Creditors | 990 772 | 3 679 871 | 3 298 241 | 3 663 467 | 3 932 908 | 3 591 174 |
Other Inventories | | | | | 8 620 804 | 7 892 440 |
Other Taxation Social Security Payable | 10 895 | 4 510 | 4 730 | 36 779 | 4 107 | |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 81 059 | 3 186 | | | |
Prepayments Accrued Income | 342 229 | 236 150 | 254 859 | | | |
Profit Loss | 456 503 | 842 438 | 402 242 | | | |
Profit Loss On Ordinary Activities Before Tax | 588 247 | 1 048 351 | 514 536 | | | |
Property Plant Equipment Gross Cost | 53 184 | 55 438 | 55 438 | 56 453 | 81 787 | 60 345 |
Purchase Property Plant Equipment | -2 479 | -2 253 | | | | |
Social Security Costs | 31 456 | 22 378 | 27 739 | | | |
Staff Costs Employee Benefits Expense | 346 805 | 350 094 | 325 018 | | | |
Taxation Social Security Payable | | | | | 4 107 | 25 278 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 382 | | | | | |
Tax Expense Credit Applicable Tax Rate | | 199 187 | 97 762 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -86 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 469 | 6 726 | 14 532 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 131 744 | 205 913 | 112 294 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 015 | | |
Total Assets Less Current Liabilities | 2 154 318 | 2 956 756 | 3 318 998 | 3 343 949 | 3 146 780 | |
Total Borrowings | 2 298 644 | 665 683 | 2 325 431 | | 2 486 016 | 1 629 221 |
Total Current Tax Expense Credit | 131 744 | 205 913 | 112 294 | | | |
Trade Creditors Trade Payables | 1 144 537 | 3 507 078 | 694 624 | 1 193 699 | 2 578 121 | 641 854 |
Trade Debtors Trade Receivables | 446 865 | 2 073 889 | 101 152 | 1 242 365 | 2 713 786 | 542 021 |
Turnover Revenue | 8 314 768 | 10 892 949 | 9 202 222 | | | |
Wages Salaries | 315 349 | 246 657 | 294 093 | | | |
Company Contributions To Defined Benefit Plans Directors | | 81 059 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 152 741 | 103 980 | | | |