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 | 15 705 | 81 235 | 31 894 | 5 952 | 1 179 033 | 918 520 | 1 445 367 |
Current Assets | 361 452 | 115 420 | 69 327 | 236 151 | 1 188 076 | 970 175 | 1 558 196 |
Debtors | 345 747 | 34 185 | 37 433 | 230 199 | 9 043 | 51 655 | 112 829 |
Net Assets Liabilities | 17 592 332 | 17 722 342 | 18 571 559 | 19 102 523 | 20 289 622 | 20 917 455 | 21 700 484 |
Other Debtors | 323 414 | | | 129 258 | | | |
Total Inventories | 584 246 | | | | | | |
Property Plant Equipment | | 6 249 044 | 6 120 557 | | 10 021 837 | 10 414 057 | 10 366 074 |
|
Other Financial Data |
Audit Fees Expenses | 2 000 | 2 460 | 2 400 | 2 664 | 2 859 | | |
Other Non-audit Services Fees | 26 845 | 15 081 | 16 263 | 15 133 | 12 385 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 075 564 | 1 149 553 | 1 756 938 | 1 077 176 | 797 783 | 1 028 800 | 1 266 681 |
Additional Provisions Increase From New Provisions Recognised | -5 364 | 25 709 | 28 864 | | | 46 775 | 58 763 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | 5 872 022 | 813 447 | | 210 000 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | 689 178 | | | | | | |
Administration Support Average Number Employees | 27 | | | | | | |
Administrative Expenses | 5 315 190 | | | | | | |
Amounts Owed To Related Parties | 430 | | | | | | |
Amount Specific Bank Loan | 2 380 000 | | | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | 447 | 451 | 477 | 502 | 517 | 505 | 539 |
Balances With Banks | 15 705 | | | | | | |
Bank Borrowings | 268 800 | 268 800 | 268 800 | 386 446 | 267 446 | 243 646 | 243 646 |
Bank Borrowings Overdrafts | 2 111 200 | 1 842 400 | 1 573 600 | 3 302 670 | 3 035 223 | 2 720 177 | 2 333 731 |
Bank Overdrafts | 107 933 | | | | | | |
Cash Cash Equivalents | 15 705 | | | | | | |
Cash On Hand | 1 034 | | | | | | |
Cash Transferred To Acquire Entity | 3 673 072 | | | | | | |
Comprehensive Income Expense | 1 870 895 | 466 326 | 1 009 289 | 833 747 | 1 437 219 | 1 058 998 | |
Comprehensive Income Expense Attributable To Owners Parent | 1 738 632 | | | | | | |
Consideration Received For Shares Issued In Period | 2 538 | | | | | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 13 857 661 | | | | | | |
Cost Sales | 30 006 251 | | | | | | |
Creditors | 2 111 200 | 1 842 400 | 1 573 600 | 3 302 670 | 3 035 223 | 2 720 177 | 2 333 731 |
Current Tax For Period | 252 175 | 173 859 | 239 766 | 69 944 | 184 841 | | |
Deferred Tax Asset Debtors | 125 286 | | | | | | |
Deferred Tax Assets | 132 656 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 6 982 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -5 364 | | | | | | |
Deferred Tax Liabilities | 7 369 | | | | | | |
Depreciation Amortisation Expense | 2 835 623 | | | | | | |
Depreciation Expense Property Plant Equipment | 1 744 389 | 1 852 328 | 1 561 360 | 1 667 118 | 1 892 298 | | |
Disposals Property Plant Equipment | -39 083 | | | | | | |
Dividend Per Share Interim | 95 | | | | | | |
Dividends Paid | 239 993 | 210 000 | 160 072 | 302 783 | 250 120 | 431 165 | 317 699 |
Dividends Paid Classified As Financing Activities | -239 993 | | | | | | |
Dividends Paid On Shares Interim | 239 993 | 210 000 | 160 072 | 302 783 | 250 120 | | |
Finance Lease Liabilities Present Value Total | 771 053 | | | | | | |
Financial Assets Acquired | 3 787 093 | | | | | | |
Financial Liabilities Assumed | -1 484 273 | | | | | | |
Fixed Assets | 20 355 626 | 20 127 464 | 20 443 231 | 22 680 956 | 22 577 003 | 23 223 586 | 23 243 929 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | 3 348 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 33 480 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 4 886 630 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 9 070 359 | | | | | | |
Gain Loss In Cash Flows From Change In Inventories | 584 246 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 1 344 045 | 37 497 | 1 902 | 29 332 | 6 548 | | |
Gross Profit Loss | 7 492 253 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | 100 467 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 369 928 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 10 677 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | 94 585 | 619 051 | 607 385 | 638 286 | 631 513 | 231 017 | 237 881 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 99 196 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 76 366 | 64 968 | 34 845 | 47 842 | 49 701 | | |
Interest Income On Bank Deposits | 5 057 | | | | | | |
Interest Paid Classified As Financing Activities | -175 562 | | | | | | |
Interest Paid Classified As Operating Activities | 175 562 | | | | | | |
Interest Payable Similar Charges Finance Costs | 175 562 | 178 269 | 148 812 | 142 482 | 113 085 | | |
Interest Received Classified As Investing Activities | 6 492 | | | | | | |
Interest Received Classified As Operating Activities | 6 492 | | | | | | |
Inventories Acquired | 89 251 | | | | | | |
Investment Property | 5 872 022 | 180 000 | 180 000 | 390 000 | 390 000 | 390 000 | 390 000 |
Investments Fixed Assets | 14 483 604 | 13 698 420 | 14 142 674 | 12 053 221 | 12 165 166 | 12 419 529 | 12 487 855 |
Investments In Subsidiaries | 14 483 604 | | | | | | |
Issue Equity Instruments | 2 538 | | | | | | |
Minimum Operating Lease Payments Recognised As Expense | 110 980 | | | | | | |
Net Cash Flows From Used In Financing Activities | 22 100 865 | | | | | | |
Net Cash Flows From Used In Investing Activities | -20 534 485 | | | | | | |
Net Cash Flows From Used In Operating Activities | -1 196 452 | | | | | | |
Net Cash Generated From Operations | -1 095 985 | | | | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 3 671 990 | | | | | | |
Net Current Assets Liabilities | -652 094 | -537 013 | -243 499 | -206 391 | 829 177 | 542 156 | 977 159 |
Net Identifiable Assets Liabilities Acquired | 3 673 072 | | | | | | |
Nominal Value Allotted Share Capital | 2 538 | | | | | | |
Number Shares Issued Fully Paid | 2 538 | 2 538 | 2 538 | 2 538 | 2 538 | 2 538 | 2 538 |
Number Shares Issued In Period- Gross | 2 538 | | | | | | |
Operating Profit Loss | 2 177 063 | | | | | | |
Other Creditors | 647 432 | 356 537 | | | | | |
Other Departments Average Number Employees | 420 | | | | | | |
Other Employee Expense | 40 689 | | | | | | |
Other Finance Income | 1 435 | | | | | | |
Other Interest Receivable Similar Income Finance Income | 6 492 | | | | | | |
Other Inventories | 584 246 | | | | | | |
Other Payables Accrued Expenses | 12 336 | | | | | | |
Ownership Interest In Subsidiary Percent | 100 | | | | | | |
Par Value Share | 1 | | | | | | |
Pension Costs Defined Contribution Plan | 118 558 | | | | | | |
Percentage Voting Equity Interests Acquired | 100 | | | | | | |
Prepayments | 564 040 | | 633 | | 382 | 840 | 57 920 |
Proceeds From Issuing Shares | 15 961 430 | | | | | | |
Proceeds From Sales Property Plant Equipment | 1 896 007 | | | | | | |
Profit Loss | 1 716 679 | 494 243 | 1 009 289 | 833 747 | 1 437 219 | 1 058 998 | 1 100 728 |
Profit Loss Acquiree | 260 077 | | | | | | |
Profit Loss Attributable To Owners Parent | 1 738 632 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 1 964 323 | 647 438 | 1 308 484 | 978 845 | 1 792 018 | | |
Property Plant Equipment Acquired | 1 281 001 | | | | | | |
Property Plant Equipment Gross Cost | 4 544 172 | 3 231 836 | 4 010 451 | 4 108 057 | 10 819 620 | 11 442 857 | 11 632 755 |
Provisions | -5 364 | 25 709 | 54 573 | 69 372 | 81 335 | 128 110 | 186 873 |
Provisions For Liabilities Balance Sheet Subtotal | 119 922 | 25 709 | 54 573 | 69 372 | 81 335 | 128 110 | 186 873 |
Purchase Investment Properties | -390 000 | | | | | | |
Purchase Property Plant Equipment | -22 046 984 | | | | | | |
Rental Income From Investment Property | 93 189 | | | | | | |
Revenue Acquiree | 8 635 339 | | | | | | |
Revenue From Rendering Services | 37 294 176 | | | | | | |
Revenue From Sale Goods | 111 139 | | | | | | |
Social Security Costs | 1 254 660 | 1 255 065 | 1 299 450 | 1 456 963 | 1 595 638 | | |
Staff Costs Employee Benefits Expense | 14 502 785 | 14 811 669 | 15 331 687 | 16 762 498 | 18 176 925 | | |
Taxation Social Security Payable | 1 346 075 | | | | | | |
Tax Expense Credit Applicable Tax Rate | 392 865 | 123 013 | 248 612 | 185 981 | 340 483 | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -1 125 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 50 516 | 49 338 | 52 557 | 34 327 | 38 295 | | |
Tax Increase Decrease From Effect Rollover Relief On Profit On Disposal Fixed Assets | -301 724 | | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | 95 937 | | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 9 178 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 247 644 | 153 195 | 299 195 | 145 097 | 354 801 | | |
Total Assets Less Current Liabilities | 19 703 532 | 19 590 451 | 20 199 732 | 22 474 565 | 23 406 180 | 23 765 742 | 24 221 088 |
Total Borrowings | 268 800 | 268 800 | | | | | |
Total Consideration Transferred Including Settlement Pre-existing Relationship | 15 961 430 | | | | | | |
Trade Creditors Trade Payables | 64 295 | 1 368 | 13 | 1 076 | 881 | 161 603 | 137 587 |
Trade Debtors Trade Receivables | 22 333 | 34 185 | 36 312 | 941 | 8 661 | 8 540 | 54 909 |
Turnover Revenue | 37 498 504 | | | | | | |
Wages Salaries | 13 129 567 | 13 426 173 | 13 813 905 | 15 407 839 | 16 224 682 | | |
Company Contributions To Money Purchase Plans Directors | 9 973 | 10 089 | 10 451 | 10 940 | 10 884 | | |
Director Remuneration | 213 628 | 220 624 | 201 096 | 161 121 | 180 253 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | | | 2 | 2 | | |
Auditing Accounts Associates Fees | 16 900 | 17 403 | 16 677 | 16 841 | 17 633 | | |
Accrued Liabilities | 12 336 | 16 760 | 14 429 | 8 263 | 12 969 | 22 757 | 173 868 |
Amounts Owed To Group Undertakings | 430 | 1 146 | 10 | 10 | 174 | 13 | |
Corporation Tax Payable | 20 253 | 6 985 | 29 574 | 44 757 | 56 589 | | |
Increase Decrease In Property Plant Equipment | | 769 291 | 778 615 | 2 186 206 | 898 795 | | |
Interest Expense On Loan Capital | 99 196 | 113 301 | 113 712 | 94 086 | 63 265 | | |
Investment Property Fair Value Model | 5 872 022 | 180 000 | 180 000 | 390 000 | 390 000 | 390 000 | |
Investments In Group Undertakings | 14 483 604 | 13 698 420 | 14 142 674 | 12 053 221 | 12 165 166 | 12 419 529 | 12 487 855 |
Other Deferred Tax Expense Credit | -4 531 | -20 664 | 59 429 | 75 153 | 169 960 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 118 558 | 130 431 | 218 332 | 344 972 | 356 605 | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Recoverable Value-added Tax | 323 414 | | 488 | | | 42 275 | |
Total Operating Lease Payments | 349 910 | 244 594 | 216 233 | 261 790 | 277 133 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 14 799 | 11 963 | | |
Amounts Owed By Group Undertakings | | | | 100 000 | | | |
Further Item Interest Expense Component Total Interest Expense | | | 255 | 554 | 119 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -75 211 | -23 977 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 623 237 | 189 898 |