Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 810 202 | 1 128 024 | 1 200 959 | 912 049 | 393 709 | 1 053 708 | 1 590 961 | 1 407 250 |
Current Assets | 1 062 047 | 1 365 079 | 1 433 759 | 1 162 219 | 773 649 | 1 498 768 | 2 064 247 | 1 833 960 |
Debtors | 195 957 | 182 245 | 180 518 | 197 324 | 349 315 | 397 477 | 420 535 | 373 473 |
Net Assets Liabilities | 5 560 689 | 5 740 003 | 5 721 876 | 5 552 557 | 5 595 304 | 5 173 028 | 5 642 307 | 5 693 509 |
Property Plant Equipment | 6 534 599 | 6 313 134 | 6 090 963 | 6 050 845 | 5 845 822 | 5 644 381 | 5 492 027 | 5 320 083 |
Total Inventories | 55 888 | 54 810 | 52 282 | 52 846 | 30 625 | 47 583 | 52 751 | 53 237 |
|
Other Financial Data |
Audit Fees Expenses | 18 080 | 16 940 | 12 957 | 17 565 | 21 145 | 18 135 | 18 125 | 16 225 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 152 700 | 202 445 | 4 500 | 4 000 | 4 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 152 700 | | 2 445 | 8 500 | 4 000 |
Company Contributions To Money Purchase Plans Directors | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | | 40 000 | 20 000 |
Director Remuneration | 229 000 | 244 000 | 214 000 | 214 000 | 148 800 | 204 658 | 238 993 | 250 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | | 1 | 1 |
Amount Specific Advance Or Credit Directors | | | | | 202 445 | 204 500 | 200 000 | 200 000 |
Accrued Liabilities | 406 965 | 460 863 | 489 086 | 517 190 | 216 388 | 369 250 | 504 736 | 556 041 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 827 932 | 4 059 477 | 4 284 293 | 4 357 882 | 4 574 913 | 4 777 523 | 4 985 447 | 5 194 490 |
Additional Provisions Increase From New Provisions Recognised | | | -4 053 | 11 839 | -981 | -12 606 | 19 336 | 40 940 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -3 419 | | | | | | |
Administrative Expenses | 4 742 675 | 4 842 409 | 5 160 990 | 5 306 111 | 5 076 627 | 3 858 182 | 4 923 259 | 6 041 786 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 219 | 226 | 224 | 223 | 237 | 186 | 205 | 216 |
Bank Borrowings | 128 571 | 130 767 | 130 767 | 130 768 | 130 768 | 219 382 | 579 784 | |
Bank Borrowings Overdrafts | 650 602 | 533 403 | 404 629 | 274 767 | 153 820 | 1 052 717 | 579 784 | |
Cash Cash Equivalents Cash Flow Value | 810 202 | 1 128 024 | | 912 049 | 393 709 | 1 053 708 | 1 590 961 | |
Comprehensive Income Expense | 106 815 | 179 314 | -18 127 | -169 319 | 42 747 | -422 276 | 469 279 | 171 197 |
Corporation Tax Payable | 59 759 | 81 144 | 33 893 | | 114 215 | | 123 565 | 83 715 |
Corporation Tax Recoverable | | | | 32 735 | 65 000 | 115 376 | 115 376 | 65 000 |
Cost Sales | 1 419 986 | 1 519 051 | 1 526 532 | 1 468 732 | 1 303 960 | 367 188 | 1 326 383 | 1 663 585 |
Creditors | 650 602 | 533 403 | 404 629 | 274 767 | 153 820 | 1 052 717 | 1 795 706 | 1 301 333 |
Current Tax For Period | 59 759 | 81 144 | 33 894 | | 49 215 | -50 376 | 123 565 | 83 715 |
Depreciation Amortisation Expense | 229 140 | 231 545 | 231 054 | 203 659 | 217 031 | 204 810 | 207 924 | 209 043 |
Depreciation Expense Property Plant Equipment | 229 140 | 231 545 | 231 053 | 203 659 | 217 031 | 204 810 | 207 924 | 209 043 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 6 237 | 130 070 | | 2 200 | | |
Disposals Property Plant Equipment | | | 8 909 | 130 149 | | 2 200 | | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | 2 625 | | 2 445 | 8 500 | 4 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 130 439 | 1 035 | 44 730 | 9 577 | -628 627 | 85 264 | 493 260 | 125 261 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 20 934 | 13 712 | 1 726 | 15 929 | 82 719 | 4 269 | -27 558 | -3 314 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -1 171 | -79 | | 500 | | |
Gain Loss On Disposals Property Plant Equipment | | | -1 171 | -79 | | 500 | | |
Gross Profit Loss | 4 933 559 | 5 113 261 | 5 184 404 | 5 122 529 | 4 930 756 | 1 882 327 | 5 293 087 | 6 326 855 |
Income Taxes Paid Refund Classified As Operating Activities | -36 553 | -59 759 | -81 145 | -33 895 | | -114 215 | | -73 189 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 354 126 | 317 822 | 72 935 | -288 910 | -518 340 | 659 999 | 537 253 | -183 711 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -2 704 | -1 078 | -2 528 | 564 | -22 221 | 16 958 | 5 168 | 486 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 231 545 | 231 053 | 203 659 | 217 031 | 204 810 | 207 924 | 209 043 |
Interest Expense On Bank Loans Similar Borrowings | 18 430 | 14 891 | 12 490 | 11 248 | 8 338 | 4 641 | 11 545 | 3 683 |
Interest Paid Classified As Operating Activities | -18 430 | -14 891 | -12 490 | -11 248 | -8 338 | -4 641 | -11 545 | -3 683 |
Interest Payable Similar Charges Finance Costs | 18 430 | 14 891 | 12 490 | 11 248 | 8 338 | 4 641 | 11 545 | 3 683 |
Merchandise | 55 888 | 54 810 | 52 282 | 52 846 | 30 625 | 47 583 | 52 751 | 53 237 |
Net Cash Flows From Used In Financing Activities | 127 866 | 116 748 | 128 790 | 129 862 | 120 947 | -987 511 | 692 315 | 699 779 |
Net Cash Flows From Used In Investing Activities | 37 126 | 9 002 | 9 263 | 159 003 | 202 416 | 311 | 46 812 | 22 633 |
Net Cash Flows From Used In Operating Activities | -519 118 | -443 572 | -210 988 | 45 | 194 977 | 327 201 | -1 276 380 | -538 701 |
Net Cash Generated From Operations | -574 101 | -518 222 | -304 623 | -45 098 | 219 372 | 208 345 | -1 287 925 | -615 573 |
Net Current Assets Liabilities | -215 163 | 64 998 | 136 215 | -111 009 | 14 833 | 680 289 | 268 541 | 532 627 |
Net Interest Received Paid Classified As Investing Activities | -1 096 | -1 078 | -790 | -1 992 | -9 592 | -113 | -258 | -10 466 |
Number Shares Issued Fully Paid | | 58 534 | 58 534 | 58 534 | 58 534 | 58 534 | 58 534 | 58 534 |
Operating Profit Loss | 190 884 | 270 852 | 23 414 | -183 582 | 87 284 | -485 230 | 619 467 | 285 069 |
Other Creditors | 194 175 | 150 259 | 162 093 | 183 337 | 104 110 | 68 991 | 127 703 | 139 475 |
Other Deferred Tax Expense Credit | 6 976 | -3 419 | -4 053 | 11 839 | -981 | -12 606 | 19 336 | 40 940 |
Other Interest Receivable Similar Income Finance Income | 1 096 | 1 078 | 790 | 4 617 | 12 037 | 4 613 | 4 258 | 14 466 |
Other Taxation Social Security Payable | 62 124 | 65 645 | 53 935 | 57 252 | 54 459 | 29 980 | 47 942 | 55 633 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 83 182 | 83 782 | 86 732 | 96 638 | 94 146 | 41 230 | 148 011 | 109 955 |
Prepayments Accrued Income | 111 848 | 108 328 | 100 068 | 93 627 | 62 728 | 53 542 | 75 843 | 80 858 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | 152 700 | | | | |
Proceeds From Sales Property Plant Equipment | | | -1 501 | | | -500 | | |
Profit Loss | 106 815 | 179 314 | -18 127 | -169 319 | 42 747 | -422 276 | 469 279 | 171 197 |
Profit Loss On Ordinary Activities Before Tax | 173 550 | 257 039 | 11 714 | -190 213 | 90 983 | -485 258 | 612 180 | 295 852 |
Property Plant Equipment Gross Cost | 10 362 531 | 10 372 611 | 10 375 256 | 10 408 727 | 10 420 735 | 10 421 904 | 10 477 474 | 10 514 573 |
Provisions | 108 145 | 104 726 | 100 673 | 112 512 | 111 531 | 98 925 | 118 261 | 159 201 |
Provisions For Liabilities Balance Sheet Subtotal | 108 145 | 104 726 | 100 673 | 112 512 | 111 531 | 98 925 | 118 261 | 159 201 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | 152 700 | 200 000 | | | |
Purchase Property Plant Equipment | -38 222 | -10 080 | -11 554 | -163 620 | -12 008 | -3 369 | -55 570 | -37 099 |
Repayments Borrowings Classified As Financing Activities | -127 866 | -116 748 | -128 790 | -129 862 | -120 947 | -12 489 | -692 315 | -579 784 |
Social Security Costs | 198 751 | 219 453 | 248 175 | 235 225 | 212 485 | 237 837 | 287 532 | 335 816 |
Staff Costs Employee Benefits Expense | 2 911 235 | 3 059 595 | 3 113 765 | 3 188 352 | 3 304 234 | 2 933 070 | 3 507 574 | 3 884 772 |
Tax Decrease From Utilisation Tax Losses | | | | -32 733 | | | | |
Tax Expense Credit Applicable Tax Rate | 34 710 | 51 194 | 2 226 | -36 140 | 17 287 | -92 199 | 116 314 | 57 670 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 7 246 | 29 814 | 31 114 | -6 261 | 31 689 | 31 180 | 13 988 | 23 083 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 803 | 136 | 554 | 9 668 | 239 | | 5 041 | 2 962 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 66 735 | 77 725 | 29 841 | -20 894 | 48 236 | -62 982 | 142 901 | 124 655 |
Total Additions Including From Business Combinations Property Plant Equipment | | 10 080 | 11 554 | 163 620 | 12 008 | 3 369 | 55 570 | 37 099 |
Total Assets Less Current Liabilities | 6 319 436 | 6 378 132 | 6 227 178 | 5 939 836 | 5 860 655 | 6 324 670 | 5 760 568 | 5 852 710 |
Total Current Tax Expense Credit | | | 33 894 | -32 733 | 49 217 | -50 376 | | |
Total Operating Lease Payments | 26 065 | 21 986 | 17 382 | 11 672 | 9 701 | 8 098 | 8 396 | 8 517 |
Trade Creditors Trade Payables | 255 741 | 198 738 | 249 570 | 200 234 | 44 000 | 63 025 | 230 576 | 206 725 |
Trade Debtors Trade Receivables | 84 109 | 73 917 | 80 450 | 70 962 | 19 142 | 24 059 | 29 316 | 27 615 |
Turnover Revenue | 6 353 545 | 6 632 312 | 6 710 936 | 6 591 261 | 6 234 716 | 2 249 515 | 6 619 470 | 7 990 440 |
Wages Salaries | 2 629 302 | 2 756 360 | 2 796 271 | 2 856 489 | 2 997 603 | 2 654 003 | 3 072 031 | 3 439 001 |
Dividends Paid | | | | | | | | 119 995 |
Dividends Paid Classified As Financing Activities | | | | | | | | -119 995 |
Dividends Paid On Shares Interim | | | | | | | | 119 995 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 32 733 | | | |
Other Operating Income Format1 | | | | | 233 155 | 1 490 625 | 249 639 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -1 000 000 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 1 135 | | |