Profit & Loss |
Date of Accounts |
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 | 4 127 | 44 172 | 43 998 | 36 226 | 43 602 | 33 461 | 43 487 |
Current Assets | 5 228 199 | 7 019 135 | 7 428 346 | 6 241 633 | 6 824 244 | 7 346 302 | 7 945 683 |
Debtors | 2 385 889 | 3 039 295 | 2 946 830 | 2 292 909 | 2 798 120 | 2 736 594 | 2 776 784 |
Net Assets Liabilities | 4 367 022 | 4 539 784 | 4 549 590 | 4 775 819 | 5 071 819 | 5 783 290 | 5 676 125 |
Other Debtors | 1 569 400 | 1 539 000 | 1 520 000 | 1 496 250 | 1 425 000 | 1 330 000 | 1 280 000 |
Property Plant Equipment | 1 997 728 | 2 525 780 | 2 419 345 | | 2 269 769 | 2 224 367 | 2 146 835 |
Total Inventories | 2 838 183 | 3 935 668 | 4 437 518 | 3 912 498 | 3 982 522 | 4 576 247 | 5 125 412 |
|
Other Financial Data |
Audit Fees Expenses | 13 180 | 14 740 | 11 260 | 12 235 | 11 200 | 10 560 | |
Company Contributions To Money Purchase Plans Directors | 18 112 | 19 350 | 20 059 | 13 917 | 20 008 | 20 004 | |
Director Remuneration | 268 587 | 272 431 | 266 528 | 286 567 | 269 243 | 208 916 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | |
Dividend Recommended By Directors | | | | | | 400 000 | |
Accrued Liabilities | 282 685 | 397 404 | 685 546 | 214 599 | 439 764 | 327 379 | 693 416 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 8 775 | | 67 356 | -434 | | -10 624 |
Amounts Owed By Directors | | 94 965 | 257 750 | | | | |
Amounts Owed By Group Undertakings | 29 060 | 28 858 | 47 584 | 32 059 | 36 629 | 41 218 | |
Amounts Owed To Group Undertakings | 163 459 | 165 973 | 112 399 | 110 342 | 106 475 | 111 626 | 100 000 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | |
Bank Borrowings | 664 999 | 1 118 331 | 1 021 663 | 937 495 | 96 000 | 50 000 | 225 000 |
Bank Borrowings Overdrafts | 664 999 | 1 118 331 | 1 021 663 | 841 495 | 567 333 | 275 000 | 1 574 507 |
Bank Overdrafts | 633 039 | 1 103 201 | 1 259 056 | 1 169 695 | 909 287 | 1 548 560 | 1 349 507 |
Comprehensive Income Expense | 418 221 | 422 762 | 459 939 | 526 363 | 496 134 | 1 111 604 | 142 969 |
Consumables | 1 775 429 | 2 616 365 | 3 430 948 | | | | |
Corporation Tax Payable | 115 231 | 123 064 | 155 141 | 82 722 | 154 805 | 182 789 | 40 306 |
Creditors | 1 484 999 | 1 938 331 | 1 841 663 | 1 561 495 | 1 287 333 | 995 000 | 720 000 |
Cumulative Preference Share Dividends Unpaid | 820 000 | 820 000 | 820 000 | 720 000 | 100 000 | 100 000 | 100 000 |
Current Tax For Period | 126 728 | 125 833 | 162 418 | 82 722 | 154 805 | 182 789 | |
Deferred Tax Liabilities | 38 808 | 47 583 | 41 380 | 42 236 | 41 806 | 61 350 | 48 226 |
Depreciation Expense Property Plant Equipment | 138 207 | 164 346 | 166 988 | 172 053 | 161 282 | 124 129 | |
Dividends Paid | 150 000 | 250 000 | 450 000 | 300 000 | 200 000 | 400 000 | 250 000 |
Dividends Paid On Shares Interim | 150 000 | 250 000 | 450 000 | 300 000 | 200 000 | 400 000 | |
Finished Goods | 23 925 | 28 831 | 38 472 | 29 165 | 59 882 | 47 096 | 64 473 |
Fixed Assets | 3 542 534 | 4 070 586 | 3 964 151 | 4 229 076 | 4 164 575 | 4 119 173 | 4 041 641 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 1 144 | 134 | 133 | 350 000 | 134 | -26 845 | |
Interest Expense On Bank Loans Similar Borrowings | 13 308 | 17 149 | 9 690 | 29 058 | 19 769 | 10 296 | |
Interest Payable Similar Charges Finance Costs | 77 808 | 81 649 | 96 534 | 119 631 | 94 462 | 82 194 | |
Investment Property | 1 395 619 | 1 395 619 | 1 395 619 | 1 745 619 | 1 745 619 | 1 745 619 | 1 745 619 |
Investment Property Fair Value Model | 1 395 619 | 1 395 619 | 1 395 619 | 1 745 619 | 1 745 619 | 1 745 619 | |
Investments Fixed Assets | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 |
Investments In Group Undertakings | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 | 149 187 |
Issue Equity Instruments | -134 | -134 | -133 | -134 | -134 | -133 | -134 |
Loans From Directors | 94 463 | 173 747 | 152 539 | | | | |
Net Assets Liabilities Subsidiaries | -100 000 | -100 000 | -100 000 | -100 000 | -100 000 | -100 000 | -100 000 |
Net Current Assets Liabilities | 2 348 295 | 2 455 112 | 2 468 482 | 2 216 974 | 2 302 879 | 2 805 467 | 2 490 210 |
Number Shares Issued Fully Paid | | 29 222 | 29 089 | 28 955 | 28 821 | 28 821 | 28 821 |
Other Creditors | 69 370 | 102 013 | 147 521 | 200 131 | 190 198 | 119 772 | 241 615 |
Other Deferred Tax Expense Credit | 21 210 | 6 159 | -7 786 | 77 737 | -3 704 | 38 048 | |
Other Taxation Social Security Payable | 133 322 | 189 374 | 116 305 | 93 499 | 82 585 | 83 227 | 84 559 |
Par Value Share | | 1 | 1 | 1 | | 1 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 268 479 | 480 249 | 406 093 | 277 560 | 349 552 | 357 981 | 483 370 |
Profit Loss | 475 347 | 449 830 | 499 501 | 202 896 | 523 068 | 1 138 316 | 169 903 |
Profit Loss On Ordinary Activities Before Tax | 623 285 | 574 793 | 654 133 | 325 429 | 677 439 | 1 359 153 | |
Profit Loss Subsidiaries | 30 059 | -7 030 | 12 829 | -37 926 | 37 459 | 32 379 | -191 992 |
Provisions | 38 808 | 47 583 | 41 380 | 108 736 | 108 302 | 146 350 | 135 726 |
Provisions For Liabilities Balance Sheet Subtotal | 38 808 | 47 583 | 41 380 | 108 736 | 108 302 | 146 350 | 135 726 |
Raw Materials | 987 966 | 1 188 903 | 887 969 | 710 480 | 657 158 | 409 318 | 1 185 777 |
Spare Parts | 50 863 | 101 569 | 80 129 | | | | |
Tax Expense Credit Applicable Tax Rate | 124 146 | 109 211 | 124 285 | 61 832 | 137 966 | 258 239 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 760 | 997 | 21 003 | 29 493 | 16 005 | -6 106 | |
Tax Increase Decrease From Effect Dividends From U K Companies | 12 847 | 12 255 | 12 255 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 495 | 3 370 | 4 875 | 1 616 | 3 090 | 3 088 | |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | 6 159 | -7 786 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 147 938 | 131 992 | 154 632 | 160 459 | 154 371 | 220 837 | |
Total Assets Less Current Liabilities | 5 890 829 | 6 525 698 | 6 432 633 | 6 446 050 | 6 467 454 | 6 924 640 | 6 531 851 |
Total Borrowings | 1 298 038 | 2 221 532 | 2 280 719 | 2 107 190 | 1 105 287 | 1 698 560 | 1 674 507 |
Trade Creditors Trade Payables | 1 388 335 | 2 309 247 | 2 234 962 | 1 697 926 | 2 070 322 | 1 505 177 | 2 183 470 |
Trade Debtors Trade Receivables | 432 350 | 813 523 | 635 403 | 205 202 | 862 125 | 887 581 | 943 414 |
Turnover Revenue | 22 225 992 | 25 978 768 | 31 253 438 | 28 926 169 | 25 797 197 | 28 822 579 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 022 084 | 2 022 449 | 2 144 217 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 38 048 | |
Administrative Expenses | | | | | 969 674 | 1 023 870 | |
Average Number Employees During Period | | | 95 | 93 | 82 | 68 | 70 |
Cash Cash Equivalents Cash Flow Value | | | | | -865 685 | -1 515 099 | |
Cash Receipts From Government Grants | | | | | -405 903 | | |
Corporation Tax Recoverable | | | | 49 814 | 49 814 | 49 814 | |
Cost Sales | | | | | 24 575 672 | 27 028 977 | |
Depreciation Amortisation Expense | | | | | 124 317 | 124 129 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 123 764 | 3 098 |
Disposals Property Plant Equipment | | | | | | 124 406 | 3 955 |
Dividend Per Share Interim | | | | | | 17 | |
Dividends Paid Classified As Financing Activities | | | | | -200 000 | -400 000 | |
Dividends Received Classified As Investing Activities | | | | | | -500 000 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -405 903 | -133 | |
Further Operating Expense Item Component Total Operating Expenses | | | | 41 852 | 68 937 | 56 343 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 67 383 | 100 962 | 47 321 | 43 745 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 658 578 | -755 338 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -658 485 | 61 526 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -69 | -642 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -642 | |
Gross Profit Loss | | | | | 1 221 525 | 1 793 602 | |
Income From Shares In Group Undertakings | | | | | | 500 000 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -82 722 | -154 805 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | 226 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 267 784 | -649 414 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 70 024 | 593 725 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 124 129 | 124 866 |
Interest Expense On Bank Overdrafts | | | 22 344 | 26 073 | 10 193 | 7 398 | |
Interest Paid Classified As Operating Activities | | | | | -29 962 | -17 694 | |
Key Management Personnel Compensation Total | | | | | 320 298 | 340 719 | |
Loans Owed By Related Parties | | | | | 1 536 629 | 1 441 218 | |
Loans Owed To Related Parties | | | | | -106 475 | -111 626 | |
Net Cash Flows From Used In Financing Activities | | | | | -84 400 | 611 627 | |
Net Cash Flows From Used In Investing Activities | | | | | 42 013 | -429 404 | |
Net Cash Flows From Used In Operating Activities | | | | | -225 397 | 467 191 | |
Net Cash Generated From Operations | | | | | -402 581 | 230 192 | |
Net Interest Received Paid Classified As Investing Activities | | | | | -17 872 | -8 773 | |
Operating Profit Loss | | | | | 754 029 | 932 574 | |
Other Comprehensive Income Expense Net Tax | | | | | -26 934 | -26 712 | |
Other Interest Receivable Similar Income Finance Income | | | | | 17 872 | 8 773 | |
Other Operating Income Format1 | | | | | 502 178 | 162 842 | |
Payments To Redeem Own Shares | | | | | -27 068 | -26 845 | |
Proceeds From Issuing Shares | | | | | 134 | 133 | |
Property Plant Equipment Gross Cost | | | | | 4 291 853 | 4 246 816 | 4 291 052 |
Purchase Property Plant Equipment | | | | | -59 885 | -79 369 | |
Repayments Borrowings Classified As Financing Activities | | | | | -274 162 | -338 333 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 79 369 | 48 191 |