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 | 2023-10-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 248 628 | 275 513 | 251 747 | 184 153 | 1 535 759 | 730 279 | 429 659 | 3 294 673 |
Current Assets | 3 951 617 | 5 216 981 | 5 996 644 | 5 582 309 | 6 311 297 | 7 172 583 | 8 838 861 | 5 055 115 |
Debtors | 2 588 469 | 3 322 466 | 3 710 688 | 3 555 575 | 3 195 918 | 4 101 916 | 5 922 852 | 1 760 442 |
Net Assets Liabilities | 2 237 911 | 3 191 923 | 2 501 511 | 2 035 863 | 1 770 534 | 2 126 012 | -976 851 | 2 420 116 |
Other Debtors | | 260 565 | 153 190 | 43 199 | 118 512 | 106 422 | 558 330 | 1 461 176 |
Property Plant Equipment | 1 440 891 | 1 369 996 | 1 366 291 | 1 525 894 | 1 445 693 | 1 653 579 | 2 195 656 | |
Total Inventories | 1 114 520 | 1 619 002 | 2 034 209 | 1 842 581 | 1 579 620 | 2 340 388 | 2 486 350 | |
|
Other Financial Data |
Audit Fees Expenses | 7 250 | 7 250 | 7 000 | 15 690 | 13 350 | 13 037 | 12 369 | 33 250 |
Fees For Non-audit Services | 4 150 | 3 990 | 4 000 | 4 280 | 6 650 | 6 450 | 6 153 | 6 470 |
Company Contributions To Money Purchase Plans Directors | | | | 191 | 370 | 12 896 | 19 446 | 35 440 |
Director Remuneration | 24 000 | 24 000 | 14 000 | 12 080 | 12 320 | 247 416 | 367 264 | 615 145 |
Dividend Recommended By Directors | | 286 000 | 1 153 600 | 1 011 317 | 607 730 | 442 883 | | 3 825 000 |
Accrued Liabilities | 114 876 | 131 392 | 145 517 | 171 055 | 281 813 | 302 279 | 383 732 | 31 180 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 035 851 | 1 205 429 | 1 386 001 | 1 590 765 | 1 837 407 | 2 106 702 | 2 037 141 | |
Additional Provisions Increase From New Provisions Recognised | | | | 13 526 | | 54 000 | | 1 117 000 |
Administrative Expenses | 1 260 354 | 1 426 777 | 2 952 849 | 3 168 122 | 3 432 782 | 3 712 162 | 4 790 440 | 5 709 736 |
Amounts Owed By Group Undertakings | | | 135 212 | | | | 135 458 | 4 250 |
Amounts Owed To Group Undertakings | | | | | | | | 1 486 377 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | | 69 | 72 | 65 | 72 | 65 |
Bank Borrowings | 434 059 | 339 477 | 242 548 | 750 000 | 2 728 017 | 380 315 | 381 178 | |
Bank Borrowings Overdrafts | 339 848 | 242 127 | 143 494 | 718 796 | 2 696 257 | 2 094 588 | 1 709 581 | |
Bank Overdrafts | 73 494 | | | 4 283 | | | | |
Cash Cash Equivalents Cash Flow Value | 175 134 | | | | | | 429 659 | |
Comprehensive Income Expense | 1 066 458 | 1 240 012 | 463 188 | 545 669 | 342 401 | 798 361 | -3 102 863 | 7 221 967 |
Corporation Tax Payable | 259 617 | 319 534 | 89 341 | 92 795 | 61 166 | 49 313 | | 1 080 713 |
Corporation Tax Recoverable | | | | | | | 49 313 | |
Cost Sales | 9 957 864 | 11 294 833 | 12 664 389 | 14 049 650 | 12 998 661 | 14 837 699 | 15 320 447 | 20 299 974 |
Creditors | 339 848 | 242 127 | 143 494 | 718 796 | 2 696 257 | 2 094 588 | 1 709 581 | 2 634 999 |
Current Tax For Period | 283 440 | 319 534 | 89 341 | 92 795 | 61 118 | 49 313 | | 1 130 026 |
Deferred Tax Asset Debtors | | | | | | | 1 117 000 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 15 227 | | | | | | |
Depreciation Amortisation Expense | 193 952 | 172 398 | | | | | 329 216 | 423 915 |
Depreciation Expense Property Plant Equipment | 193 952 | 172 398 | 180 572 | 223 380 | 256 230 | 270 892 | 329 216 | 423 915 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 820 | | 18 616 | 9 588 | 1 597 | 1 860 | 2 442 581 |
Disposals Property Plant Equipment | | 2 917 | | 18 616 | 9 661 | 1 597 | 1 860 | 4 695 440 |
Dividends Paid | 264 000 | 286 000 | 1 153 600 | 1 011 317 | 607 730 | 442 883 | | 3 825 000 |
Dividends Paid Classified As Financing Activities | -264 000 | -286 000 | | | | | | -3 825 000 |
Dividends Paid On Shares Interim | 264 000 | 286 000 | 1 153 600 | 1 011 317 | 607 730 | 442 883 | | 3 825 000 |
Finished Goods | 255 899 | 334 302 | 387 725 | 483 150 | 404 638 | 516 743 | 727 071 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | 758 628 | 311 162 |
Further Item Interest Expense Component Total Interest Expense | | | 543 | | 120 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | -13 361 175 |
Further Operating Expense Item Component Total Operating Expenses | 74 603 | 91 828 | 181 693 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 92 802 | 90 384 | 83 062 | 79 049 | 68 147 | 72 761 | 87 185 | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | 30 | -3 992 629 | 134 764 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 45 601 | 57 444 | 35 308 | -13 150 | -3 013 | -2 608 | -74 658 | -18 376 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -432 385 | 354 825 | | | | | 1 752 046 | -1 588 402 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -195 451 | -733 997 | | | | | -654 623 | 17 738 |
Gain Loss On Disposal Assets Income Statement Subtotal | -800 | -97 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | -800 | -97 | 800 | | -73 | | | |
Gross Profit Loss | 2 603 262 | 2 984 782 | 3 368 120 | 3 832 880 | 3 847 125 | 4 574 972 | 3 695 743 | 6 778 287 |
Group Tax Relief Received Paid | | | 19 477 | 22 770 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -161 166 | -259 617 | | | | | 121 783 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 203 426 | 100 379 | | | | | -300 620 | 2 865 014 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -54 491 | -39 602 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 22 223 | 504 482 | | | | | 145 962 | -435 546 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 172 398 | 180 572 | 223 380 | 256 230 | 270 892 | 329 216 | 423 915 |
Interest Expense On Bank Loans Similar Borrowings | 7 958 | 1 287 | 5 964 | 17 186 | 18 648 | 16 320 | 78 697 | 164 197 |
Interest Expense On Bank Overdrafts | 18 841 | 2 370 | 24 547 | 37 644 | 38 076 | 9 458 | 32 882 | 148 277 |
Interest Paid Classified As Operating Activities | -27 791 | -4 672 | | | | | -111 579 | -312 474 |
Interest Payable Similar Charges Finance Costs | 26 799 | 3 657 | 31 054 | 54 830 | 56 844 | 25 778 | 111 579 | 312 474 |
Net Cash Flows From Used In Financing Activities | 432 425 | 380 582 | | | | | 384 144 | 10 563 454 |
Net Cash Flows From Used In Investing Activities | 62 793 | 101 596 | | | | | 112 665 | -13 283 562 |
Net Cash Flows From Used In Operating Activities | -698 644 | -582 557 | | | | | -196 189 | -144 906 |
Net Cash Generated From Operations | -887 601 | -846 846 | | | | | -185 985 | -457 380 |
Net Current Assets Liabilities | 1 221 062 | 2 143 054 | 1 800 188 | 1 363 425 | 3 103 128 | 2 703 021 | 3 319 533 | 2 420 116 |
Net Interest Received Paid Classified As Investing Activities | -28 | -4 | | | | | | -4 459 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 1 342 908 | 1 558 005 | 522 826 | 667 208 | 415 645 | 927 452 | -1 094 692 | 1 168 583 |
Other Comprehensive Income Expense Net Tax | | | | | | | 758 628 | 311 162 |
Other Creditors | 59 037 | 53 259 | 17 315 | 3 870 | 27 722 | 30 237 | 30 002 | 36 106 |
Other Deferred Tax Expense Credit | -9 966 | -5 194 | -4 526 | 13 526 | -6 000 | 54 000 | -1 253 000 | 1 117 000 |
Other Interest Receivable Similar Income Finance Income | 28 | 4 | | 10 | | | | 4 459 |
Other Operating Income Format1 | | | 10 263 | 2 450 | 1 302 | 64 612 | 5 | 100 032 |
Other Taxation Social Security Payable | 83 911 | 44 159 | 47 200 | 56 125 | 45 965 | 88 118 | 56 986 | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 29 050 | 48 253 | 53 953 | 51 585 | 78 996 |
Prepayments | 102 182 | 124 895 | 165 496 | 205 733 | 224 297 | 310 825 | 328 413 | 5 030 |
Proceeds From Sales Property Plant Equipment | -3 000 | | | | | | | |
Profit Loss | 1 066 458 | 1 240 012 | 463 188 | 545 669 | 342 401 | 798 361 | -3 861 491 | 6 910 805 |
Profit Loss On Ordinary Activities Before Tax | 1 316 137 | 1 554 352 | 491 772 | 612 388 | 358 801 | 901 674 | -5 198 900 | 9 157 831 |
Property Plant Equipment Gross Cost | 2 476 742 | 2 575 425 | 2 752 292 | 3 116 659 | 3 283 100 | 3 760 281 | 4 232 797 | |
Provisions | 84 194 | 79 000 | 521 474 | 134 660 | 82 030 | 136 000 | -1 117 000 | |
Provisions For Liabilities Balance Sheet Subtotal | 84 194 | 79 000 | 521 474 | 134 660 | 82 030 | 136 000 | 4 782 459 | |
Purchase Property Plant Equipment | -65 821 | -101 600 | | | | | -112 665 | -82 072 |
Raw Materials | 858 621 | 1 284 700 | 1 646 484 | 1 359 431 | 1 174 982 | 1 823 645 | 1 754 557 | |
Repayments Borrowings Classified As Financing Activities | -128 425 | -94 582 | | | | | -384 144 | -2 090 759 |
Restructuring Costs | | | | | | | | -8 162 499 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -396 917 | -18 475 |
Social Security Costs | 89 494 | 106 821 | 158 952 | 192 334 | 190 401 | 218 578 | 229 047 | 342 274 |
Staff Costs Employee Benefits Expense | 1 114 324 | 1 330 965 | 1 717 337 | 2 043 682 | 2 175 991 | 2 317 924 | 2 451 084 | 3 455 690 |
Tax Expense Credit Applicable Tax Rate | 263 227 | 295 327 | 93 437 | 116 354 | 68 172 | 171 318 | -987 791 | 2 289 458 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -23 795 | | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 888 | 827 | 8 068 | 854 | 1 496 | 607 | 831 | 32 665 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 9 359 | 2 959 | 1 047 | 11 883 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 249 679 | 314 340 | 28 584 | 66 719 | 16 400 | 103 313 | -1 337 409 | 2 247 026 |
Total Additions Including From Business Combinations Property Plant Equipment | | 101 600 | 176 867 | 382 983 | 176 102 | 478 778 | 112 665 | 82 072 |
Total Assets Less Current Liabilities | 2 661 953 | 3 513 050 | 3 166 479 | 2 889 319 | 4 548 821 | 4 356 600 | 5 515 189 | 2 420 116 |
Total Borrowings | 761 806 | 339 477 | 242 548 | 754 283 | 2 728 017 | | | |
Total Current Tax Expense Credit | 259 645 | 319 534 | 33 110 | 53 193 | 22 400 | 49 313 | -84 409 | 1 130 026 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 361 711 | 380 571 |
Trade Creditors Trade Payables | 1 791 156 | 2 428 233 | 2 602 936 | 2 488 324 | 2 020 154 | 2 629 042 | 2 803 917 | 623 |
Trade Debtors Trade Receivables | 2 486 287 | 2 937 006 | 3 256 790 | 3 306 643 | 2 853 109 | 3 684 669 | 3 734 338 | 252 808 |
Turnover Revenue | 12 561 126 | 14 279 615 | 16 032 509 | 17 882 530 | 16 845 786 | 19 412 671 | 19 016 190 | 27 078 261 |
Wages Salaries | 1 024 830 | 1 224 145 | 1 558 385 | 1 822 298 | 1 937 337 | 2 045 393 | 2 170 452 | 3 034 420 |
Work In Progress | | | | | | | 4 722 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -30 | -1 253 000 | |