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 | 2023-04-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 471 968 | 189 658 | 424 986 | 333 586 | 435 236 | 397 670 | 481 484 | 543 053 |
Current Assets | | 1 816 884 | 2 046 090 | 2 132 441 | 1 938 195 | 2 371 973 | 2 197 204 | 2 436 449 |
Debtors | 1 304 295 | 1 577 939 | 1 569 433 | 1 736 956 | 1 460 722 | 1 915 247 | 1 653 617 | 1 847 309 |
Net Assets Liabilities | | 1 362 342 | 1 394 936 | 1 497 466 | 1 536 751 | 1 710 688 | 2 095 947 | 2 394 695 |
Other Debtors | | | | | | 8 197 | | 7 116 |
Property Plant Equipment | 3 882 510 | 4 015 316 | 3 676 145 | 4 060 851 | 3 649 761 | 4 109 975 | 4 112 399 | 5 407 761 |
Total Inventories | 31 051 | 49 287 | 51 671 | 61 899 | 42 237 | 59 056 | 62 103 | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 8 000 | 8 500 | 9 000 |
Accrued Liabilities Deferred Income | 265 444 | 242 947 | 323 550 | 347 804 | 233 677 | 290 339 | 288 200 | 320 412 |
Accumulated Amortisation Impairment Intangible Assets | 1 039 785 | 1 121 378 | 1 202 971 | 1 271 860 | 1 271 860 | 1 271 860 | 1 271 860 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 011 971 | 3 084 208 | 3 241 354 | 3 250 137 | 3 698 039 | 3 856 463 | 3 799 174 | 4 000 548 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 630 081 | 103 269 | 889 511 | 36 812 | 1 020 548 | 767 632 | 2 089 999 |
Administrative Expenses | 910 461 | 944 257 | 1 093 952 | 1 054 768 | 855 404 | 928 219 | 1 002 162 | 1 050 268 |
Amortisation Expense Intangible Assets | | | 81 593 | 68 889 | | | | |
Amortisation Impairment Expense Intangible Assets | | | | 68 889 | | | | |
Average Number Employees During Period | 85 | 84 | 84 | 94 | 92 | 90 | 91 | 95 |
Bank Borrowings | 1 336 832 | 1 346 952 | 1 310 347 | 1 178 972 | 1 085 005 | 967 234 | 310 724 | |
Bank Borrowings Overdrafts | 1 254 373 | 1 252 959 | 1 206 191 | 1 071 013 | 968 727 | 844 160 | 999 201 | 659 158 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -811 360 | -687 069 | -767 057 | -688 477 | -659 158 |
Bank Overdrafts | 641 446 | 739 584 | 705 903 | 811 360 | 687 069 | 767 057 | 688 477 | 659 158 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 068 687 | 1 248 312 | 857 235 | 1 332 947 | 1 046 015 | 65 728 | 58 748 | 51 768 |
Cash Cash Equivalents Cash Flow Value | | | -280 917 | -477 774 | -251 833 | -369 387 | -206 993 | -116 105 |
Comprehensive Income Expense | -40 658 | -41 010 | 32 594 | 102 530 | 39 285 | 173 937 | 385 259 | 298 748 |
Corporation Tax Payable | 22 123 | 5 396 | 51 886 | | 56 589 | | 11 419 | |
Corporation Tax Recoverable | | | | 7 579 | | 75 825 | | 11 419 |
Cost Sales | 5 927 451 | 6 419 904 | 7 199 945 | 7 793 846 | 7 168 148 | 7 702 523 | 8 077 036 | 8 949 944 |
Creditors | 2 062 655 | 2 034 981 | 1 758 775 | 2 030 408 | 1 713 694 | 2 066 876 | 1 218 892 | 2 238 755 |
Current Tax For Period | 22 123 | 5 395 | 51 887 | -7 579 | 56 589 | -75 825 | 11 419 | -11 419 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -4 179 | -2 804 | -19 876 | 51 269 | -28 040 | 124 959 | 46 260 | 186 470 |
Depreciation Expense Property Plant Equipment | 210 492 | 195 172 | 241 711 | 246 724 | | 239 156 | 259 639 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 423 513 | 447 902 | 502 774 | 620 499 | 737 930 |
Finance Lease Liabilities Present Value Total | 472 367 | 487 630 | 252 472 | 649 288 | 383 732 | 849 881 | 857 857 | 1 868 780 |
Finance Lease Payments Owing Minimum Gross | 839 531 | 864 339 | 506 010 | 921 744 | 642 408 | 1 228 961 | 1 277 769 | 2 528 830 |
Finished Goods Goods For Resale | 31 051 | 49 287 | 51 671 | 61 899 | 42 237 | 59 056 | 62 103 | 46 087 |
Fixed Assets | | 4 165 798 | 3 745 034 | 4 060 851 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -10 120 | 36 605 | 131 375 | 93 967 | 117 771 | 656 510 | 310 724 |
Further Item Interest Expense Component Total Interest Expense | | | | | 18 000 | 18 000 | 18 000 | 18 000 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 105 834 | 89 705 | 52 819 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 15 136 | 15 503 | 15 503 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 487 714 | 285 523 | 291 733 | 216 817 | 453 404 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -10 172 | 612 | 7 069 | 592 | 67 | 10 884 | 63 241 | 12 376 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 99 556 | 226 704 | -91 315 | -82 799 | -140 850 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 159 944 | -268 655 | 378 700 | -185 805 | 182 273 |
Gain Loss In Cash Flows From Change In Inventories | | | | 10 228 | -19 662 | 16 819 | 3 047 | -16 016 |
Gain Loss On Disposals Property Plant Equipment | -6 505 | -41 350 | -26 270 | -38 452 | | -30 309 | -40 609 | |
Government Grant Income | | | | | 41 328 | 200 200 | | |
Gross Profit Loss | 1 165 987 | 1 094 511 | 1 294 042 | 1 261 478 | 989 266 | 1 037 508 | 1 519 809 | 1 647 639 |
Income Taxes Paid Refund Classified As Operating Activities | -5 593 | -22 122 | -5 397 | -51 886 | 7 625 | -56 589 | 75 825 | -11 418 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -233 431 | 380 448 | | 233 479 | -232 454 | 117 554 | -162 394 | -90 888 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | -89 705 | -52 819 | 36 622 | -6 513 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -46 | | | -1 |
Increase Decrease In Net Debt From Foreign Exchange Differences | | | | | 6 513 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 81 593 | 81 593 | 68 889 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 420 474 | 387 670 | 423 513 | 447 902 | 502 774 | 620 499 | 737 930 |
Intangible Assets | 232 075 | 150 482 | 68 889 | | | | | |
Intangible Assets Gross Cost | 1 271 860 | 1 271 860 | 1 271 860 | 1 271 860 | 1 271 860 | 1 271 860 | 1 271 860 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 41 138 | 22 802 | 22 589 | 20 980 | 19 250 | 17 315 | 12 757 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 15 309 | 16 126 | 18 034 | 20 435 | 20 229 | 15 323 | 19 474 | 21 939 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 100 761 | 42 750 | 24 043 | 37 747 | 43 410 | 35 780 | 61 879 | |
Interest Income On Bank Deposits | 48 | | | 50 | | | 37 401 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 48 | | | 50 | | | 37 401 | |
Interest Paid Classified As Operating Activities | | | | | | -86 418 | -112 110 | -123 573 |
Interest Payable Similar Charges Finance Costs | 172 454 | 98 968 | 82 666 | 60 540 | 107 402 | 86 418 | 112 110 | 123 573 |
Interest Received Classified As Investing Activities | -48 | | | -50 | | | -37 401 | |
Net Cash Flows From Used In Financing Activities | 490 081 | 540 188 | | 452 221 | 322 175 | | | |
Net Cash Flows From Used In Investing Activities | 77 435 | 150 742 | | 100 046 | 36 812 | | | |
Net Cash Flows From Used In Operating Activities | -800 947 | -310 482 | | -318 788 | -591 441 | -395 361 | -2 156 521 | |
Net Cash Generated From Operations | -978 994 | -447 698 | | -467 836 | -684 705 | -538 368 | -1 444 312 | -1 290 751 |
Net Current Assets Liabilities | | -529 974 | -372 698 | -263 083 | -157 462 | 34 402 | -384 487 | -174 768 |
Net Debt Funds | | | | | 2 340 481 | 2 938 417 | 2 156 521 | 3 014 910 |
Net Finance Income Costs | 48 | | | 50 | | | 37 401 | |
Net Interest Paid Received Classified As Operating Activities | -172 454 | -115 094 | -82 666 | -97 162 | -100 889 | -86 418 | | |
New Finance Leases | | | | | | 923 695 | 519 950 | 1 774 469 |
Number Shares Issued Fully Paid | | 5 000 | 5 000 | | | | | |
Operating Profit Loss | 149 692 | 60 549 | 147 271 | 206 710 | 175 190 | 309 489 | 517 647 | |
Other Creditors | 25 641 | 26 866 | 27 640 | 28 768 | 28 489 | 31 362 | 32 669 | 36 799 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 348 237 | 230 524 | 414 730 | | 344 350 | 677 788 | 536 556 |
Other Disposals Property Plant Equipment | | 425 038 | 285 294 | 496 022 | | 401 910 | 822 497 | 593 263 |
Other Finance Costs | | | | -36 622 | 6 513 | | | |
Other Interest Receivable Similar Income Finance Income | 48 | | | 50 | | | 37 401 | |
Other Operating Income Format1 | | | | | 41 328 | 200 200 | | |
Other Remaining Borrowings | 335 915 | 294 392 | 300 112 | 310 107 | 361 235 | 372 835 | 361 035 | 369 975 |
Other Taxation Social Security Payable | 173 206 | 196 958 | 201 458 | 205 388 | 166 961 | 60 934 | 213 623 | 110 608 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -428 587 | -419 080 | -383 134 | -330 841 | -279 336 | -337 142 | -471 142 | -523 408 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 246 | 25 974 | 32 722 | 47 032 | 63 604 | 62 792 | 84 025 | 84 857 |
Prepayments Accrued Income | 97 332 | 124 073 | 140 737 | 124 923 | 130 161 | 122 054 | 91 760 | 89 562 |
Proceeds From Sales Property Plant Equipment | -8 946 | -35 451 | -28 500 | -42 840 | | -27 251 | -104 100 | -75 850 |
Profit Loss | -40 658 | -41 010 | 32 594 | 102 530 | 39 285 | 173 937 | 385 259 | 298 748 |
Profit Loss On Ordinary Activities After Tax | | | | | | | | 298 748 |
Profit Loss On Ordinary Activities Before Tax | -22 714 | -38 419 | 64 605 | 146 220 | 67 788 | 223 071 | 442 938 | 473 798 |
Property Plant Equipment Gross Cost | 6 894 481 | 7 099 524 | 6 917 499 | 7 310 988 | 7 347 800 | 7 966 438 | 7 911 573 | 9 408 309 |
Provisions For Liabilities Balance Sheet Subtotal | | 238 501 | 218 625 | 269 894 | 241 854 | | | |
Purchase Property Plant Equipment | -86 429 | -186 193 | -78 464 | -142 936 | -36 812 | -96 853 | -247 682 | -315 530 |
Repayments Borrowings Classified As Financing Activities | 8 517 | -41 523 | | 9 995 | 51 128 | 11 600 | -11 800 | 8 940 |
Social Security Costs | 170 552 | 183 021 | 192 337 | 209 644 | 216 089 | 219 097 | 250 675 | |
Staff Costs Employee Benefits Expense | 2 332 037 | 2 421 922 | 2 602 785 | 2 811 984 | 2 811 414 | 2 874 922 | 2 987 205 | 3 264 271 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 241 305 | 238 501 | 218 625 | 269 894 | 241 854 | 366 813 | 413 073 | 599 543 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 4 786 |
Tax Expense Credit Applicable Tax Rate | | | | 27 782 | 12 880 | 42 383 | 84 158 | 118 450 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 8 993 | -7 123 | 19 875 | -44 298 | 42 470 | -123 938 | -83 824 | -443 488 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 3 606 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 248 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 537 | 4 067 | 4 234 | 8 937 | 1 239 | 5 730 | 11 085 | 1 588 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 313 211 |
Tax Increase Decrease From Other Short-term Timing Differences | -4 179 | -2 804 | -19 876 | 51 269 | -28 040 | 124 959 | 46 260 | 186 470 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 944 | 2 591 | 32 011 | 43 690 | 28 503 | 49 134 | 57 679 | 175 050 |
Total Assets Less Current Liabilities | | 3 635 824 | 3 372 336 | 3 797 768 | 3 492 299 | 4 144 377 | 3 727 912 | 5 232 993 |
Total Borrowings | | 1 547 351 | 1 506 303 | 2 300 439 | 2 133 309 | 2 107 126 | 1 360 236 | 1 029 133 |
Total Current Tax Expense Credit | | | | -7 579 | 56 543 | -75 825 | 11 419 | -11 420 |
Trade Creditors Trade Payables | 637 104 | 664 405 | 750 657 | 621 789 | 547 918 | 685 725 | 616 667 | 824 190 |
Trade Debtors Trade Receivables | 1 206 963 | 1 453 866 | 1 428 696 | 1 604 454 | 1 330 561 | 1 709 171 | 1 561 857 | 1 739 212 |
Turnover Revenue | 7 093 438 | 7 514 415 | 8 493 987 | 9 055 324 | 8 157 414 | 8 740 031 | 9 596 845 | 10 597 583 |
Wages Salaries | 2 134 239 | 2 212 927 | 2 377 726 | 2 555 308 | 2 531 721 | 2 593 033 | 2 652 505 | 2 890 862 |
Director Remuneration | | | | | 29 274 | 24 147 | 31 116 | 35 345 |