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 | 1 466 491 | 1 585 174 | 2 015 | 691 961 | 2 091 979 | 2 331 299 | 913 515 |
Current Assets | 7 281 112 | 8 369 757 | 11 126 011 | 9 426 623 | 11 321 817 | 14 372 054 | 14 547 515 |
Debtors | 4 605 629 | 5 291 160 | 7 884 494 | 5 725 327 | 6 031 532 | 7 568 532 | 9 468 927 |
Net Assets Liabilities | 4 154 792 | 5 180 555 | 6 088 649 | 6 892 988 | 7 008 810 | 7 847 315 | 8 960 384 |
Other Debtors | 308 689 | 778 254 | 926 909 | 1 417 720 | 769 472 | 743 518 | 936 391 |
Property Plant Equipment | 4 139 045 | 3 909 969 | 4 088 185 | 4 123 689 | 3 909 602 | 4 936 444 | 5 382 984 |
Total Inventories | 1 208 992 | 1 493 423 | 3 239 502 | 3 009 335 | 3 198 306 | 4 472 223 | 4 165 073 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 6 500 | 4 875 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 6 500 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 1 625 | 4 875 | | | | |
Company Contributions To Money Purchase Plans Directors | 4 897 | 4 894 | 6 067 | 47 289 | 6 846 | 6 642 | 5 321 |
Compensation For Loss Office Directors | | 30 000 | | | | 73 923 | |
Director Remuneration | 142 833 | 235 108 | 294 023 | 297 913 | 311 465 | 326 156 | 259 877 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 4 | 5 | 5 | 6 | 5 | 2 |
Accrued Liabilities Deferred Income | 107 621 | 600 000 | 1 351 513 | 118 310 | 69 789 | 271 427 | 365 285 |
Accumulated Amortisation Impairment Intangible Assets | 16 325 | 16 325 | 16 325 | 16 325 | 16 325 | 16 325 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 178 681 | 1 707 508 | 2 233 521 | 2 870 927 | 3 428 721 | 3 778 056 | 3 435 386 |
Additional Provisions Increase From New Provisions Recognised | | | 34 026 | 46 629 | 30 549 | 188 716 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -7 128 | | | | | 174 071 |
Administrative Expenses | 3 412 672 | 3 346 302 | 4 280 757 | 4 242 476 | 4 154 330 | 4 484 390 | 5 085 993 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 151 | 178 | 235 | 230 | 226 | 285 | 312 |
Bank Borrowings | 786 621 | 751 525 | 718 096 | 684 644 | 790 699 | 813 934 | 213 457 |
Bank Borrowings Overdrafts | 752 691 | 716 138 | 682 709 | 650 051 | 814 667 | 642 333 | 1 023 305 |
Bank Overdrafts | | | 107 709 | | | | |
Capital Commitments | 19 450 | | | 176 520 | 141 085 | 228 532 | 1 865 768 |
Cash Cash Equivalents Cash Flow Value | 1 466 491 | | -105 694 | 691 961 | 2 091 979 | 2 331 299 | |
Corporation Tax Payable | 404 349 | 56 297 | | | 59 192 | 6 411 | 144 536 |
Corporation Tax Recoverable | | | 110 061 | 63 164 | | | |
Cost Sales | 13 576 975 | 15 244 299 | 20 770 107 | 20 418 465 | 17 992 438 | 24 170 333 | 32 961 774 |
Creditors | 2 372 485 | 2 306 336 | 1 528 585 | 1 211 130 | 1 221 446 | 1 346 858 | 2 067 255 |
Current Tax For Period | 386 423 | 156 857 | 34 129 | | 59 192 | 6 413 | 144 538 |
Deferred Tax Liabilities | 173 049 | 165 921 | 199 947 | 246 576 | 277 125 | 465 841 | 802 927 |
Depreciation Amortisation Expense | 484 725 | 614 603 | 625 067 | 692 071 | 746 661 | 743 546 | 821 693 |
Depreciation Expense Property Plant Equipment | 184 284 | 167 401 | 173 868 | 273 346 | 333 384 | 442 787 | 499 566 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 85 774 | 99 053 | 54 664 | 188 964 | 311 221 | 1 164 362 |
Disposals Property Plant Equipment | | 253 338 | 698 856 | 108 230 | 312 966 | 439 339 | 1 225 439 |
Distribution Costs | 343 595 | 494 128 | 704 781 | 829 711 | 634 181 | 983 836 | 1 354 075 |
Dividends Paid | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 |
Dividends Paid Classified As Financing Activities | -87 400 | -87 400 | -87 400 | -87 400 | -87 400 | -87 400 | -87 400 |
Dividends Paid On Shares Final | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 | 87 400 |
Finance Lease Liabilities Present Value Total | 1 378 445 | 990 198 | 845 876 | 561 079 | 698 491 | 445 993 | 528 401 |
Finished Goods | 95 778 | 108 303 | 643 893 | 514 048 | 804 827 | 1 142 199 | 499 146 |
Fixed Assets | 4 139 045 | 3 938 622 | 4 116 838 | 4 152 342 | 4 755 702 | 4 965 097 | 5 411 637 |
Further Item Interest Expense Component Total Interest Expense | 693 | | | | 10 511 | | |
Further Operating Expense Item Component Total Operating Expenses | 16 163 | 11 520 | 11 085 | 355 940 | 1 073 689 | -53 480 | 20 685 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 116 350 | 168 434 | 166 076 | 165 968 | 165 608 | 148 915 | 101 217 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 480 260 | 743 111 | 2 121 837 | -2 086 372 | 662 355 | 3 043 477 | -1 170 593 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 818 082 | -777 084 | -2 488 148 | 2 112 270 | -369 369 | -1 537 000 | -1 900 395 |
Gain Loss On Disposal Assets Income Statement Subtotal | 37 986 | -52 863 | 31 697 | 2 373 | 18 037 | 53 167 | 48 558 |
Gain Loss On Disposals Property Plant Equipment | 37 986 | -52 863 | 31 697 | 2 373 | 18 037 | 53 167 | 48 558 |
Government Grants Payable | 150 000 | | | | | | |
Gross Profit Loss | 6 042 132 | 5 047 909 | 5 365 934 | 5 722 781 | 4 120 646 | 5 972 668 | 8 094 437 |
Income Taxes Paid Refund Classified As Operating Activities | -314 243 | -414 981 | -200 487 | 46 897 | 63 164 | -59 194 | -6 413 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -366 074 | 118 683 | -1 690 868 | 797 655 | 1 400 018 | 239 320 | -1 417 784 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -17 926 | -123 954 | -103 637 | -3 072 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 332 898 | 284 431 | 1 746 079 | -230 167 | 188 971 | 1 273 917 | -307 150 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 614 601 | 625 066 | 692 070 | 746 758 | 743 546 | 821 692 |
Intangible Assets Gross Cost | 16 325 | 16 325 | 16 325 | 16 325 | 16 325 | 16 325 | |
Interest Expense On Bank Overdrafts | 1 883 | 7 167 | 2 252 | 4 005 | 499 | | |
Interest Expense On Loan Capital | 17 824 | 28 579 | 22 831 | 17 935 | 44 194 | 47 175 | 71 592 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 71 154 | 59 137 | 47 250 | 49 481 | 61 315 | 55 260 | 65 461 |
Interest Paid Classified As Operating Activities | -20 400 | -35 746 | -25 083 | -21 940 | -55 204 | -47 175 | -71 592 |
Interest Payable Similar Charges Finance Costs | 91 554 | 94 883 | 72 333 | 71 421 | 116 519 | 102 435 | 137 053 |
Investments Fixed Assets | | 28 653 | 28 653 | 28 653 | 28 653 | 28 653 | 28 653 |
Net Cash Flows From Used In Financing Activities | 475 237 | 999 423 | 826 509 | 408 172 | -725 886 | 914 171 | 768 136 |
Net Cash Flows From Used In Investing Activities | 546 924 | 78 863 | 204 565 | 724 315 | 514 576 | 176 710 | 169 848 |
Net Cash Flows From Used In Operating Activities | -656 087 | -1 196 969 | 659 794 | -1 930 142 | -1 188 708 | -1 330 201 | 479 800 |
Net Cash Generated From Operations | -1 061 884 | -1 706 833 | 386 974 | -1 954 666 | -1 242 063 | -1 491 830 | 336 334 |
Net Current Assets Liabilities | 2 561 281 | 3 714 190 | 3 700 343 | 4 198 352 | 4 569 126 | 4 857 932 | 6 418 929 |
Net Interest Received Paid Classified As Investing Activities | -2 | -4 | -3 936 | -886 | -58 | -144 | -1 762 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 2 285 865 | 1 357 771 | 1 132 046 | 1 008 903 | 411 737 | 557 922 | 1 654 369 |
Other Creditors | 120 750 | 162 254 | 232 524 | 345 657 | 519 964 | 414 128 | 486 781 |
Other Deferred Tax Expense Credit | 47 521 | -7 128 | 34 026 | 46 629 | 30 549 | 188 716 | 174 071 |
Other Interest Receivable Similar Income Finance Income | 2 | 4 | 3 936 | 886 | 58 | 144 | 1 762 |
Other Operating Income Format1 | | 150 292 | 751 650 | 358 309 | 1 077 289 | 53 480 | |
Other Remaining Borrowings | 91 349 | 45 000 | | | | | 165 000 |
Other Taxation Social Security Payable | 113 991 | 91 906 | 126 699 | 316 655 | 183 816 | 196 812 | 194 907 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -343 412 | -787 203 | -665 555 | -287 319 | -107 436 | -677 672 | -626 231 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 297 083 | 35 351 | 228 439 | 137 566 | 98 590 | 124 004 | 150 138 |
Prepayments Accrued Income | 186 143 | 229 960 | 222 986 | 209 756 | 329 891 | 408 536 | 251 358 |
Proceeds From Borrowings Classified As Financing Activities | -81 775 | | | | -940 000 | | -773 515 |
Proceeds From Sales Property Plant Equipment | -237 416 | -105 701 | -631 500 | -55 939 | -142 039 | -181 285 | -109 635 |
Profit Loss | 1 760 369 | 1 113 163 | 995 494 | 891 739 | 203 222 | 260 502 | 1 200 469 |
Profit Loss On Ordinary Activities Before Tax | 2 194 313 | 1 262 892 | 1 063 649 | 938 368 | 292 963 | 455 631 | 1 519 078 |
Property Plant Equipment Gross Cost | 5 317 726 | 5 617 477 | 6 321 706 | 6 994 616 | 8 072 780 | 8 714 500 | 8 818 370 |
Provisions | 173 049 | 165 921 | 199 947 | 246 576 | 277 125 | 628 856 | 802 927 |
Provisions For Liabilities Balance Sheet Subtotal | 173 049 | 165 921 | 199 947 | 246 576 | 401 016 | 628 856 | 802 927 |
Purchase Property Plant Equipment | -784 342 | -155 915 | -840 001 | -781 140 | -656 673 | -358 139 | -281 245 |
Raw Materials | 1 042 370 | 1 277 860 | 2 313 630 | 2 077 484 | 1 978 187 | 3 090 730 | 3 336 519 |
Recoverable Value-added Tax | | 84 408 | 378 695 | | | 66 819 | 57 691 |
Repayments Borrowings Classified As Financing Activities | -126 200 | -126 445 | -78 429 | -33 453 | -19 278 | -149 099 | -828 020 |
Social Security Costs | 242 468 | 299 602 | 387 124 | 401 018 | 448 716 | 577 058 | 687 957 |
Staff Costs Employee Benefits Expense | 3 652 054 | 3 826 115 | 5 259 110 | 5 332 998 | 5 631 885 | 7 185 947 | 8 137 382 |
Tax Expense Credit Applicable Tax Rate | 438 863 | 239 949 | 202 093 | 178 290 | 56 102 | 86 570 | 288 625 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 24 341 | 32 895 | 65 570 | 44 336 | 33 639 | 45 926 | 40 968 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 433 944 | 149 729 | 68 155 | 46 629 | 89 741 | 195 129 | 318 609 |
Total Additions Including From Business Combinations Property Plant Equipment | | 553 089 | 1 403 085 | 781 140 | 656 673 | 1 081 059 | 1 329 309 |
Total Assets Less Current Liabilities | 6 700 326 | 7 652 812 | 7 817 181 | 8 350 694 | 8 507 381 | 9 823 029 | 11 830 566 |
Total Borrowings | 2 788 146 | 2 354 021 | 2 325 830 | 1 897 350 | 2 710 636 | 813 934 | 378 457 |
Total Operating Lease Payments | 125 866 | 117 250 | 151 126 | 213 271 | 213 448 | 215 208 | 244 851 |
Trade Creditors Trade Payables | 3 271 110 | 3 475 240 | 4 917 687 | 3 761 429 | 4 430 739 | 7 365 417 | 6 030 219 |
Trade Debtors Trade Receivables | 4 014 369 | 4 193 663 | 6 245 843 | 4 034 687 | 4 932 169 | 720 455 | 760 835 |
Turnover Revenue | 19 619 107 | 20 292 208 | 26 136 041 | 26 141 246 | 22 113 084 | 30 143 001 | 41 056 211 |
Wages Salaries | 3 112 503 | 3 491 162 | 4 643 547 | 4 794 414 | 5 084 579 | 6 484 885 | 7 299 287 |
Work In Progress | 70 844 | 107 260 | 281 979 | 417 803 | 415 292 | 239 294 | 329 408 |
Comprehensive Income Expense | | | 995 494 | 891 739 | 896 779 | 221 379 | 1 200 469 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 111 803 | 41 777 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 815 135 | -39 123 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 123 891 | | |
Other Comprehensive Income Expense Net Tax | | | | | 691 244 | -39 123 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -49 170 | -52 761 |
Total Increase Decrease In Equity | | | | | 7 008 811 | 7 847 315 | 625 778 |