Profit & Loss |
Date of Accounts |
2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 | 2023-04-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 224 137 | 664 970 | 1 503 949 | 673 597 | 647 694 |
Current Assets | 3 813 208 | 4 663 427 | 4 944 726 | 5 155 418 | 5 240 652 |
Debtors | 2 715 966 | 2 952 694 | 2 408 407 | 3 069 284 | 2 524 129 |
Net Assets Liabilities | 3 278 080 | 3 696 328 | 4 088 547 | 4 120 323 | 4 124 365 |
Other Debtors | 931 378 | 874 042 | 526 421 | 607 989 | 468 574 |
Property Plant Equipment | 2 870 076 | 2 553 156 | 2 220 430 | 2 567 328 | 2 884 643 |
Total Inventories | 873 105 | 1 045 763 | 1 032 370 | 1 412 537 | |
|
Other Financial Data |
Audit Fees Expenses | 20 750 | 23 500 | 21 525 | 19 703 | 25 113 |
Accrued Liabilities Deferred Income | 123 893 | 312 472 | 236 756 | 109 053 | 157 810 |
Accumulated Amortisation Impairment Intangible Assets | 194 039 | 216 076 | 220 369 | 220 369 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 798 853 | 4 203 275 | 4 532 166 | 4 674 852 | 4 898 066 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 8 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 87 502 | 87 197 | 731 584 | 983 674 |
Administrative Expenses | 1 511 338 | 1 411 791 | 1 289 393 | 1 451 926 | 1 490 524 |
Amortisation Expense Intangible Assets | 22 037 | 22 037 | 4 293 | | |
Amortisation Impairment Expense Intangible Assets | 22 037 | 22 037 | 4 293 | | |
Amounts Owed By Group Undertakings | 6 744 | 6 744 | 6 744 | 6 744 | 6 744 |
Amounts Owed To Group Undertakings | 251 248 | 251 248 | 251 248 | 251 248 | 251 248 |
Average Number Employees During Period | 99 | 100 | 97 | 90 | 94 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 303 887 | 229 986 | 154 085 | 78 184 | 5 517 |
Cash Cash Equivalents Cash Flow Value | 224 137 | 664 970 | 1 503 949 | 673 597 | 647 694 |
Cash Receipts From Sales Interests In Associates | | 15 661 | | | |
Comprehensive Income Expense | 57 178 | 418 248 | 392 219 | 31 776 | 4 042 |
Corporation Tax Payable | | 66 236 | 22 605 | | |
Corporation Tax Recoverable | 7 711 | | | 93 481 | 90 613 |
Cost Sales | 8 950 878 | 9 037 887 | 8 379 318 | 10 486 117 | 11 093 893 |
Creditors | 217 602 | 142 114 | 84 579 | 3 500 150 | 3 897 635 |
Current Tax For Period | | 66 236 | 90 935 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 18 475 | 69 387 | -16 736 | 105 378 | 2 273 |
Depreciation Expense Property Plant Equipment | 63 918 | 75 901 | | | |
Depreciation Impairment Expense Property Plant Equipment | 409 154 | 404 422 | 375 879 | 347 927 | 429 166 |
Distribution Costs | 435 239 | 529 590 | 461 744 | 591 029 | 673 213 |
Finance Lease Liabilities Present Value Total | 217 602 | 142 114 | 84 579 | 84 745 | 12 466 |
Finance Lease Payments Owing Minimum Gross | 293 256 | 217 768 | 160 233 | 84 745 | 12 466 |
Finished Goods Goods For Resale | 357 533 | 582 726 | 404 525 | 653 536 | 1 248 469 |
Fixed Assets | 3 151 746 | 2 812 789 | 2 475 770 | 2 830 668 | 3 147 983 |
Further Item Tax Increase Decrease Component Adjusting Items | 282 | -1 | -71 035 | 87 747 | 766 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 174 200 | 1 050 600 | 927 000 | 1 105 000 | 935 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -119 090 | -83 461 | 162 458 | -581 822 | -207 811 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -120 670 | 244 439 | -544 287 | 567 396 | -542 287 |
Gain Loss In Cash Flows From Change In Inventories | 45 064 | 172 658 | -13 393 | 380 167 | 656 292 |
Gain Loss On Disposals Property Plant Equipment | 51 575 | | -5 044 | 2 241 | |
Government Grant Income | | | 277 461 | 14 342 | |
Gross Profit Loss | 1 989 754 | 2 526 574 | 1 932 063 | 2 072 723 | |
Impairment Loss Reversal On Investments | | 15 661 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 7 713 | -65 224 | -25 177 | |
Income Tax Expense Credit On Components Other Comprehensive Income | -6 136 | -1 644 | -1 438 | -1 851 | -1 251 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -327 856 | -440 833 | | 830 352 | 25 903 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -2 | -69 342 | -90 909 | 2 868 |
Increase From Amortisation Charge For Year Intangible Assets | | 22 037 | 4 293 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 404 422 | 375 879 | 347 927 | 429 166 |
Intangible Assets | 26 330 | 4 293 | | 8 000 | 8 000 |
Intangible Assets Gross Cost | 220 369 | 220 369 | 220 369 | 228 369 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 874 | 7 652 | 5 140 | 7 240 | |
Interest Paid Classified As Operating Activities | | | | -18 536 | -27 123 |
Interest Payable Similar Charges Finance Costs | 24 949 | 29 804 | 20 936 | 18 536 | 27 123 |
Investments Fixed Assets | 255 340 | 255 340 | 255 340 | 255 340 | 255 340 |
Investments In Subsidiaries | 255 340 | 255 340 | 255 340 | 255 340 | 255 340 |
Key Management Personnel Compensation Total | 343 808 | 333 583 | 313 824 | 367 868 | 424 226 |
Net Cash Flows From Used In Financing Activities | -254 114 | 124 426 | | | |
Net Cash Flows From Used In Investing Activities | 570 087 | 103 163 | | | |
Net Cash Flows From Used In Operating Activities | -643 829 | -668 422 | -1 110 852 | 838 | |
Net Cash Generated From Operations | -668 778 | -690 513 | -1 197 012 | -42 875 | -544 721 |
Net Current Assets Liabilities | 556 453 | 1 305 913 | 1 959 442 | 1 655 268 | 1 343 017 |
Net Interest Paid Received Classified As Operating Activities | -24 949 | -29 804 | -20 936 | -18 536 | |
Operating Profit Loss | 94 466 | 597 690 | 416 574 | 62 930 | |
Other Creditors | 73 595 | 157 078 | 50 155 | 42 632 | 34 627 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 46 988 | 205 241 | 205 952 |
Other Disposals Property Plant Equipment | | | 91 032 | 242 000 | 443 145 |
Other Interest Expense | 19 075 | 22 152 | 15 796 | 11 296 | 20 197 |
Other Operating Income Format1 | 51 289 | 12 497 | 19 727 | 33 162 | 16 468 |
Other Remaining Borrowings | 569 339 | 520 401 | 354 260 | 300 818 | 562 771 |
Other Taxation Social Security Payable | 275 812 | 260 088 | 405 603 | 316 027 | 259 200 |
Payments Finance Lease Liabilities Classified As Financing Activities | 293 256 | -75 488 | -57 535 | -75 488 | -72 279 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 64 060 | 86 152 | 66 031 | 77 257 | 85 266 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 123 928 | 144 417 | 118 387 | 159 480 | 146 848 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 15 661 | | | |
Proceeds From Sales Property Plant Equipment | -55 700 | | -39 000 | -39 000 | -250 499 |
Profit Loss | 51 042 | 416 604 | 390 781 | 29 925 | 2 791 |
Profit Loss On Ordinary Activities Before Tax | 69 517 | 552 225 | 395 638 | 44 394 | 7 932 |
Property Plant Equipment Gross Cost | 6 668 929 | 6 756 431 | 6 752 596 | 7 242 180 | 7 782 709 |
Purchase Intangible Assets | | | | -8 000 | |
Purchase Property Plant Equipment | -625 787 | -87 502 | -87 197 | -731 584 | -983 674 |
Raw Materials Consumables | 339 970 | 306 188 | 361 112 | 381 870 | |
Repayments Borrowings Classified As Financing Activities | -39 142 | -48 938 | -166 141 | -53 442 | 261 953 |
Staff Costs Employee Benefits Expense | 3 392 504 | 3 307 500 | 3 128 981 | 3 548 273 | 3 637 539 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 212 517 | 280 260 | 262 086 | 365 613 | 366 635 |
Tax Expense Credit Applicable Tax Rate | 13 208 | 104 923 | 75 171 | 8 435 | 1 507 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -66 234 | -45 448 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 962 | 4 318 | 83 | 1 606 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 18 475 | 135 621 | 4 857 | 14 469 | 5 141 |
Total Assets Less Current Liabilities | 3 708 199 | 4 118 702 | 4 435 212 | 4 485 936 | 4 491 000 |
Total Borrowings | 569 339 | 520 401 | 354 260 | 300 818 | 562 771 |
Total Current Tax Expense Credit | | 66 234 | 21 593 | -90 909 | |
Total Operating Lease Payments | 123 600 | 91 464 | 107 532 | 107 532 | |
Trade Creditors Trade Payables | 1 887 214 | 1 714 337 | 1 589 003 | 2 395 627 | 2 619 513 |
Trade Debtors Trade Receivables | 1 646 205 | 1 927 491 | 1 756 855 | 2 201 590 | 1 811 350 |
Transfers To From Retained Earnings Increase Decrease In Equity | -36 094 | -9 668 | -8 459 | -7 402 | -5 005 |
Turnover Revenue | 10 940 632 | 11 564 461 | 10 311 381 | 12 558 840 | |
Wages Salaries | 3 328 444 | 3 221 348 | 3 062 950 | 3 471 016 | 3 552 273 |
Work In Progress | 175 602 | 156 849 | 266 733 | 377 131 | |
Director Remuneration | | 128 091 | 91 832 | 211 164 | 205 135 |