Profit & Loss |
Date of Accounts |
2016-04-30 | 2017-04-30 | 2018-04-30 | 2019-04-30 | 2020-10-31 | 2021-10-31 | 2022-10-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 91 110 | 1 496 568 | 14 988 | 3 387 | 62 | 209 | 354 |
Current Assets | 4 228 555 | 4 781 736 | 5 044 907 | 3 367 612 | 4 142 292 | 5 178 909 | 5 428 381 |
Debtors | 3 975 852 | 3 388 416 | 4 816 041 | 3 086 268 | 3 859 373 | 4 898 264 | 5 196 866 |
Net Assets Liabilities | 1 718 707 | 2 748 783 | 2 404 579 | 3 170 807 | 2 047 189 | 2 807 870 | 2 904 355 |
Other Debtors | 27 058 | 6 295 | 57 548 | 503 559 | 128 460 | 51 500 | |
Property Plant Equipment | 2 365 334 | 2 356 963 | 2 505 404 | 4 369 483 | 2 990 296 | 3 194 737 | 3 171 192 |
Total Inventories | 161 593 | 114 360 | 213 878 | 277 957 | 282 857 | 280 436 | 231 161 |
|
Other Financial Data |
Audit Fees Expenses | 2 000 | 2 000 | 2 000 | 2 000 | 2 000 | 13 000 | 13 000 |
Company Contributions To Money Purchase Plans Directors | 13 038 | 213 344 | 60 182 | 29 098 | 4 894 | 2 635 | 2 642 |
Director Remuneration | 286 138 | 325 000 | 195 000 | 260 000 | 251 833 | 165 500 | 160 000 |
Dividend Recommended By Directors | | 63 000 | 338 246 | | | | |
Accrued Liabilities Deferred Income | 414 969 | 643 481 | 527 852 | 558 658 | 466 596 | 278 946 | 298 385 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 541 299 | 1 980 246 | 2 037 746 | 843 251 | 970 499 | 1 141 344 | 1 308 539 |
Administrative Expenses | | 4 217 855 | 3 564 127 | 2 284 800 | 3 709 105 | 2 479 862 | 2 922 943 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 55 | 67 | 60 | 54 | 43 | 41 | 42 |
Bank Borrowings | 187 545 | | | | 21 761 | 120 595 | 95 997 |
Bank Borrowings Overdrafts | 140 083 | | 648 374 | 374 931 | 710 091 | 838 403 | 518 730 |
Bank Overdrafts | | | 648 374 | 374 931 | 830 257 | 844 450 | 115 478 |
Cash Cash Equivalents Cash Flow Value | 91 110 | 1 496 568 | -633 386 | -371 544 | -830 195 | | |
Comprehensive Income Expense | 369 894 | 1 138 600 | 211 650 | 894 358 | 183 849 | 838 044 | 236 485 |
Corporation Tax Payable | 70 770 | 356 269 | 62 551 | | | | |
Cost Sales | | 18 563 987 | 15 586 488 | 14 920 097 | 17 562 082 | 11 573 993 | 12 088 061 |
Creditors | 532 366 | 250 216 | 167 759 | 560 362 | 1 401 897 | 1 750 286 | 1 524 365 |
Current Tax For Period | 70 770 | 356 269 | 62 551 | | | -275 000 | -53 612 |
Depreciation Amortisation Expense | 356 793 | 543 442 | 363 571 | -995 540 | 252 460 | | |
Depreciation Amortisation Impairment Expense | 358 213 | 543 907 | | | | | |
Depreciation Expense Property Plant Equipment | 323 695 | 458 116 | 315 942 | -992 662 | 209 843 | 145 338 | 154 703 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 87 762 | 306 071 | 162 896 | 125 212 | 1 800 | 22 846 |
Disposals Property Plant Equipment | | 72 638 | 306 071 | 162 896 | 1 340 446 | 2 750 | 26 783 |
Dividends Paid | 140 000 | 63 000 | 338 246 | 128 130 | 1 307 467 | 77 363 | 140 000 |
Dividends Paid Classified As Financing Activities | -140 000 | -63 000 | -338 246 | -128 130 | -1 307 467 | | |
Dividends Paid On Shares Interim | 140 000 | 63 000 | 338 246 | 128 130 | 1 307 467 | 77 363 | 140 000 |
Finance Lease Liabilities Present Value Total | 142 283 | 127 216 | 96 759 | 221 362 | 218 992 | 101 551 | 107 278 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 514 875 | 30 674 | | |
Further Item Interest Expense Component Total Interest Expense | 8 801 | 5 236 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 984 | 502 | 43 350 | 4 746 | 3 839 | 5 019 | 2 838 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 9 864 | 2 245 | -11 836 | -384 | 173 | 54 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 699 028 | -286 827 | 228 952 | -714 284 | -599 998 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 585 178 | 587 436 | -1 601 892 | 1 686 432 | -646 352 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 420 | -465 | | | -12 985 | | |
Gain Loss On Disposals Property Plant Equipment | -1 420 | -465 | | | -12 985 | -600 | 9 495 |
Gross Profit Loss | | 5 479 481 | 3 775 214 | 2 466 861 | 3 092 099 | 2 767 513 | 3 338 748 |
Income Taxes Paid Refund Classified As Operating Activities | -19 417 | -70 770 | -356 269 | 470 389 | 375 957 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 30 674 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 156 441 | | 205 833 | 91 089 | 2 248 | 97 643 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 302 946 | 1 405 458 | -2 129 954 | 261 842 | -458 651 | | |
Increase Decrease In Property Plant Equipment | | 58 976 | 144 190 | 144 533 | 59 235 | 216 796 | 128 625 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -82 743 | -47 233 | 99 518 | 64 079 | 4 900 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 543 440 | 363 571 | 277 953 | 252 460 | 172 645 | 190 041 |
Interest Expense On Bank Overdrafts | 5 704 | 2 929 | 2 787 | 11 191 | 42 486 | 37 824 | 41 988 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 348 | 11 278 | 6 264 | 13 851 | 12 871 | 11 892 | 12 394 |
Interest Paid Classified As Operating Activities | -14 505 | -8 165 | -2 787 | -11 191 | -42 486 | | |
Interest Payable Similar Charges Finance Costs | 17 853 | 19 443 | 9 051 | 25 042 | 55 357 | 49 716 | 54 382 |
Merchandise | 161 593 | 114 360 | 213 878 | 277 957 | 282 857 | 280 436 | 231 161 |
Net Cash Flows From Used In Financing Activities | -239 082 | 353 211 | 376 582 | -61 434 | 437 960 | | |
Net Cash Flows From Used In Investing Activities | 943 986 | 535 051 | 510 802 | 350 121 | -1 113 883 | | |
Net Cash Flows From Used In Operating Activities | -1 007 850 | -2 293 720 | 1 242 570 | -550 529 | 1 134 574 | | |
Net Cash Generated From Operations | -1 045 120 | -2 383 933 | 877 250 | -105 182 | 1 455 174 | | |
Net Current Assets Liabilities | 11 832 | 574 400 | 209 842 | -214 136 | 647 844 | 1 622 689 | 1 700 794 |
Net Interest Received Paid Classified As Investing Activities | -177 | -483 | -1 210 | -3 543 | -141 | | |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 490 314 | 1 492 184 | 231 637 | 192 653 | -372 016 | 377 664 | 421 205 |
Other Comprehensive Income Expense Net Tax | | | | 484 201 | 30 674 | | |
Other Creditors | 162 122 | 149 337 | 203 784 | 220 000 | 253 000 | 109 000 | 79 000 |
Other Deferred Tax Expense Credit | 31 974 | -21 645 | -7 064 | 250 596 | -204 450 | 70 216 | 183 996 |
Other External Charges | 7 607 303 | 12 506 659 | | | | | |
Other Interest Receivable Similar Income Finance Income | 177 | 483 | 1 210 | 3 543 | 141 | | 46 |
Other Operating Expenses Format2 | 705 623 | 959 431 | | | | | |
Other Operating Income Format1 | | 12 950 | 20 550 | 10 592 | 244 990 | 90 013 | 5 400 |
Other Operating Income Format2 | 15 761 | 12 950 | | | | | |
Other Taxation Social Security Payable | 164 293 | 177 662 | 143 427 | 82 234 | 132 824 | 134 181 | 122 247 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 174 736 | 24 336 | 13 664 | 141 564 | -102 659 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 663 | 274 338 | 117 661 | 61 876 | 50 953 | 31 601 | 35 471 |
Prepayments Accrued Income | 54 919 | 65 938 | 87 258 | 116 193 | 70 858 | 123 304 | 73 128 |
Proceeds From Sales Property Plant Equipment | | -2 000 | | | -1 202 249 | | |
Profit Loss | 369 894 | 1 138 600 | 211 650 | 410 157 | 153 175 | 838 044 | 236 485 |
Profit Loss On Ordinary Activities Before Tax | 472 638 | 1 255 616 | 223 796 | 171 154 | -427 232 | 327 948 | 366 869 |
Property Plant Equipment Gross Cost | 3 906 633 | 4 337 209 | 4 543 150 | 5 212 734 | 3 960 795 | 4 336 081 | 4 479 731 |
Provisions | 171 617 | 149 972 | 142 908 | 207 684 | 424 178 | 259 270 | 443 266 |
Provisions For Liabilities Balance Sheet Subtotal | 171 617 | 149 972 | 142 908 | 424 178 | 189 054 | 259 270 | 443 266 |
Purchase Property Plant Equipment | -944 163 | -537 534 | -512 012 | -353 664 | -88 507 | | |
Raw Materials Consumables Used | 4 463 194 | 5 178 697 | | | | | |
Recoverable Value-added Tax | | | 32 373 | | | 54 342 | 174 166 |
Repayments Borrowings Classified As Financing Activities | -45 654 | -187 547 | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -36 059 | | | |
Social Security Costs | 235 888 | 299 649 | 243 776 | 230 341 | 253 431 | 168 481 | 203 738 |
Staff Costs Employee Benefits Expense | 2 590 297 | 3 593 148 | 2 812 531 | 2 652 992 | 2 871 932 | 1 928 642 | 2 258 838 |
Tax Expense Credit Applicable Tax Rate | 94 528 | 250 081 | 42 521 | 32 519 | -81 174 | 62 310 | 69 705 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -41 292 | 29 853 | -9 747 | -280 078 | -9 087 | -74 097 | -23 320 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 250 | 32 898 | 29 777 | 27 077 | -185 336 | 78 074 | 202 125 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 102 744 | 334 624 | 12 146 | -239 003 | -580 407 | -510 096 | 130 384 |
Total Additions Including From Business Combinations Property Plant Equipment | | 537 534 | 512 012 | 353 664 | 88 507 | 378 036 | 170 433 |
Total Assets Less Current Liabilities | 2 377 166 | 3 148 971 | 2 715 246 | 4 155 347 | 3 638 140 | 4 817 426 | 4 871 986 |
Total Current Tax Expense Credit | | 356 269 | 19 210 | -489 599 | -375 957 | -580 312 | -53 612 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 478 816 | | | |
Total Operating Lease Payments | 454 601 | 443 698 | 327 979 | 232 158 | 451 689 | 310 334 | 401 067 |
Trade Creditors Trade Payables | 3 011 449 | 2 394 862 | 2 971 716 | 1 968 452 | 1 516 807 | 1 848 150 | 2 573 609 |
Trade Debtors Trade Receivables | 3 893 875 | 3 316 183 | 4 595 521 | 2 466 516 | 3 660 055 | 4 028 622 | 4 590 745 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 3 957 | | 4 312 | 716 | 8 | 634 |
Turnover Revenue | 16 199 183 | 24 261 076 | 19 361 702 | 17 386 958 | 20 654 181 | 14 341 506 | 15 426 809 |
Wages Salaries | 2 323 746 | 3 019 161 | 2 451 094 | 2 360 775 | 2 567 548 | 1 728 560 | 2 019 629 |
Amounts Owed By Group Undertakings | | | | | 126 753 | 60 184 | 30 215 |
Amounts Owed To Group Undertakings | | | | | 29 400 | 39 600 | |
Corporation Tax Recoverable | | | | | | 580 312 | 328 612 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -731 852 | | |
Total Borrowings | | | | 374 931 | 852 018 | 965 045 | 211 475 |