Profit & Loss |
Date of Accounts |
2018-05-31 | 2019-05-31 | 2020-02-29 | 2021-02-28 | 2022-02-28 | 2023-02-28 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 28 823 | | | 1 727 895 | 2 219 214 | 3 423 208 |
Current Assets | 1 207 011 | 1 661 675 | 1 790 369 | 3 563 458 | 3 738 981 | 5 724 706 |
Debtors | 844 788 | 1 132 275 | 1 500 969 | 1 546 163 | 1 404 315 | 2 180 742 |
Net Assets Liabilities | 2 045 390 | 2 048 548 | 2 369 985 | 3 295 090 | 4 009 132 | 5 636 806 |
Other Debtors | 158 119 | 19 000 | 58 516 | 440 079 | 618 523 | 912 563 |
Property Plant Equipment | 2 868 906 | 3 530 067 | 3 260 551 | 2 884 262 | 3 055 382 | 2 990 331 |
Total Inventories | 333 400 | 529 400 | 289 400 | 289 400 | 115 452 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 6 500 | 6 825 |
Accrued Liabilities Deferred Income | | | | 83 277 | 75 859 | 79 004 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 369 092 | 2 444 511 | 2 808 583 | 3 285 278 | 3 765 364 | 4 126 592 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 144 311 | 93 848 | 100 406 | 667 331 | 415 077 |
Administrative Expenses | | | | 527 765 | 493 115 | 599 107 |
Amounts Owed By Group Undertakings | | 220 528 | 322 500 | 301 036 | | |
Average Number Employees During Period | | 64 | 73 | 75 | 69 | 66 |
Bank Borrowings | | | | 926 141 | 818 343 | 713 018 |
Bank Borrowings Overdrafts | 570 596 | 529 351 | 491 379 | 881 281 | 260 000 | 601 844 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 1 175 538 | 1 484 877 | 1 275 850 |
Cash Cash Equivalents Cash Flow Value | | | -62 317 | 1 727 895 | 2 219 214 | 3 423 208 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 109 870 | 275 551 |
Cash Receipts From Sales Interests In Associates | | | | 80 927 | 109 870 | |
Corporation Tax Payable | | | | 310 990 | 89 209 | 350 386 |
Corporation Tax Recoverable | | | | | 28 309 | 90 561 |
Cost Sales | | | | 4 564 877 | 4 339 741 | 4 567 226 |
Creditors | 1 186 010 | 1 526 066 | 1 233 924 | 1 391 771 | 844 307 | 1 160 974 |
Current Tax For Period | | | | 282 851 | 82 386 | 350 386 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 60 619 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -35 473 | 156 659 | 17 767 |
Depreciation Expense Property Plant Equipment | | | | 301 175 | 262 516 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 476 695 | 485 181 | 471 146 |
Dividends Paid | | | | 111 800 | 101 400 | 82 000 |
Dividends Paid Classified As Financing Activities | | | | -111 800 | -101 400 | -82 000 |
Dividends Paid On Shares Final | | | | 111 800 | 101 400 | 82 000 |
Finance Lease Liabilities Present Value Total | | | | 819 344 | 975 702 | 885 193 |
Finance Lease Payments Owing Minimum Gross | | | | 875 305 | 1 065 962 | 957 740 |
Finished Goods Goods For Resale | | | | 15 450 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -400 000 | 107 798 | |
Further Item Interest Expense Component Total Interest Expense | | | | 263 | -263 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -125 | 51 797 | 2 621 |
Future Finance Charges On Finance Leases | | | | 55 961 | 90 260 | 72 547 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 672 | 13 688 | 9 193 | 3 758 | 6 900 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -156 246 | 350 837 | -209 890 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -35 733 | -280 027 | 438 624 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -173 948 | 5 304 |
Gain Loss On Disposals Property Plant Equipment | | | | | -7 030 | |
Gross Profit Loss | | | | 1 868 823 | 1 536 248 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 15 667 | -249 674 | -61 798 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -125 | -82 802 | -89 663 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 381 383 | 363 283 | 476 695 | 485 181 | 471 146 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 15 701 | 17 907 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 41 007 | 53 804 | |
Interest Payable Similar Charges Finance Costs | | | | 56 971 | 71 448 | 93 161 |
Interest Received Classified As Investing Activities | | | | -71 | | -413 |
Net Cash Flows From Used In Operating Activities | | | | -1 968 428 | -1 317 360 | -2 165 043 |
Net Cash Generated From Operations | | | | -2 009 732 | -1 638 482 | -2 320 002 |
Net Current Assets Liabilities | 567 262 | 229 084 | 613 100 | 2 036 868 | 2 188 985 | 4 216 144 |
Net Finance Income Costs | | | | 71 | | 413 |
Net Interest Paid Received Classified As Operating Activities | | | | -56 971 | -71 448 | -93 161 |
Operating Profit Loss | | | | 1 341 058 | 1 043 133 | |
Other Creditors | 615 414 | 996 715 | 742 545 | 510 490 | 16 263 | 36 909 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 305 964 | -789 | | 5 095 | 109 918 |
Other Disposals Property Plant Equipment | | 407 731 | -708 | | 16 125 | 118 900 |
Other Interest Income | | | | 71 | | 413 |
Other Interest Receivable Similar Income Finance Income | | | | 71 | | 413 |
Other Taxation Social Security Payable | 126 629 | 122 740 | 289 005 | 757 752 | 224 970 | 306 929 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -265 179 | -381 284 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 24 799 | 28 067 | 30 646 |
Prepayments Accrued Income | 38 664 | 25 146 | 7 306 | 12 828 | 10 133 | 4 574 |
Proceeds From Sales Property Plant Equipment | | | | | -4 000 | -7 000 |
Profit Loss | | | | 1 036 905 | 815 442 | 1 709 674 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 284 158 | 971 685 | 1 988 164 |
Property Plant Equipment Gross Cost | 5 237 998 | 5 974 578 | 6 069 134 | 6 169 540 | 6 820 746 | 7 116 923 |
Provisions For Liabilities Balance Sheet Subtotal | 204 768 | 184 537 | 269 742 | 234 269 | | |
Purchase Property Plant Equipment | | | | -100 406 | | -415 077 |
Raw Materials Consumables | | | | 188 450 | 27 407 | |
Social Security Costs | | | | 168 038 | 170 503 | |
Staff Costs Employee Benefits Expense | | | | 2 174 366 | 2 129 642 | 2 214 101 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 234 269 | 390 928 | 408 695 |
Tax Expense Credit Applicable Tax Rate | | | | 243 990 | 184 620 | 377 751 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -60 671 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 4 264 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 440 | 2 628 | 4 882 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 247 253 | 156 243 | 278 490 |
Total Assets Less Current Liabilities | 3 436 168 | 3 759 151 | 3 873 651 | 4 921 130 | 5 244 367 | 7 206 475 |
Total Borrowings | | | | 881 281 | 260 000 | 601 844 |
Total Current Tax Expense Credit | | | | 282 726 | -416 | 260 723 |
Total Operating Lease Payments | | | | 11 538 | 12 744 | |
Trade Creditors Trade Payables | 162 587 | 218 533 | 330 942 | 331 847 | 193 957 | 298 097 |
Trade Debtors Trade Receivables | 648 005 | 867 601 | 1 112 647 | 1 093 256 | 747 350 | 1 173 044 |
Turnover Revenue | | | | 6 433 700 | 5 875 989 | |
Wages Salaries | | | | 1 981 529 | 1 931 072 | 1 988 307 |
Work In Progress | | | | 85 500 | 88 045 | |
Company Contributions To Defined Benefit Plans Directors | | | | | 2 138 | |
Director Remuneration | | | | 353 226 | 366 036 | 409 942 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 353 226 | 368 174 | 411 629 |