Profit & Loss |
Date of Accounts |
2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-04-30 | 2021-04-30 | 2022-04-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 260 039 | 6 748 328 | 1 302 475 | | 2 716 103 | |
Current Assets | 16 430 947 | 25 652 255 | 35 387 616 | 45 327 347 | 48 968 351 | 49 838 775 |
Debtors | 12 860 549 | 17 080 604 | 32 240 828 | 43 809 651 | 44 083 128 | 46 969 579 |
Net Assets Liabilities | 11 996 688 | 18 937 716 | 23 210 938 | 24 296 811 | 20 572 699 | 21 293 549 |
Other Debtors | 2 250 | | 20 667 | 519 956 | 498 572 | 322 082 |
Property Plant Equipment | 2 898 231 | 3 055 333 | 2 744 607 | 2 598 748 | 2 805 568 | 2 786 834 |
Total Inventories | 1 310 359 | 1 823 323 | 1 844 313 | 1 517 696 | 2 169 120 | 2 869 196 |
|
Other Financial Data |
Audit Fees Expenses | 6 030 | 5 391 | 6 500 | 9 535 | | |
Fees For Non-audit Services | | 21 600 | 17 500 | 6 284 | | |
Amount Specific Advance Or Credit Directors | 6 850 | 63 591 | 142 560 | 702 685 | 4 891 | 953 829 |
Amount Specific Advance Or Credit Made In Period Directors | 350 414 | 70 441 | 78 969 | 702 685 | 1 481 451 | 18 792 |
Company Contributions To Money Purchase Plans Directors | 466 | 426 | 849 | 1 316 | 7 980 | 21 321 |
Director Remuneration | 496 884 | 280 000 | 289 166 | 283 736 | 195 526 | 358 564 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 2 | 2 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 2 179 245 | 100 000 |
Accrued Liabilities | 290 835 | 157 202 | 98 506 | 56 576 | 362 749 | 376 578 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 917 969 | 4 454 752 | 5 033 474 | 5 457 539 | 6 040 678 | 6 567 530 |
Additional Provisions Increase From New Provisions Recognised | | | -21 513 | 18 610 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -11 376 | | | 100 014 | 153 090 |
Administrative Expenses | 5 602 758 | 5 716 494 | 6 058 851 | 6 772 860 | 7 454 650 | 5 231 217 |
Amounts Owed By Group Undertakings | 6 261 044 | 10 549 258 | 24 775 558 | 31 645 916 | 32 758 614 | 36 397 639 |
Amounts Owed To Group Undertakings | 2 380 000 | 5 645 000 | 11 650 000 | 15 449 000 | 22 948 917 | 23 102 844 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 440 | 440 | 430 | 463 | 490 | 455 |
Capital Commitments | | 134 772 | 134 772 | 72 752 | 89 415 | |
Cash Cash Equivalents Cash Flow Value | 2 260 039 | | 1 302 475 | -11 315 | | |
Comprehensive Income Expense | 5 050 001 | 6 941 028 | 4 273 222 | 1 085 873 | -3 724 112 | 720 850 |
Corporation Tax Payable | 1 051 476 | 563 171 | 25 665 | 81 069 | 56 428 | 109 707 |
Corporation Tax Recoverable | | 20 667 | 136 633 | 179 125 | | |
Cost Sales | 15 807 321 | 18 274 132 | 19 509 616 | 18 960 322 | 20 710 255 | 22 633 364 |
Creditors | 112 418 | 67 210 | 45 212 | 121 971 | 94 571 | 81 555 |
Current Tax For Period | 1 280 150 | 572 090 | 1 029 068 | 187 344 | 108 633 | 109 707 |
Depreciation Amortisation Expense | 492 785 | 536 782 | 605 470 | 592 953 | | |
Depreciation Expense Property Plant Equipment | 455 017 | 497 938 | 594 108 | 569 609 | 571 606 | 494 797 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 26 748 | 168 889 | 16 750 | |
Disposals Property Plant Equipment | | | 112 538 | 502 279 | 18 986 | |
Finance Lease Liabilities Present Value Total | 112 418 | 67 210 | 45 212 | 121 971 | 51 882 | 47 692 |
Finance Lease Payments Owing Minimum Gross | 226 646 | 148 530 | 26 179 | 193 490 | 60 380 | 55 225 |
Fixed Assets | 2 898 337 | 3 055 439 | 2 744 713 | 2 598 748 | 2 805 568 | 2 786 834 |
Further Item Interest Expense Component Total Interest Expense | 28 771 | 11 374 | | | | |
Future Finance Charges On Finance Leases | 3 617 | 1 379 | 3 892 | 12 653 | 8 498 | 7 533 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 546 828 | 681 213 | 649 035 | 1 096 311 | 51 962 | 3 434 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -141 | -8 058 | -2 460 | -4 335 | -7 387 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 364 548 | -240 765 | -219 359 | 718 499 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 696 420 | 152 417 | -738 989 | -2 346 835 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 5 000 | | -34 293 | 2 417 | | |
Gain Loss On Disposals Property Plant Equipment | 5 000 | | -34 293 | 2 417 | 71 975 | 40 000 |
Gross Profit Loss | 11 019 397 | 11 883 737 | 10 131 963 | 6 968 986 | 8 402 149 | 6 185 147 |
Income Taxes Paid Refund Classified As Operating Activities | -400 054 | -1 081 062 | -1 682 540 | -204 230 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 137 755 | 4 488 289 | -5 445 853 | -1 313 790 | | |
Increase Decrease In Property Plant Equipment | | 31 950 | | 144 250 | 29 950 | 42 244 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 179 699 | 512 964 | 20 990 | -326 617 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 536 783 | 605 470 | 592 954 | 599 889 | 526 852 |
Interest Expense | 4 429 | | 1 333 | | | |
Interest Expense On Loan Capital | -300 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 966 | 9 127 | 7 397 | 6 073 | 9 097 | 9 262 |
Interest Paid Classified As Operating Activities | -4 129 | | -1 333 | -97 960 | | |
Interest Payable Similar Charges Finance Costs | 43 866 | 20 501 | 8 730 | 104 033 | 76 746 | 75 735 |
Investments Fixed Assets | 106 | 106 | 106 | | | |
Investments In Group Undertakings | 106 | 106 | 106 | -106 | | |
Key Management Personnel Compensation Total | | | 326 396 | 465 130 | 377 132 | 1 038 461 |
Merchandise | 1 429 342 | 1 947 402 | 2 033 195 | 1 717 064 | 2 322 086 | 3 020 206 |
Net Assets Liabilities Subsidiaries | -678 409 | -738 020 | -769 749 | | | |
Net Cash Flows From Used In Financing Activities | 2 363 252 | 1 173 976 | 8 375 478 | 1 275 431 | | |
Net Cash Flows From Used In Investing Activities | 427 926 | 693 885 | 312 642 | 415 040 | | |
Net Cash Flows From Used In Operating Activities | -4 928 933 | -6 356 150 | -3 242 267 | -376 681 | | |
Net Cash Generated From Operations | -5 372 853 | -7 457 713 | -4 933 537 | -684 944 | | |
Net Current Assets Liabilities | 9 528 660 | 16 256 002 | 20 796 439 | 22 123 646 | 18 265 328 | 19 144 986 |
Net Interest Received Paid Classified As Investing Activities | | | -16 395 | -29 638 | | |
Number Shares Issued Fully Paid | | 1 005 | 1 005 | 1 005 | 1 005 | 1 005 |
Operating Profit Loss | 6 396 639 | 7 522 243 | 5 273 112 | 1 396 126 | 1 029 434 | 973 023 |
Other Creditors | 119 063 | 122 056 | 122 883 | 15 576 | 16 751 | 151 013 |
Other Deferred Tax Expense Credit | 22 622 | -11 376 | -21 513 | 18 610 | 100 014 | 153 090 |
Other Interest Receivable Similar Income Finance Income | | | 16 395 | 29 638 | 38 868 | 20 604 |
Other Operating Income Format1 | 980 000 | 1 355 000 | 1 200 000 | 1 200 000 | 81 935 | 19 093 |
Other Taxation Social Security Payable | 158 253 | 153 427 | 158 471 | 387 527 | 192 827 | 256 601 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -110 739 | -80 321 | -75 209 | 105 065 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 41 861 | 55 852 | 110 089 | 163 300 | 188 648 | 222 215 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments | 241 674 | 278 863 | 275 374 | 674 794 | 546 751 | 1 233 729 |
Proceeds From Sales Property Plant Equipment | -10 970 | | -51 497 | -335 807 | | |
Profit Loss | 5 050 001 | 6 941 028 | 4 273 222 | 1 085 873 | -3 724 112 | 720 850 |
Profit Loss On Ordinary Activities Before Tax | 6 352 773 | 7 501 742 | 5 280 777 | 1 321 625 | -3 580 690 | 917 892 |
Profit Loss Subsidiaries | -48 223 | 73 663 | 31 728 | | | |
Property Plant Equipment Gross Cost | 6 816 200 | 7 510 085 | 7 778 081 | 8 056 287 | 8 846 246 | 9 354 364 |
Provisions | 317 891 | 306 515 | 285 002 | 303 612 | 403 626 | 556 716 |
Provisions For Liabilities Balance Sheet Subtotal | 317 891 | 306 515 | 285 002 | 303 612 | 403 626 | 556 716 |
Purchase Property Plant Equipment | -438 896 | -693 885 | -380 534 | -780 485 | | |
Repayments Borrowings Classified As Financing Activities | -1 902 099 | | | | | |
Social Security Costs | 481 314 | 619 309 | 662 458 | 733 929 | 769 741 | 1 064 063 |
Staff Costs Employee Benefits Expense | 7 590 130 | 8 911 943 | 9 673 040 | 10 681 224 | 11 357 549 | 12 049 900 |
Tax Decrease From Utilisation Tax Losses | | 866 003 | | | | 14 523 |
Tax Expense Credit Applicable Tax Rate | 1 270 555 | 1 425 331 | 1 003 348 | 251 109 | -680 331 | 174 399 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 26 422 | 11 376 | -21 513 | -18 610 | -67 330 | -69 617 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 795 | -9 990 | 25 720 | 56 295 | 869 969 | 30 589 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 302 772 | 560 714 | 1 007 555 | 235 752 | 143 422 | 197 042 |
Total Additions Including From Business Combinations Property Plant Equipment | | 693 885 | 380 534 | 780 485 | 808 945 | 508 118 |
Total Assets Less Current Liabilities | 12 426 997 | 19 311 441 | 23 541 152 | 24 722 394 | 21 070 896 | 21 931 820 |
Total Operating Lease Payments | 691 246 | 881 037 | 898 223 | 1 020 194 | 1 132 348 | 1 218 225 |
Trade Creditors Trade Payables | 2 171 378 | 2 236 151 | 2 110 948 | 2 566 024 | 2 630 016 | 2 126 400 |
Trade Debtors Trade Receivables | 4 989 380 | 4 868 225 | 3 562 317 | 4 666 162 | 5 290 527 | 3 965 564 |
Turnover Revenue | 26 826 718 | 30 157 869 | 29 641 579 | 25 929 308 | 29 112 404 | 28 818 511 |
Wages Salaries | 7 066 955 | 8 236 782 | 8 900 493 | 9 783 995 | 10 399 160 | 10 763 622 |
Bank Borrowings | | | | 4 000 000 | 4 000 000 | 4 000 000 |
Bank Borrowings Overdrafts | | | | 4 011 315 | 4 000 000 | 4 094 572 |
Bank Overdrafts | | | | 11 315 | | 94 572 |
Further Operating Expense Item Component Total Operating Expenses | | | | 9 535 | 34 800 | 26 400 |
Government Grant Income | | | | | 81 935 | |
Impairment Loss Reversal On Investments | | | | 106 | 4 572 246 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 29 798 | -65 225 | -65 754 |
Interest Expense On Bank Loans Similar Borrowings | | | | 97 960 | 67 649 | 66 473 |
Proceeds From Borrowings Classified As Financing Activities | | | | -4 000 000 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 60 202 | 13 675 | 11 142 |
Total Borrowings | | | 67 499 | 4 183 879 | 4 000 000 | 4 094 572 |
Total Current Tax Expense Credit | | | 1 029 068 | 217 142 | 43 408 | 43 952 |