Profit & Loss |
Date of Accounts |
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 | 2 291 968 | 1 830 016 | 1 363 751 | 2 098 960 | 3 382 856 | 5 762 151 |
Current Assets | 4 321 539 | 4 268 432 | 3 401 924 | 5 914 755 | 9 158 792 | 7 632 647 |
Debtors | 2 029 571 | 2 433 606 | 2 038 173 | 3 815 795 | 5 775 936 | 1 870 496 |
Net Assets Liabilities | 993 420 | 1 032 245 | 1 008 847 | 1 576 116 | 2 872 382 | 4 696 255 |
Other Debtors | 81 747 | 125 055 | 93 856 | 105 638 | 64 854 | 29 471 |
Property Plant Equipment | 69 948 | 53 527 | 40 083 | 6 598 | 26 002 | 71 229 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 97 538 | 53 429 | 379 407 |
Accumulated Depreciation Impairment Property Plant Equipment | 259 278 | 276 861 | 290 305 | 246 324 | 248 590 | 256 076 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 162 | | | 21 670 | 52 713 |
Administrative Expenses | | | | 1 717 731 | 2 120 626 | 2 818 809 |
Amounts Owed To Related Parties | 759 359 | 645 052 | | | | |
Average Number Employees During Period | 27 | 27 | 27 | 26 | 25 | 27 |
Bank Borrowings Overdrafts | | | 27 | | | |
Cash Cash Equivalents | | | 1 363 724 | 2 098 960 | 4 521 930 | 6 349 890 |
Cash Cash Equivalents Cash Flow Value | | | | 2 098 960 | 3 382 856 | 5 762 151 |
Comprehensive Income Expense | | | | 1 484 385 | 3 195 210 | 2 239 040 |
Corporation Tax Payable | | 85 640 | 82 756 | 210 993 | 446 519 | 317 293 |
Cost Sales | | | | 21 241 236 | 38 948 708 | 25 687 727 |
Creditors | 8 749 | 2 580 | 2 468 557 | 4 374 454 | 6 341 629 | 3 027 375 |
Current Tax For Period | | | | 210 993 | 445 564 | 316 339 |
Deferred Tax Asset Debtors | | | | 5 333 | 1 972 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 847 | 3 361 | 11 435 |
Dividend Income From Group Undertakings | | | | -8 148 | | |
Dividend Per Share Interim | 1 | | | | | |
Dividends Paid Classified As Financing Activities | | | | -352 477 | -690 000 | -567 137 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | -47 979 | -35 415 | -1 085 147 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -352 477 | -690 000 | -567 137 |
Dividends Received Classified As Investing Activities | | | | -46 627 | -102 392 | -1 152 904 |
Finance Lease Liabilities Present Value Total | 8 749 | 2 580 | | | | |
Finance Lease Payments Owing Minimum Gross | | 8 749 | 2 580 | | | |
Fixed Assets | 99 165 | 82 745 | 69 300 | 35 815 | 55 219 | 100 446 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -48 930 | 82 394 | 292 634 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 244 000 | 183 000 | 122 000 | 122 000 | | |
Gain Loss On Disposals Property Plant Equipment | | | | 6 955 | | |
Gross Profit Loss | | | | 3 410 591 | 5 867 857 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -82 756 | -210 038 | -445 565 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | -59 632 | 111 716 | -5 427 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 17 582 | 13 444 | 6 440 | 2 266 | 7 486 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 222 | | |
Interest Income On Bank Deposits | | | | 410 | 541 | 33 086 |
Interest Paid Classified As Operating Activities | | | | -25 222 | -17 335 | -19 399 |
Interest Payable Similar Charges Finance Costs | | | | 25 222 | 17 335 | 19 399 |
Interest Received Classified As Investing Activities | | | | -410 | -541 | -33 086 |
Investments | | | | 29 217 | 29 217 | 29 217 |
Investments Fixed Assets | 29 217 | 29 217 | 29 217 | 29 217 | 29 217 | 29 217 |
Investments In Associates | | | | 240 724 | 418 602 | 496 099 |
Investments In Group Undertakings Participating Interests | | 29 217 | 29 217 | 29 217 | | |
Investments In Subsidiaries | 29 217 | 29 217 | | 29 217 | 29 217 | 29 217 |
Minimum Operating Lease Payments Recognised As Expense | 61 000 | 61 000 | | | | |
Net Cash Generated From Operations | | | | -1 700 763 | -2 120 006 | -2 278 119 |
Net Current Assets Liabilities | 903 004 | 952 083 | 933 367 | 1 534 968 | | |
Net Finance Income Costs | | | | 47 037 | 102 933 | 1 185 990 |
Nominal Value Allotted Share Capital | 515 581 | 515 581 | | | | |
Number Shares Issued Fully Paid | 515 581 | 515 581 | | | | |
Operating Profit Loss | | | | 1 692 860 | 3 747 231 | |
Other Creditors | 14 274 | 20 559 | 636 973 | 569 694 | 666 106 | 748 393 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 50 421 | | |
Other Disposals Property Plant Equipment | | | | 77 466 | | |
Other Interest Receivable Similar Income Finance Income | | | | -7 738 | 541 | 33 086 |
Other Payables Accrued Expenses | 48 774 | 19 316 | | | | |
Other Taxation Social Security Payable | | 15 162 | 20 352 | 30 603 | | |
Ownership Interest In Associate Percent | 50 | 50 | | | | |
Ownership Interest In Subsidiary Percent | 100 | 100 | | | | |
Par Value Share | | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 21 418 | 47 372 | 143 749 |
Percentage Class Share Held In Associate | | | | | 40 | 40 |
Percentage Class Share Held In Subsidiary | | | | | 51 | 51 |
Prepayments | 50 327 | 50 660 | | | | |
Prepayments Accrued Income | | | | 197 576 | 57 222 | 157 854 |
Proceeds From Sales Property Plant Equipment | | | | -34 000 | | |
Profit Loss | | 366 626 | 314 662 | 919 746 | 1 986 266 | 2 391 010 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 768 264 | 4 029 436 | |
Property Plant Equipment Gross Cost | 329 226 | 330 388 | 330 388 | 252 922 | 274 592 | 327 305 |
Provisions For Liabilities Balance Sheet Subtotal | | -4 809 | -6 180 | -5 333 | | |
Purchase Property Plant Equipment | | | | | -21 670 | -52 713 |
Social Security Costs | | | | 90 799 | 106 707 | |
Staff Costs Employee Benefits Expense | | | | 971 010 | 1 052 454 | 1 240 660 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 9 463 |
Taxation Social Security Payable | 13 947 | 15 162 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 8 859 | 19 454 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 1 341 | -970 | 2 036 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 357 | 6 663 | 20 500 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 211 840 | 448 925 | 327 774 |
Total Assets Less Current Liabilities | 1 002 169 | 1 030 016 | 1 002 667 | 1 570 783 | | |
Total Borrowings | 8 749 | 2 580 | | | | |
Total Current Tax Expense Credit | | | | 283 032 | 830 865 | 922 181 |
Trade Creditors Trade Payables | 2 487 422 | 2 520 937 | 1 728 449 | 3 563 164 | 5 569 651 | 1 999 332 |
Trade Debtors Trade Receivables | 1 897 497 | 2 262 701 | 1 944 317 | 3 704 824 | 5 651 888 | 1 810 163 |
Turnover Revenue | | | | 24 651 827 | 44 816 565 | |
Unpaid Contributions To Pension Schemes | 2 449 | 3 514 | | | | |
Wages Salaries | | | | 858 793 | 898 375 | 988 211 |
Company Contributions To Money Purchase Plans Directors | 82 815 | 81 787 | | | | |
Director Remuneration | 149 275 | 146 518 | | | | |