Profit & Loss |
Date of Accounts |
2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 121 686 | 600 | 498 997 | 140 794 | 153 391 | 3 430 |
Current Assets | 4 818 055 | 4 852 487 | 6 084 155 | 6 457 021 | 4 282 702 | 9 029 971 |
Debtors | 2 237 735 | 2 135 329 | 2 881 162 | 2 744 681 | 1 970 743 | 3 732 753 |
Net Assets Liabilities | 2 310 711 | 2 131 758 | 2 494 463 | 3 012 108 | 1 539 999 | 1 562 582 |
Other Debtors | 57 591 | 60 001 | 93 105 | 43 296 | 19 220 | 128 319 |
Property Plant Equipment | 23 849 | 25 806 | 37 445 | 41 663 | 36 942 | 34 159 |
Total Inventories | 2 458 634 | 2 716 558 | 2 703 996 | 3 571 546 | 2 158 568 | 5 293 788 |
|
Other Financial Data |
Audit Fees Expenses | 11 000 | 11 550 | 11 900 | 12 400 | 14 750 | 19 400 |
Accrued Liabilities Deferred Income | 150 644 | 122 095 | 155 123 | 180 045 | 249 592 | 228 096 |
Accumulated Amortisation Impairment Intangible Assets | 885 909 | 960 716 | 1 023 627 | 1 076 287 | 1 112 579 | 1 168 364 |
Accumulated Depreciation Impairment Property Plant Equipment | 143 446 | 150 782 | 160 494 | 169 633 | 176 157 | 186 679 |
Additions Other Than Through Business Combinations Intangible Assets | | 739 | 790 | 620 | 401 | 251 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 293 | 21 723 | 13 357 | 1 803 | 8 043 |
Administrative Expenses | 1 304 301 | 1 351 861 | 1 430 233 | 1 496 420 | 1 794 282 | 1 433 174 |
Amortisation Expense Intangible Assets | 71 816 | 74 807 | 62 911 | 52 660 | 36 292 | 55 785 |
Amounts Owed To Group Undertakings | 8 500 | 8 200 | 7 000 | 8 779 | 8 779 | 8 779 |
Average Number Employees During Period | | 16 | 17 | 16 | 16 | 16 |
Bank Borrowings | 145 834 | 95 834 | 45 834 | | | |
Bank Borrowings Overdrafts | 95 834 | 45 834 | 1 431 183 | 943 973 | 841 341 | 4 654 480 |
Bank Overdrafts | 1 643 222 | 1 674 243 | 1 385 349 | 943 973 | 841 341 | 4 654 480 |
Comprehensive Income Expense | 243 726 | -52 633 | 441 305 | 602 777 | -1 472 109 | 22 583 |
Corporation Tax Payable | 80 103 | 69 421 | 108 085 | | | |
Corporation Tax Recoverable | | | | 249 253 | 257 599 | |
Cost Sales | 14 163 140 | 14 001 873 | 16 468 837 | 18 390 768 | 11 223 165 | 16 779 698 |
Creditors | 95 834 | 45 834 | 4 562 652 | 3 550 140 | 2 027 136 | 7 417 338 |
Current Tax For Period | 80 103 | 69 421 | 108 085 | | | |
Deferred Tax Asset Debtors | | | | | 408 377 | 537 396 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -102 830 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 6 850 | 6 811 | 10 935 | 2 397 | -457 435 | -26 189 |
Depreciation Expense Property Plant Equipment | 8 332 | 7 336 | 9 712 | 9 139 | 6 524 | 10 522 |
Disposals Investment Property Fair Value Model | | | | 859 091 | | |
Dividends Paid | 74 100 | 126 320 | 78 600 | 85 132 | | |
Dividends Paid On Shares Interim | 74 100 | 126 320 | 78 600 | 85 132 | | |
Finished Goods Goods For Resale | 1 242 615 | 1 545 322 | 892 702 | 1 739 211 | 1 336 935 | 3 328 934 |
Fixed Assets | 1 459 538 | 1 036 391 | 1 019 621 | 154 285 | 158 956 | 132 836 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | -102 830 |
Further Item Tax Increase Decrease Component Adjusting Items | 536 | -824 | -7 961 | -104 329 | -122 581 | -6 286 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 100 817 | 29 596 | 26 780 | 38 530 | 22 253 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -121 132 | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 620 | 4 513 | 3 558 | 7 494 | -5 812 | 19 606 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | -380 000 | -40 909 | | | |
Government Grant Income | | | | 42 317 | 3 357 | |
Gross Profit Loss | 1 729 402 | 1 725 144 | 2 030 136 | 2 076 745 | -104 522 | 1 416 315 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | -380 000 | -40 909 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -10 | | -249 253 | -8 346 | |
Increase From Amortisation Charge For Year Intangible Assets | | 74 807 | 62 911 | 52 660 | 36 292 | 55 785 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 7 336 | 9 712 | 9 139 | 6 524 | 10 522 |
Intangible Assets | 152 846 | 107 742 | 120 242 | 109 688 | 121 918 | 98 581 |
Intangible Assets Gross Cost | 1 038 755 | 1 068 458 | 1 143 869 | 1 185 975 | 1 234 497 | 1 266 945 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 73 346 | 70 053 | 73 913 | 57 739 | 42 495 | 91 086 |
Interest Income On Bank Deposits | | 235 | 116 | | | |
Interest Payable Similar Charges Finance Costs | 73 346 | 70 053 | 73 913 | 57 739 | 42 495 | 91 086 |
Investment Property | 1 280 000 | 900 000 | 859 091 | | | |
Investment Property Fair Value Model | 1 280 000 | 900 000 | 859 091 | | | |
Investments | 2 838 | 2 838 | 2 843 | 2 838 | 96 | |
Investments Fixed Assets | 2 843 | 2 843 | 2 843 | 2 934 | 96 | 96 |
Investments In Subsidiaries | 5 | 5 | 5 | 96 | 96 | 96 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 175 000 | 75 000 | | | | |
Net Current Assets Liabilities | 975 922 | 1 176 927 | 1 521 503 | 2 906 881 | 2 255 566 | 1 612 633 |
Operating Profit Loss | 525 157 | 473 407 | 675 031 | 672 752 | -1 895 395 | -16 859 |
Other Creditors | | | | | 24 108 | 33 669 |
Other Disposals Property Plant Equipment | | | 372 | | | 304 |
Other Interest Income | | | | | | 1 509 |
Other Interest Receivable Similar Income Finance Income | | 235 | 116 | | | 1 509 |
Other Operating Income Format1 | 100 056 | 100 124 | 75 128 | 92 427 | 3 409 | |
Other Provisions Balance Sheet Subtotal | | | | | 874 523 | 182 887 |
Other Taxation Social Security Payable | 152 220 | 133 511 | 186 383 | 272 664 | 74 446 | 158 526 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 38 010 | 28 663 | 42 463 | 38 337 | 28 067 | 42 393 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 64 951 | 96 174 | 120 742 | 110 135 | 75 104 | 108 613 |
Profit Loss | 364 858 | -52 633 | 441 305 | 602 777 | -1 472 109 | 22 583 |
Profit Loss On Ordinary Activities Before Tax | 451 811 | 23 589 | 560 325 | 355 921 | -1 937 890 | -106 436 |
Property Plant Equipment Gross Cost | 167 295 | 176 588 | 197 939 | 211 296 | 213 099 | 220 838 |
Provisions For Liabilities Balance Sheet Subtotal | 28 915 | 35 726 | 46 661 | | | |
Social Security Costs | 61 283 | 63 975 | 69 092 | 73 051 | 48 891 | 87 041 |
Staff Costs Employee Benefits Expense | 731 317 | 756 071 | 846 826 | 867 391 | 580 758 | 910 651 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 28 915 | 35 726 | 46 661 | 49 058 | | |
Tax Expense Credit Applicable Tax Rate | 85 844 | 4 482 | 106 462 | 67 625 | -368 199 | -20 223 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 573 | 72 574 | 19 583 | 50 075 | 506 | 778 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 249 220 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 86 953 | 76 222 | 119 020 | -246 856 | -465 781 | -129 019 |
Total Assets Less Current Liabilities | 2 435 460 | 2 213 318 | 2 541 124 | 3 061 166 | 2 414 522 | 1 745 469 |
Total Borrowings | 1 789 056 | 1 770 077 | 1 431 183 | 943 973 | 841 341 | 4 654 480 |
Total Current Tax Expense Credit | 80 103 | 69 411 | 108 085 | -249 253 | | |
Total Deferred Tax Expense Credit | | | | | -457 435 | -129 019 |
Total Operating Lease Payments | 91 905 | 91 103 | 91 104 | 114 219 | 85 848 | 116 138 |
Trade Creditors Trade Payables | 1 757 444 | 1 618 090 | 2 674 878 | 2 144 679 | 828 870 | 2 333 788 |
Trade Debtors Trade Receivables | 2 115 193 | 1 979 154 | 2 667 315 | 2 341 997 | 1 210 443 | 2 958 425 |
Turnover Revenue | 15 892 542 | 15 727 017 | 18 498 973 | 20 467 513 | 11 118 643 | 18 196 013 |
Wages Salaries | 632 024 | 663 433 | 735 271 | 756 003 | 503 800 | 781 217 |
Work In Progress | 1 216 019 | 1 171 236 | 1 811 294 | 1 832 335 | 821 633 | 1 964 854 |
Company Contributions To Defined Benefit Plans Directors | 27 950 | 25 948 | 28 670 | 28 767 | 11 834 | 10 944 |
Director Remuneration | | | 354 560 | 331 022 | 118 333 | 131 936 |
Director Remuneration Benefits Including Payments To Third Parties | 361 480 | 358 184 | 383 230 | 359 789 | 130 167 | 142 880 |