Profit & Loss |
Date of Accounts |
2014-04-30 | 2015-04-30 | 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 |
| | | | | | | | | |
Net Worth | 1 689 177 | 1 848 155 | 2 351 862 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 037 941 | 1 128 955 | 986 564 | | | | | | | |
Cash Bank On Hand | | | 986 564 | 1 146 035 | 1 651 878 | 1 798 595 | 1 790 990 | 2 110 663 | 2 271 927 | 3 090 730 |
Current Assets | 2 515 719 | 3 313 451 | 3 245 516 | 3 602 200 | 4 106 435 | 4 760 713 | 3 522 394 | 4 559 536 | 5 174 763 | 6 273 956 |
Debtors | 1 475 680 | 2 182 608 | 2 254 901 | 2 438 298 | 2 438 089 | 2 711 053 | 1 729 449 | 2 443 878 | 2 887 717 | 3 171 173 |
Net Assets Liabilities | | | 2 351 862 | 2 915 736 | 3 241 239 | 3 716 347 | 3 857 820 | 4 026 918 | 4 292 600 | 4 372 287 |
Net Assets Liabilities Including Pension Asset Liability | 1 689 177 | 1 848 155 | 2 351 862 | | | | | | | |
Other Debtors | | | | 9 450 | 7 005 | 4 800 | 4 500 | 4 500 | | |
Property Plant Equipment | | | 1 297 364 | 1 438 841 | 1 514 566 | 1 460 581 | 1 847 049 | 1 678 643 | 1 344 949 | 1 129 621 |
Stocks Inventory | 2 098 | 1 888 | 4 051 | | | | | | | |
Tangible Fixed Assets | 399 928 | 1 093 292 | 1 297 364 | | | | | | | |
Total Inventories | | | 4 051 | 17 867 | 16 468 | 251 065 | 1 955 | 4 995 | 15 119 | 12 053 |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 1 689 175 | 1 848 153 | 2 351 860 | | | | | | | |
Shareholder Funds | 1 689 177 | 1 848 155 | 2 351 862 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 11 000 |
Amount Specific Advance Or Credit Directors | | | | | 11 381 | 11 381 | 238 619 | | 87 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 250 000 | | 13 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 238 619 | 100 | |
Director Remuneration | | | | | | | | | 162 566 | 113 516 |
Accrued Liabilities Deferred Income | | | 16 479 | 15 376 | 12 154 | 11 130 | 11 148 | 5 044 | 4 876 | 63 301 |
Accumulated Amortisation Impairment Intangible Assets | | | | 12 000 | 24 000 | 36 000 | 48 000 | 60 000 | 60 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 795 640 | 1 043 837 | 1 160 920 | 1 278 056 | 1 093 823 | 1 131 221 | 1 573 130 | 1 846 516 |
Average Number Employees During Period | | | | 30 | 32 | 33 | 38 | 42 | 39 | 41 |
Corporation Tax Payable | | | 191 070 | 218 867 | 250 902 | 275 657 | 30 214 | 232 929 | 319 554 | 473 562 |
Creditors | | | 107 229 | 25 713 | 2 164 038 | 2 415 397 | 1 334 290 | 64 316 | 2 108 904 | 2 687 887 |
Creditors Due After One Year | 20 331 | 354 325 | 107 229 | | | | | | | |
Creditors Due Within One Year | 1 172 364 | 2 016 883 | 1 877 396 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 206 234 | 228 229 | 522 620 | 246 714 | | 15 088 |
Disposals Property Plant Equipment | | | | | 465 000 | 296 818 | 979 401 | 367 010 | | 26 097 |
Finance Lease Liabilities Present Value Total | | | 107 229 | 25 713 | 248 214 | | 130 154 | 64 316 | 64 317 | |
Fixed Assets | | | 1 297 364 | 1 486 841 | 1 550 566 | 1 484 581 | 1 859 049 | 1 678 643 | 1 344 949 | 1 129 621 |
Increase Decrease In Property Plant Equipment | | | | 271 500 | 354 000 | | 388 000 | 200 000 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 12 000 | 12 000 | 12 000 | 12 000 | 12 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 248 197 | 323 317 | 345 365 | 338 387 | 284 112 | 441 909 | 288 474 |
Intangible Assets | | | | 48 000 | 36 000 | 24 000 | 12 000 | | | |
Intangible Assets Gross Cost | | | | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | 60 000 | |
Net Current Assets Liabilities | 1 343 355 | 1 296 568 | 1 368 120 | 1 828 298 | 1 942 397 | 2 345 316 | 2 188 104 | 2 585 638 | 3 192 764 | 3 586 069 |
Number Shares Allotted | | 2 | 2 | | | | | | | |
Other Creditors | | | | 152 | | | | | | |
Other Taxation Social Security Payable | | | 31 521 | 34 471 | 30 419 | 37 620 | 31 202 | 42 788 | 56 974 | 59 888 |
Par Value Share | | 1 | 1 | | | | | | | 1 |
Prepayments Accrued Income | | | 33 275 | 48 936 | 65 497 | 79 524 | 110 154 | 82 112 | 88 244 | 107 182 |
Property Plant Equipment Gross Cost | | | 2 093 004 | 2 482 678 | 2 675 486 | 2 738 637 | 2 940 872 | 2 809 864 | 2 918 079 | 2 976 137 |
Provisions For Liabilities Balance Sheet Subtotal | | | 206 393 | 373 690 | 251 724 | 113 550 | 189 333 | 173 047 | 118 208 | 343 403 |
Provisions For Liabilities Charges | 33 775 | 187 380 | 206 393 | | | | | | | |
Recoverable Value-added Tax | | | 91 216 | 12 829 | 19 107 | 157 739 | | 260 392 | 240 575 | 209 782 |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 1 065 297 | 435 087 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 993 501 | 1 657 917 | 2 093 004 | | | | | | | |
Tangible Fixed Assets Depreciation | 593 573 | 564 625 | 795 640 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 163 517 | 231 015 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 192 465 | | | | | | | | |
Tangible Fixed Assets Disposals | | 400 881 | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 60 000 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 389 674 | 657 808 | 359 969 | 1 181 636 | 236 002 | 108 215 | 84 155 |
Total Assets Less Current Liabilities | 1 743 283 | 2 389 860 | 2 665 484 | 3 315 139 | 3 492 963 | 3 829 897 | 4 047 153 | 4 264 281 | 4 410 808 | 4 715 690 |
Trade Creditors Trade Payables | | | 1 523 545 | 1 337 418 | 1 605 175 | 2 074 256 | 1 081 769 | 1 598 515 | 1 692 764 | 2 088 798 |
Trade Debtors Trade Receivables | | | 2 130 410 | 2 367 083 | 2 346 480 | 2 468 990 | 1 131 805 | 2 096 874 | 2 715 571 | 2 854 209 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 222 328 |
Administrative Expenses | | | | | | | | | 1 346 147 | 1 767 301 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 2 271 927 | |
Cost Sales | | | | | | | | | 10 191 118 | 11 066 868 |
Current Tax For Period | | | | | | | | | 319 657 | 204 143 |
Depreciation Amortisation Expense | | | | | | | | | 441 909 | 288 474 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 375 242 | 221 809 |
Dividends Paid | | | | | | | | | 728 200 | 728 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -728 200 | -728 000 |
Dividends Paid On Shares Interim | | | | | | | | | 728 200 | 728 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 108 267 | 680 137 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -600 512 | -119 804 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 10 522 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 10 522 |
Gross Profit Loss | | | | | | | | | 2 713 403 | 2 655 314 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -233 032 | -50 135 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 161 264 | 818 803 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 10 124 | -3 066 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 651 | 564 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 651 | 564 |
Merchandise | | | | | | | | | 10 987 | 12 053 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 822 634 | 790 602 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 108 215 | 69 603 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 092 113 | -1 679 008 |
Net Cash Generated From Operations | | | | | | | | | -1 325 796 | -1 729 707 |
Number Shares Issued Fully Paid | | | | | | | | | | 2 |
Operating Profit Loss | | | | | | | | | 1 371 689 | 888 356 |
Other Deferred Tax Expense Credit | | | | | | | | | -54 839 | 2 867 |
Other Operating Income Format1 | | | | | | | | | 4 433 | 343 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -94 621 | -64 317 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 42 691 | 45 014 |
Prepayments | | | | | | | 15 594 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -21 531 |
Profit Loss | | | | | | | | | 1 106 220 | 680 782 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 371 038 | 887 792 |
Provisions | | | | | | | | | 118 208 | 343 403 |
Purchase Property Plant Equipment | | | | | | | | | -108 215 | -91 134 |
Social Security Costs | | | | | | | | | 185 230 | 196 491 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 926 171 | 2 064 324 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 260 497 | 173 057 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 52 945 | 32 122 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 3 447 | 1 467 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 264 818 | 207 010 |
Total Operating Lease Payments | | | | | | | | | 1 050 | 1 050 |
Turnover Revenue | | | | | | | | | 12 904 521 | 13 722 182 |
Wages Salaries | | | | | | | | | 1 698 250 | 1 822 819 |
Work In Progress | | | | | | | | | 4 132 | |