Profit & Loss |
Date of Accounts |
2019-04-29 | 2020-04-29 | 2021-04-29 | 2022-04-28 | 2023-04-28 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 574 | 11 430 | 19 464 | 5 231 | 1 920 |
Current Assets | 2 234 574 | 19 635 | 180 858 | 5 231 | 35 920 |
Debtors | 2 231 000 | 8 205 | 161 394 | | 34 000 |
Net Assets Liabilities | 3 182 472 | 4 065 872 | 4 012 980 | 3 931 521 | 3 618 034 |
Other Debtors | 88 403 | 8 205 | 1 025 | | |
Property Plant Equipment | | 6 845 802 | 6 900 216 | 7 560 215 | 7 704 335 |
Total Inventories | | 47 242 | 25 256 | 36 736 | 33 190 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 2 500 | 119 477 | 10 750 | 4 002 |
Accumulated Amortisation Impairment Intangible Assets | | 178 198 | 415 796 | 653 394 | 890 992 |
Accumulated Depreciation Impairment Property Plant Equipment | | 532 354 | 587 740 | 977 437 | 1 383 214 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 109 800 | 1 049 696 | 549 897 |
Administrative Expenses | | 661 680 | 579 076 | 1 263 230 | 1 257 132 |
Amounts Owed By Related Parties | 2 142 597 | | | | |
Amounts Owed To Group Undertakings | 120 228 | | 3 113 417 | 604 981 | 978 539 |
Average Number Employees During Period | | | 2 | 2 | 2 |
Bank Borrowings | | 2 028 684 | 2 006 496 | 1 913 485 | 3 728 153 |
Bank Borrowings Overdrafts | 1 964 898 | 157 033 | 178 862 | 214 906 | 442 066 |
Capital Reduction Decrease In Equity | | 1 | | | |
Cash Cash Equivalents | | 11 430 | 19 464 | 514 436 | 177 265 |
Comprehensive Income Expense | | 367 381 | -381 163 | | |
Corporation Tax Payable | 3 040 | 3 040 | 3 040 | 9 927 | 9 927 |
Creditors | 1 964 898 | 5 971 529 | 336 515 | 503 621 | 2 006 449 |
Current Tax For Period | | 19 476 | | 27 890 | 18 502 |
Deferred Income | | | | | 22 148 |
Deferred Tax Asset Debtors | | | 42 170 | 19 493 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -22 293 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -42 170 | 88 561 | 75 945 |
Distribution Costs | | 1 728 625 | 1 800 986 | 3 148 534 | 4 061 609 |
Dividend Income From Group Undertakings | | 588 373 | | | |
Dividends Received Classified As Investing Activities | | -848 373 | | | |
Finished Goods Goods For Resale | | 47 242 | 25 256 | | |
Fixed Assets | 3 200 000 | 10 205 802 | 10 260 216 | 10 920 215 | 11 109 335 |
Further Item Creditors Component Total Creditors | | 1 121 361 | 1 121 361 | 32 970 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 10 335 | 6 875 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -176 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 45 000 |
Government Grant Income | | 27 743 | 503 156 | 60 109 | |
Impairment Loss Reversal On Investments | | | | | -45 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | -86 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -54 027 | -19 393 | 6 875 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 237 598 | 237 598 | 237 598 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 203 150 | 55 386 | 389 697 | 405 777 |
Intangible Assets | | 2 197 781 | 1 960 183 | 1 722 585 | 1 484 987 |
Intangible Assets Gross Cost | | 2 375 979 | 2 375 979 | 2 375 979 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 52 435 | 71 255 | 114 105 | 193 011 |
Interest Paid Classified As Operating Activities | | -62 225 | -83 982 | -130 510 | -193 011 |
Interest Paid To Group Undertakings | | | | 355 | |
Interest Payable Similar Charges Finance Costs | | 62 225 | 83 982 | 114 460 | 193 011 |
Interest Received Classified As Investing Activities | | | -12 727 | -4 034 | |
Investment Property | | 160 000 | 160 000 | 160 000 | 205 000 |
Investment Property Fair Value Model | | 160 000 | | | |
Investments Fixed Assets | 3 200 000 | 3 200 000 | 3 200 000 | 3 200 000 | 3 200 000 |
Investments In Group Undertakings Participating Interests | 3 200 000 | 3 200 000 | | | |
Investments In Subsidiaries | | 3 200 000 | 3 200 000 | 3 200 000 | 3 200 000 |
Loans From Group Undertakings Participating Interests | | 978 517 | 1 113 417 | 604 981 | 604 981 |
Loans From Other Related Parties Other Than Directors | | | | 3 977 345 | 1 995 057 |
Net Cash Generated From Operations | | | -179 237 | 1 425 805 | -668 488 |
Net Current Assets Liabilities | 1 947 370 | -168 401 | | | |
Net Finance Income Costs | | 848 373 | 12 727 | 20 084 | |
Operating Profit Loss | | -148 836 | -361 136 | | |
Other Creditors | 2 500 | 4 099 878 | 432 642 | 409 479 | 420 728 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 5 798 |
Other Disposals Property Plant Equipment | | | | | 5 798 |
Other Interest Receivable Similar Income Finance Income | | 588 373 | 12 727 | 4 034 | |
Other Remaining Borrowings | | 2 000 000 | 1 121 361 | 90 000 | 90 000 |
Payments To Redeem Own Shares | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 19 371 | 37 008 | 36 079 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | |
Prepayments Accrued Income | | 211 471 | 166 370 | 157 637 | 171 097 |
Proceeds From Borrowings Classified As Financing Activities | | -3 728 517 | | | |
Profit Loss | | 883 400 | -52 892 | -81 458 | -313 487 |
Profit Loss On Ordinary Activities Before Tax | | 386 857 | -432 391 | | |
Property Plant Equipment Gross Cost | | 7 378 156 | 7 487 956 | 8 537 652 | 9 087 549 |
Purchase Investment Properties | | -160 000 | | | |
Purchase Property Plant Equipment | | -7 048 952 | -109 800 | | |
Raw Materials Consumables | | | 25 256 | 36 736 | 33 190 |
Social Security Costs | | | 53 097 | 101 090 | 120 440 |
Staff Costs Employee Benefits Expense | | | 31 551 | 1 731 000 | 1 940 653 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 7 262 | 17 594 | 74 193 | 109 826 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 58 846 | 61 148 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 55 812 | 46 578 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 19 476 | -51 228 | 123 326 | 94 447 |
Total Additions Including From Business Combinations Property Plant Equipment | | 7 378 156 | | | |
Total Assets Less Current Liabilities | 5 147 370 | 10 037 401 | | | |
Total Borrowings | | 157 033 | 178 862 | 214 906 | 442 066 |
Total Current Tax Expense Credit | | 19 476 | -19 393 | 27 890 | |
Total Deferred Tax Expense Credit | | | -31 835 | 95 436 | 75 945 |
Trade Creditors Trade Payables | | 185 300 | 139 101 | 328 575 | 429 866 |
Trade Debtors Trade Receivables | | 112 559 | 33 176 | 122 249 | 144 417 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | 329 204 | | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -500 000 | -26 989 | -60 000 |
Turnover Revenue | | 2 220 662 | 1 502 742 | 4 481 343 | 5 300 345 |
Wages Salaries | | 809 308 | 31 551 | 1 592 902 | 1 784 134 |