Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-29 | 2023-04-29 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 677 770 | 422 798 | 2 823 509 | 1 790 335 | 2 565 869 | 3 466 972 | 1 622 116 | 524 114 |
Current Assets | 3 089 595 | 3 369 336 | 5 411 403 | 4 893 186 | 4 474 715 | 6 222 275 | 5 533 431 | 6 293 294 |
Debtors | 1 794 147 | 1 522 430 | 1 796 688 | 2 063 120 | 886 512 | 1 211 778 | 2 314 898 | 2 732 398 |
Net Assets Liabilities | 2 443 512 | 2 835 783 | 3 422 907 | 3 891 177 | 4 455 693 | 5 130 225 | 5 096 639 | 5 112 275 |
Other Debtors | 65 286 | | | | | 4 869 | 2 062 | |
Property Plant Equipment | 1 078 852 | 828 071 | 779 170 | 687 244 | 706 765 | 637 126 | 532 947 | 514 873 |
Total Inventories | 575 324 | 1 356 485 | 735 043 | 1 039 731 | 1 022 334 | 1 543 525 | 1 596 417 | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 000 | 8 000 | 8 000 | 16 000 | 17 500 |
Accrued Liabilities Deferred Income | | | | | | | 391 145 | 696 510 |
Accumulated Depreciation Impairment Property Plant Equipment | 352 043 | 392 029 | 411 275 | 431 682 | 492 188 | 649 709 | 842 163 | 849 275 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 85 755 |
Administrative Expenses | | | 784 416 | 746 208 | 788 081 | 1 087 751 | 1 361 853 | 2 737 816 |
Average Number Employees During Period | | | 63 | 63 | 66 | 72 | 73 | 81 |
Cash Cash Equivalents Cash Flow Value | | | | 1 790 335 | 2 565 869 | 3 466 972 | 1 622 116 | 524 114 |
Corporation Tax Recoverable | | | | 116 770 | | 70 295 | 50 335 | 159 006 |
Cost Sales | | | 6 183 645 | 6 756 931 | 6 056 078 | 6 457 373 | 6 417 992 | 7 339 924 |
Creditors | 313 333 | 155 574 | 143 828 | 1 640 879 | 674 983 | 1 684 255 | 1 379 752 | 2 089 202 |
Current Tax For Period | | | 292 862 | 208 415 | 137 960 | 86 395 | 57 435 | 114 749 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 543 | 4 092 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 380 135 | 79 435 |
Distribution Costs | | | 30 080 | 10 598 | 13 112 | 4 954 | 2 237 | |
Dividends Paid | | | 605 000 | 800 000 | | | | 240 000 |
Dividends Paid Classified As Financing Activities | | | -605 000 | -800 000 | | | | -240 000 |
Dividends Paid On Shares Final | | | | | | | | 240 000 |
Fixed Assets | | | | | | 637 126 | 988 424 | 957 739 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | | -13 132 |
Further Item Dividend Income Component Total Dividend Income | | | | | | | | 13 132 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 2 384 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 16 782 | -22 673 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 235 383 | -889 467 | -854 987 | 1 060 836 | -204 950 | -602 728 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -262 798 | -93 499 | 1 059 838 | -325 266 | -1 123 080 | 309 259 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 52 892 | 1 440 365 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | -44 523 | -18 038 |
Impairment Loss Property Plant Equipment | | | | | | | 187 681 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -101 187 | -252 408 | -130 084 | -137 960 | -86 395 | -249 236 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 2 400 711 | -1 033 174 | 775 534 | 901 103 | -1 844 856 | 1 098 002 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 87 097 | 91 388 | 92 838 | 118 223 | 172 365 | 192 454 | 79 435 |
Interest Income | | | | | | | 429 | 18 640 |
Interest Income On Bank Deposits | | | | | | | | 18 640 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 18 640 |
Interest Paid Classified As Operating Activities | | | -5 059 | -3 490 | | | -153 | |
Interest Payable Similar Charges Finance Costs | | | 5 059 | 3 490 | | | 153 | |
Interest Received Classified As Investing Activities | | | | | | | -429 | -18 640 |
Investments | | | | | | | 455 477 | 442 866 |
Investments Fixed Assets | | | | | | | 455 477 | 442 866 |
Net Cash Generated From Operations | | | -3 160 527 | -150 358 | -1 035 915 | -1 138 452 | 982 484 | 549 356 |
Net Current Assets Liabilities | 1 725 298 | 2 209 077 | 2 824 086 | 3 252 307 | 3 799 732 | 4 538 020 | 4 153 679 | 4 204 092 |
Net Finance Income Costs | | | | | | | 429 | 31 772 |
Other Creditors | 54 296 | 369 646 | 1 329 998 | 512 314 | 101 052 | 462 571 | 12 766 | 7 650 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 72 323 |
Other Disposals Property Plant Equipment | | | | | | | | 96 717 |
Other Interest Income | | | | | | | 429 | |
Other Interest Receivable Similar Income Finance Income | | | 5 663 | 8 182 | 8 013 | 707 | 429 | 31 772 |
Other Operating Income Format1 | | | 16 490 | 12 554 | 52 451 | 77 475 | 16 165 | 9 900 |
Other Taxation Social Security Payable | 269 603 | 227 155 | 359 794 | 262 952 | 54 857 | 70 658 | 193 678 | 254 053 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 156 333 | 192 928 | 201 390 | 188 348 | 258 051 | 284 619 |
Prepayments Accrued Income | | | 56 163 | 55 739 | 45 350 | 125 268 | 326 937 | 180 897 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | | | 5 427 |
Profit Loss | | | 1 192 124 | 1 268 270 | 564 516 | 674 532 | -33 586 | 388 604 |
Profit Loss On Ordinary Activities Before Tax | | | 1 475 716 | 1 371 768 | 702 891 | 755 044 | -25 943 | 507 445 |
Property Plant Equipment Gross Cost | 1 430 895 | 1 220 100 | 1 190 445 | 1 118 926 | 1 198 953 | 1 286 835 | 1 375 110 | 1 364 148 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -500 000 | |
Purchase Property Plant Equipment | | | -42 487 | -250 258 | -143 999 | -109 596 | -275 956 | -85 755 |
Staff Costs Employee Benefits Expense | | | 2 552 870 | 2 696 422 | 2 583 477 | 2 621 629 | 2 910 478 | 4 032 489 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 45 464 | 49 556 |
Tax Expense Credit Applicable Tax Rate | | | | | | | -36 119 | 96 415 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -3 150 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 12 572 | 18 440 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 283 592 | 103 498 | 138 375 | 80 512 | 7 643 | 118 841 |
Total Assets Less Current Liabilities | 2 804 150 | 3 037 148 | 3 603 256 | 3 939 551 | 4 506 497 | 5 175 146 | 5 142 103 | 5 161 831 |
Trade Creditors Trade Payables | 461 171 | 437 839 | 474 132 | 488 397 | 238 000 | 580 007 | 888 884 | 1 130 989 |
Trade Debtors Trade Receivables | 1 728 861 | 1 522 430 | 1 796 688 | 1 890 611 | 841 162 | 1 100 596 | 1 935 564 | 2 392 495 |
Wages Salaries | | | 2 157 583 | 2 265 486 | 2 164 117 | 2 212 974 | 2 356 420 | 3 403 516 |
Director Remuneration | | | 138 120 | 129 283 | 118 844 | 129 985 | 225 876 | 296 028 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 244 554 | 321 283 |
Dividend Recommended By Directors | | | | 800 000 | | | | |
Accrued Pension Period End Directors | | | | | | | 12 411 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 2 | 2 | |
Accrued Liabilities | 79 767 | 11 156 | 117 255 | 128 050 | 36 600 | 303 493 | 391 145 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 11 853 | | -5 883 | | |
Bank Borrowings | 393 333 | 168 553 | 156 807 | | | | | |
Bank Borrowings Overdrafts | 80 000 | 12 979 | 143 828 | | | | | |
Corporation Tax Payable | 119 163 | 101 187 | 292 862 | 248 869 | 137 960 | 156 690 | 57 435 | |
Depreciation Amortisation Expense | | | 91 388 | 92 839 | 118 223 | 172 366 | 192 453 | |
Depreciation Expense Property Plant Equipment | | | 91 388 | 92 838 | 118 223 | 172 365 | 192 454 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 47 111 | 72 142 | 72 431 | 57 717 | 14 844 | | |
Disposals Property Plant Equipment | | 304 371 | 72 142 | 321 777 | 63 972 | 21 714 | | |
Dividend Per Share Interim | | | | 400 000 | | | | |
Dividends Paid On Shares | | | 605 000 | 800 000 | | | | |
Dividends Paid On Shares Interim | | | 5 000 | 800 000 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 21 903 | -566 | 2 630 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 21 903 | -566 | 2 630 | | |
Gross Profit Loss | | | 2 273 118 | 2 111 328 | 1 443 620 | 1 769 567 | 1 553 910 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -621 442 | 304 688 | -17 397 | 521 191 | 52 892 | |
Interest Expense On Bank Overdrafts | | | 5 059 | 3 490 | | | | |
Net Cash Flows From Used In Financing Activities | | | 616 746 | 956 807 | | | 297 | |
Net Cash Flows From Used In Investing Activities | | | 36 824 | -29 173 | 130 297 | 99 389 | 775 527 | |
Net Cash Flows From Used In Operating Activities | | | -3 054 281 | 105 540 | -905 831 | -1 000 492 | 1 069 032 | |
Net Interest Received Paid Classified As Investing Activities | | | -5 663 | -8 182 | -8 013 | -707 | -429 | |
Number Shares Issued Fully Paid | | | | 1 | 1 | 2 | 2 | |
Operating Profit Loss | | | 1 475 112 | 1 367 076 | 694 878 | 754 337 | 205 985 | |
Other Deferred Tax Expense Credit | | | -9 270 | 11 853 | 2 430 | -5 883 | 543 | |
Par Value Share | | | | 1 | 1 | 1 | 1 | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 42 354 | 67 623 | 56 163 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -271 249 | -5 689 | -9 500 | | |
Provisions | | | 36 521 | 48 374 | 50 804 | 44 921 | 45 464 | |
Provisions For Liabilities Balance Sheet Subtotal | 47 305 | 45 791 | 36 521 | 48 374 | 50 804 | 44 921 | 45 464 | |
Raw Materials | 68 070 | 65 660 | 43 973 | 51 947 | 49 696 | 53 309 | 103 308 | |
Repayments Borrowings Classified As Financing Activities | | | -11 746 | -156 807 | | | | |
Social Security Costs | | | 238 954 | 238 008 | 217 970 | 220 307 | 296 007 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 93 576 | 42 487 | 250 258 | 143 999 | 109 596 | 275 956 | |
Total Current Tax Expense Credit | | | 292 862 | 91 645 | 135 945 | 86 395 | 7 100 | |
Turnover Revenue | | | 8 456 763 | 8 868 259 | 7 499 698 | 8 226 940 | 7 971 902 | |
Work In Progress | 507 254 | 1 290 825 | 691 070 | 987 784 | 972 638 | 1 490 216 | 1 493 109 | |
Additional Provisions Increase From New Provisions Recognised | | | | | 2 430 | | 543 | |
Comprehensive Income Expense | | | | 1 268 270 | 564 517 | 674 532 | -33 586 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 1 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 153 | |
Issue Equity Instruments | | | | | -1 | | | |
Other Comprehensive Income Expense Net Tax | | | | | 1 | | | |
Other Investments Other Than Loans | | | | | | | 455 477 | |