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 | 1 568 640 | 2 373 458 | 3 533 896 | 3 664 298 | 4 251 134 |
Current Assets | 3 678 028 | 3 364 082 | 4 919 644 | 4 905 906 | 5 840 758 |
Debtors | 1 733 211 | 741 596 | 960 553 | 1 066 771 | 1 149 213 |
Net Assets Liabilities | 4 832 750 | 4 952 136 | 5 426 056 | 5 357 140 | 6 075 787 |
Other Debtors | 23 809 | 117 344 | 15 205 | 180 069 | 23 775 |
Property Plant Equipment | 1 409 898 | 1 504 920 | 1 508 965 | 1 557 475 | 1 571 669 |
Total Inventories | 376 177 | 249 028 | 425 195 | | |
|
Other Financial Data |
Audit Fees Expenses | 3 800 | 4 240 | 4 500 | 4 950 | 7 700 |
Accrued Liabilities Deferred Income | 134 038 | 132 789 | 127 038 | 181 784 | 223 646 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 854 934 | 2 919 656 | 3 083 230 | 3 154 902 | 3 245 391 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 323 744 | 237 781 | | 264 580 |
Administrative Expenses | 375 319 | 465 276 | 353 051 | 547 386 | 419 986 |
Average Number Employees During Period | 97 | 79 | 85 | 84 | 89 |
Balances Amounts Owed By Related Parties | | | | 163 193 | 3 322 |
Balances Amounts Owed To Related Parties | | 45 | 596 | | |
Cash Cash Equivalents Cash Flow Value | 1 568 640 | 2 373 458 | 3 533 896 | 3 664 298 | 4 251 134 |
Comprehensive Income Expense | 730 330 | 397 486 | 745 520 | 262 584 | 926 647 |
Corporation Tax Payable | 163 176 | 81 953 | 160 661 | 52 714 | 215 888 |
Cost Sales | 6 458 355 | 5 415 033 | 5 663 392 | 6 488 452 | 7 098 389 |
Creditors | 976 187 | 543 232 | 877 057 | 920 636 | 1 149 585 |
Current Tax For Period | 163 176 | 81 953 | 160 661 | 52 714 | 215 888 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 10 704 | 31 157 | -23 501 | 61 684 | 1 450 |
Depreciation Expense Property Plant Equipment | 189 665 | 213 991 | 218 808 | | |
Depreciation Impairment Expense Property Plant Equipment | 189 665 | 213 991 | 218 808 | 232 716 | 239 149 |
Dividend Income | 90 | 90 | 90 | 90 | 90 |
Dividend Income From Related Parties | | | | 90 | 90 |
Dividends Paid | 151 350 | 278 100 | 271 600 | 331 500 | 208 000 |
Dividends Paid Classified As Financing Activities | -151 350 | -278 100 | -271 600 | -331 500 | -208 000 |
Dividends Paid On Shares Interim | 151 350 | 278 100 | 271 600 | 331 500 | 208 000 |
Dividends Received Classified As Investing Activities | -90 | -90 | -90 | -90 | -90 |
Finance Lease Liabilities Present Value Total | 1 096 | | | | |
Finance Lease Payments Owing Minimum Gross | 1 096 | | | | |
Fixed Assets | 2 255 349 | 2 286 883 | 1 515 565 | 1 565 650 | 1 579 844 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 11 630 | -12 901 | -829 659 | | -159 871 |
Further Item Tax Increase Decrease Component Adjusting Items | -7 904 | -398 | 72 | -3 096 | -60 989 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -91 412 | 350 636 | -255 117 | -151 526 | -65 775 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 738 702 | -978 714 | 218 957 | 106 218 | 242 313 |
Gain Loss In Cash Flows From Change In Inventories | -68 720 | -127 149 | 176 167 | -250 358 | 265 574 |
Gain Loss On Disposals Property Plant Equipment | -5 605 | 2 099 | -378 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | 1 575 | |
Government Grant Income | | 109 000 | 202 884 | | |
Gross Profit Loss | 1 269 447 | 853 409 | 1 025 233 | | |
Income From Related Parties | | | 551 | | |
Income Taxes Paid Refund Classified As Operating Activities | -128 305 | -163 056 | -81 953 | -160 661 | -52 714 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 959 | -804 818 | -1 160 438 | -130 402 | -586 836 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -120 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 213 991 | 218 808 | | 239 149 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 384 | 125 | | | |
Interest Income | 4 084 | 6 217 | 866 | 3 878 | 20 211 |
Interest Income On Bank Deposits | 3 362 | 5 583 | 866 | 529 | 19 500 |
Interest Income On Cash Cash Equivalents | | | | 3 878 | 20 211 |
Interest Payable Similar Charges Finance Costs | 1 384 | 125 | | | |
Interest Received Classified As Investing Activities | -4 084 | -6 217 | -866 | -3 878 | -20 211 |
Investments | 845 451 | 781 963 | 6 600 | 8 175 | 8 175 |
Investments Fixed Assets | 845 451 | 781 963 | 6 600 | 8 175 | 8 175 |
Key Management Personnel Compensation Total | 93 750 | 148 573 | 139 995 | 301 473 | 149 022 |
Net Cash Flows From Used In Financing Activities | 181 363 | 279 196 | 271 600 | 331 500 | 208 000 |
Net Cash Flows From Used In Investing Activities | 204 109 | 224 218 | -553 088 | 260 964 | 71 008 |
Net Cash Flows From Used In Operating Activities | -388 431 | -1 308 232 | -878 950 | -722 866 | -865 844 |
Net Cash Generated From Operations | -518 120 | -1 471 413 | -960 903 | -883 527 | -918 558 |
Net Current Assets Liabilities | 2 701 841 | 2 820 850 | 4 042 587 | 3 985 270 | 4 691 173 |
Net Finance Income Costs | 4 174 | 6 307 | 956 | 3 968 | 20 301 |
Net Interest Paid Received Classified As Operating Activities | -1 384 | -125 | | | |
Operating Profit Loss | 901 420 | 504 294 | 881 724 | | |
Other Creditors | 6 927 | 489 | 10 566 | 776 | 576 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 149 269 | 55 234 | | 148 660 |
Other Disposals Property Plant Equipment | | 164 000 | 70 162 | | 159 897 |
Other Interest Income | 722 | 634 | | 3 349 | 711 |
Other Interest Receivable Similar Income Finance Income | 4 174 | 6 307 | 956 | 3 968 | 20 301 |
Other Operating Income Format1 | 7 292 | 116 161 | 209 542 | 9 879 | 5 427 |
Other Provisions Balance Sheet Subtotal | | 155 597 | 132 096 | | |
Other Remaining Operating Income | | 6 217 | 866 | | |
Other Revenue | | 90 | 90 | | |
Other Taxation Payable | | | | 193 780 | 195 230 |
Other Taxation Social Security Payable | 328 466 | 252 456 | 268 598 | 348 533 | 329 934 |
Payments Finance Lease Liabilities Classified As Financing Activities | -30 013 | -1 096 | | | |
Pension Costs Defined Contribution Plan | | 97 370 | 106 700 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 119 501 | 97 370 | 106 700 | 264 992 | 115 935 |
Prepayments Accrued Income | 16 476 | 10 436 | 16 834 | 20 611 | 17 474 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 41 601 | -63 488 | | | |
Proceeds From Sales Property Plant Equipment | -11 050 | -16 830 | -14 550 | -25 500 | -13 400 |
Profit Loss | 730 330 | 397 486 | 745 520 | 262 584 | 926 647 |
Profit Loss On Ordinary Activities Before Tax | 904 210 | 510 476 | 882 680 | 376 982 | 1 143 985 |
Property Plant Equipment Gross Cost | 4 264 832 | 4 424 576 | 4 592 195 | 4 712 377 | 4 817 060 |
Provisions For Liabilities Balance Sheet Subtotal | 124 440 | 155 597 | | | |
Purchase Property Plant Equipment | -166 102 | -323 744 | -237 781 | -290 432 | -264 580 |
Raw Materials Consumables | 20 759 | 19 495 | 18 050 | | |
Social Security Costs | 229 175 | 225 816 | 239 466 | | |
Staff Costs Employee Benefits Expense | 2 883 804 | 2 791 143 | 2 920 238 | 3 085 746 | 3 202 744 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 124 440 | 155 597 | 132 096 | 193 780 | 195 230 |
Tax Expense Credit Applicable Tax Rate | 171 800 | 96 990 | 167 709 | 71 627 | 285 996 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 978 | 254 | 1 230 | 1 302 | 2 703 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 173 880 | 112 990 | 137 160 | 114 398 | 217 338 |
Total Assets Less Current Liabilities | 4 957 190 | 5 107 733 | 5 558 152 | 5 550 920 | 6 271 017 |
Total Current Tax Expense Credit | 163 176 | 81 833 | 160 661 | | |
Trade Creditors Trade Payables | 342 484 | 75 545 | 310 194 | 336 829 | 379 541 |
Trade Debtors Trade Receivables | 1 692 926 | 613 816 | 928 514 | 866 091 | 1 107 964 |
Turnover Revenue | 7 727 802 | 6 268 442 | 6 688 625 | | |
Wages Salaries | 2 535 128 | 2 467 957 | 2 574 072 | 2 565 647 | 2 794 617 |
Work In Progress | 355 418 | 229 533 | 407 145 | | |
Advances Credits Made In Period Directors | | | | | 7 388 |
Advances Credits Repaid In Period Directors | | | | | 167 970 |
Company Contributions To Defined Benefit Plans Directors | 80 000 | 40 000 | 40 000 | | |
Director Remuneration | 93 750 | 97 500 | 90 000 | 90 000 | 97 500 |
Director Remuneration Benefits Including Payments To Third Parties | 173 750 | 137 500 | 130 000 | 291 493 | 137 500 |
Dividend Recommended By Directors | | | 271 600 | | |