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 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 33 783 | 84 564 | 34 966 | 120 993 | 14 613 | 50 088 | 173 592 |
Current Assets | 313 537 | 362 911 | 300 228 | 375 880 | 144 141 | 178 292 | 360 738 |
Debtors | 262 045 | 258 945 | 247 246 | 235 612 | 110 253 | 111 204 | 170 146 |
Net Assets Liabilities | 3 739 895 | 4 053 343 | 3 471 959 | 3 476 114 | 3 342 504 | 3 471 583 | 3 445 810 |
Other Debtors | 64 839 | 62 398 | 50 490 | 65 283 | 42 148 | 67 401 | 52 268 |
Property Plant Equipment | 8 278 381 | 8 221 077 | 8 165 187 | 8 104 803 | 8 125 491 | 8 117 430 | 8 114 943 |
Total Inventories | 17 709 | 19 402 | 18 016 | 19 275 | 19 275 | 17 000 | 17 000 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 300 | 9 000 | 10 000 | 10 000 | 11 100 | 12 550 |
Accrued Liabilities Deferred Income | 37 835 | 52 688 | 42 306 | 30 472 | 70 958 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 229 134 | 1 293 814 | 1 358 494 | 1 423 174 | 1 404 446 | 1 414 975 | 1 424 521 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 376 | 8 790 | 4 296 | 1 960 | | |
Administrative Expenses | 1 507 725 | 1 351 085 | 1 580 937 | 1 571 102 | 1 466 934 | 1 114 885 | 1 600 009 |
Average Number Employees During Period | 113 | 100 | 100 | 109 | 114 | 70 | 80 |
Bank Borrowings | 2 442 647 | 2 219 477 | 2 220 147 | 2 217 862 | 2 185 994 | 93 766 | 89 148 |
Bank Borrowings Overdrafts | 2 226 941 | 1 992 452 | 2 177 951 | 2 151 191 | 90 417 | 2 108 744 | 2 022 161 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -105 298 | | -90 417 | | |
Bank Overdrafts | 105 315 | | 105 298 | | 90 417 | 36 245 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 19 226 | 15 381 | 12 305 | 9 844 | 7 875 | | |
Cash Cash Equivalents Cash Flow Value | | 84 564 | -70 332 | 120 993 | -75 804 | 13 843 | |
Comprehensive Income Expense | | 313 448 | | | -133 610 | 129 079 | -25 773 |
Corporation Tax Payable | 9 211 | 55 362 | 55 139 | 11 202 | 11 454 | 31 149 | 53 380 |
Corporation Tax Recoverable | 132 | 223 | | | | | |
Cost Sales | 2 106 181 | 2 088 288 | 2 244 703 | 2 264 640 | 2 133 662 | 1 007 981 | 1 899 423 |
Creditors | 2 226 941 | 1 992 452 | 2 977 951 | 3 127 422 | 1 120 854 | 3 118 401 | 2 969 394 |
Current Tax For Period | | 55 362 | | 11 932 | | 19 695 | 41 926 |
Debt Securities Held | 68 012 | 41 746 | 44 669 | 15 728 | 25 389 | | |
Deferred Tax Asset Debtors | 797 | | 679 | 3 538 | 3 538 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 16 553 | 41 800 | 517 034 | -1 206 | 64 078 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 16 553 | 41 800 | 517 034 | -1 206 | 64 078 | | |
Depreciation Amortisation Expense | | | | 2 461 | -18 728 | 10 529 | 9 546 |
Depreciation Expense Property Plant Equipment | 59 873 | 60 835 | 61 604 | 62 219 | 12 494 | 10 529 | 9 546 |
Depreciation Impairment Expense Property Plant Equipment | | | 64 680 | 64 680 | 12 494 | | |
Finance Lease Liabilities Present Value Total | 14 096 | 3 423 | 2 542 | 2 542 | | | |
Finance Lease Payments Owing Minimum Gross | 14 096 | 881 | | 2 542 | | | |
Finished Goods Goods For Resale | 17 709 | 19 402 | 18 016 | 19 275 | 19 275 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 215 869 | 223 170 | -670 | 2 285 | 31 868 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 16 244 | 4 760 | 17 558 |
Further Item Tax Increase Decrease Component Adjusting Items | 6 269 | 12 936 | 12 289 | 12 289 | -3 558 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 9 626 | 3 019 | 7 313 | 7 313 | 8 499 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 832 766 | 81 319 | -151 312 | -138 252 | 144 942 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -12 155 | -12 839 | 127 013 | -951 | -59 406 |
Gain Loss In Cash Flows From Change In Inventories | | | -1 386 | 1 259 | -3 414 | -246 427 | |
Gross Profit Loss | 1 598 988 | 1 695 893 | 1 580 553 | 1 674 298 | 1 408 022 | 666 431 | 1 759 779 |
Income Taxes Paid Refund Classified As Operating Activities | | -9 302 | | -55 868 | 5 118 | | -19 695 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 154 896 | -191 325 | -196 797 | 89 647 | 159 749 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -4 867 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 64 680 | 64 680 | 64 680 | 12 494 | 10 529 | 9 546 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 65 396 | 58 700 | 65 801 | 85 361 | 80 046 | | |
Interest Payable Similar Charges Finance Costs | 65 396 | 60 673 | 78 066 | 88 315 | 96 541 | 87 124 | 86 749 |
Net Cash Flows From Used In Financing Activities | | | -672 789 | -241 667 | 82 529 | -69 740 | 135 648 |
Net Cash Flows From Used In Investing Activities | | | 8 790 | 4 296 | 1 960 | 2 468 | 7 059 |
Net Cash Flows From Used In Operating Activities | -209 233 | -270 315 | 818 895 | 46 046 | 112 308 | -22 375 | -302 456 |
Net Cash Generated From Operations | -274 629 | -340 290 | 740 829 | -98 137 | 20 885 | -109 499 | -408 900 |
Net Current Assets Liabilities | -2 311 545 | -2 134 279 | -1 156 561 | -942 551 | -976 713 | -902 999 | -864 840 |
Net Interest Paid Received Classified As Operating Activities | -65 396 | -60 673 | -78 066 | -88 315 | -96 541 | | |
Nominal Value Allotted Share Capital | | 760 | 760 | 760 | 760 | 760 | |
Number Shares Issued Fully Paid | | | 760 | 760 | | 760 | 760 |
Operating Profit Loss | 94 854 | 471 283 | 13 716 | 103 196 | 22 142 | 235 898 | 313 818 |
Other Creditors | 1 768 283 | 1 687 809 | 702 992 | 653 541 | 249 042 | 240 587 | 299 303 |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -31 222 | | |
Other Interest Expense | | | 12 265 | 2 954 | 16 244 | | |
Other Operating Income Format1 | 3 591 | 126 475 | 14 100 | | 81 054 | 684 352 | 154 048 |
Other Remaining Borrowings | | 127 000 | 800 000 | 1 043 952 | 195 833 | 39 400 | 57 377 |
Other Taxation Social Security Payable | 116 029 | 147 247 | 129 932 | 148 394 | 204 601 | | |
Par Value Share | | | 1 | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -10 574 | -10 673 | -881 | | -2 542 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 11 946 | 12 226 | 22 113 | 29 952 | 24 660 | 29 592 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 140 485 | 154 578 | 154 115 | 160 329 | 44 585 | | |
Proceeds From Borrowings Classified As Financing Activities | | -147 000 | -2 250 000 | -250 000 | | -146 990 | |
Profit Loss | 12 905 | 313 448 | -581 384 | 4 155 | -133 610 | 129 079 | -25 773 |
Profit Loss On Ordinary Activities Before Tax | 29 458 | 410 610 | -64 350 | 14 881 | -74 399 | 148 774 | 227 069 |
Property Plant Equipment Gross Cost | 9 507 515 | 9 514 891 | 9 523 681 | 9 527 977 | 9 529 937 | 9 532 405 | 9 539 464 |
Provisions For Liabilities Balance Sheet Subtotal | | 41 003 | 558 716 | 558 716 | 624 447 | 624 447 | 834 899 |
Purchase Property Plant Equipment | -9 954 | -7 376 | -8 790 | -4 296 | -1 960 | -2 468 | -7 059 |
Repayments Borrowings Classified As Financing Activities | | | -1 577 000 | -6 048 | -79 987 | -77 250 | -135 648 |
Social Security Costs | 93 232 | 99 335 | 109 693 | 110 066 | 106 584 | 83 065 | 126 356 |
Staff Costs Employee Benefits Expense | 1 638 971 | 1 786 538 | 1 864 194 | 1 832 986 | 1 833 330 | 1 283 186 | 1 793 842 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 41 003 | 558 716 | 558 716 | 624 447 | | |
Tax Decrease From Utilisation Tax Losses | 12 161 | 34 188 | -4 952 | | -11 932 | 8 281 | |
Tax Expense Credit Applicable Tax Rate | | | -12 227 | 2 827 | -14 136 | 28 267 | 43 143 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -5 423 | -5 518 | -3 414 | -2 457 | -212 | -1 217 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -644 | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | -228 | -644 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 143 | 1 148 | 230 | -50 | -79 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 8 269 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 16 553 | 97 162 | 517 034 | 10 726 | 59 211 | 19 695 | 252 842 |
Total Assets Less Current Liabilities | 5 966 836 | 6 086 798 | 7 008 626 | 7 162 252 | 7 148 778 | 7 214 431 | 7 250 103 |
Total Borrowings | 2 226 941 | 1 992 452 | 3 125 445 | 3 261 814 | 2 472 244 | 169 411 | 146 525 |
Total Current Tax Expense Credit | | | | 11 932 | -4 867 | 19 695 | |
Total Operating Lease Payments | 8 643 | 10 785 | 8 623 | 6 792 | 5 432 | 8 995 | 12 448 |
Trade Creditors Trade Payables | 358 607 | 196 636 | 376 384 | 337 888 | 185 323 | 143 115 | 259 349 |
Trade Debtors Trade Receivables | 55 792 | 41 746 | 41 962 | 8 116 | 19 982 | 3 724 | 19 460 |
Turnover Revenue | 3 705 169 | 3 784 181 | 3 825 256 | 3 938 938 | 3 541 684 | 1 674 412 | 3 659 202 |
Wages Salaries | 1 545 739 | 1 675 257 | 1 742 275 | 1 700 807 | 1 696 794 | 1 175 461 | 1 637 894 |
Company Contributions To Defined Benefit Plans Directors | | 1 193 | 1 624 | 2 270 | 3 769 | | |
Director Remuneration | | | | 179 963 | 210 569 | 201 532 | 338 305 |
Director Remuneration Benefits Including Payments To Third Parties | | | 172 557 | 182 233 | 214 338 | | |
Company Contributions To Money Purchase Plans Directors | | | | | 3 769 | 2 414 | 7 205 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | 3 | 2 | 3 |
Accrued Liabilities | | | | | 70 958 | 32 582 | 29 554 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | 210 452 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Finished Goods | | | | | 19 275 | 17 000 | 17 000 |
Fixed Assets | | | | | 8 125 491 | 8 117 430 | 8 114 943 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -2 275 | |
Interest Expense | | | | | 251 | | |
Interest Expense On Bank Overdrafts | | | | | 80 046 | 82 364 | 69 191 |
Interest Paid Classified As Operating Activities | | | | | -80 297 | -82 364 | -69 191 |
Net Assets Liabilities Subsidiaries | | | | | 35 | 35 | -137 |
Other Deferred Tax Expense Credit | | | | | | | 210 916 |
Prepayments | | | | | 44 585 | 36 541 | 95 344 |
Provisions | | | | | 624 447 | 624 447 | 834 899 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 468 | 7 059 |