Profit & Loss |
Date of Accounts |
2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 313 794 | 231 372 | 407 190 | 320 958 | 559 964 | 1 512 630 | 2 642 337 |
Current Assets | 972 626 | 1 035 348 | 1 606 858 | 2 896 339 | 3 339 461 | 6 527 528 | 8 494 325 |
Debtors | 658 832 | 803 976 | 1 199 668 | 2 575 381 | 2 779 497 | 5 014 898 | 5 851 988 |
Net Assets Liabilities | 1 519 596 | 1 609 148 | 2 002 792 | 2 374 740 | 2 725 090 | 3 402 973 | 3 404 004 |
Other Debtors | 362 467 | 431 784 | 439 468 | 539 817 | 989 967 | 2 363 903 | 3 697 262 |
Property Plant Equipment | 5 892 810 | 5 725 294 | 5 378 055 | 4 373 650 | 4 255 130 | 4 176 573 | 4 111 394 |
|
Other Financial Data |
Audit Fees Expenses | 10 759 | 13 750 | 13 750 | 16 820 | 10 000 | 26 869 | 19 000 |
Accrued Liabilities Deferred Income | 218 930 | 267 952 | 344 417 | 452 132 | | 222 251 | 235 218 |
Accumulated Amortisation Impairment Intangible Assets | 589 062 | 610 312 | 631 562 | 302 812 | 324 062 | 345 312 | 366 562 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 736 836 | 1 914 470 | 2 284 009 | 1 856 618 | 1 992 532 | 1 952 596 | 2 064 869 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 11 478 | 22 300 | 78 434 | | | 69 265 |
Administrative Expenses | 1 733 809 | 1 448 772 | 1 929 446 | 2 114 701 | 1 953 732 | 2 123 954 | 1 884 519 |
Amortisation Expense Intangible Assets | 21 250 | 21 250 | 21 250 | 21 250 | 21 250 | 21 250 | |
Amortisation Impairment Expense Intangible Assets | | | 21 250 | 21 250 | | 21 250 | 21 250 |
Amounts Owed By Group Undertakings | | | | 1 145 223 | 1 266 394 | 1 432 935 | 589 038 |
Average Number Employees During Period | 86 | 92 | 112 | 134 | 131 | 132 | 124 |
Bank Borrowings | 4 709 506 | 4 452 279 | 4 258 689 | 3 999 614 | 4 033 000 | 6 410 000 | 6 349 448 |
Bank Borrowings Overdrafts | 4 454 938 | 4 194 159 | 4 258 689 | 3 999 614 | 3 831 349 | 6 345 074 | 6 089 675 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 6 009 | 3 357 | | | | | |
Cash Cash Equivalents Cash Flow Value | | 231 372 | 407 190 | 320 958 | 559 964 | 1 512 630 | 2 642 337 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | 794 371 |
Cash Receipts From Sales Interests In Associates | | | | | | -486 603 | |
Comprehensive Income Expense | | 89 552 | 393 644 | 371 948 | 350 350 | 677 883 | |
Corporation Tax Payable | 157 971 | 144 321 | 154 802 | 129 483 | 238 303 | 189 269 | 297 369 |
Corporation Tax Recoverable | 91 783 | 114 311 | 122 993 | 149 521 | 149 521 | 161 910 | 243 599 |
Cost Sales | 1 291 635 | 1 549 578 | 1 549 614 | 1 627 512 | 2 058 923 | 2 228 700 | 2 499 823 |
Creditors | 4 456 333 | 4 194 159 | 5 028 229 | 4 934 888 | 3 831 349 | 6 345 074 | 6 089 675 |
Current Tax For Period | 49 419 | 51 297 | 154 802 | 102 702 | 108 820 | 168 931 | 199 782 |
Debt Securities Held | 521 521 | 630 352 | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -54 858 | -23 343 | -77 782 | -20 914 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -9 778 | 3 622 | 7 383 | 6 133 | | -11 014 | 9 079 |
Depreciation Expense Property Plant Equipment | 191 666 | 175 931 | 154 584 | 137 837 | 135 914 | 103 927 | |
Depreciation Impairment Expense Property Plant Equipment | | | 154 584 | 137 837 | | 103 927 | 112 718 |
Dividends Paid | | | | | | | 788 500 |
Dividends Paid Classified As Financing Activities | | | | | | | -788 500 |
Dividends Paid On Shares Final | | | | | | | 788 500 |
Finance Lease Liabilities Present Value Total | 1 395 | 1 395 | | | | | |
Finance Lease Payments Owing Minimum Gross | 4 527 | 1 395 | | | | | |
Fixed Assets | 6 078 748 | 5 889 982 | 5 521 493 | 4 495 838 | 4 356 068 | 4 256 261 | 4 169 832 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 254 568 | 257 227 | 193 590 | 259 075 | | -2 377 000 | 60 552 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 231 286 | | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 7 000 | 82 404 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -40 123 | 5 887 | -51 358 | 481 | | | -1 888 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 24 056 | 8 248 | 6 186 | | 46 898 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -54 | -19 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -64 280 | 191 054 | 274 859 | 124 962 | -1 822 710 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 380 010 | -1 266 780 | -671 838 | -2 293 711 | -38 970 |
Gain Loss On Disposals Property Plant Equipment | 7 217 | | | | | -3 281 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | -214 955 | | | | |
Gross Profit Loss | 1 999 149 | 1 703 326 | 2 726 359 | 2 701 321 | 2 497 529 | 2 842 700 | 2 544 332 |
Impairment Loss Property Plant Equipment | | | 214 955 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -88 779 | -87 475 | -153 003 | -154 549 | | -230 354 | -171 483 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -175 818 | -86 232 | 239 006 | 952 666 | -1 129 707 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 888 |
Increase From Amortisation Charge For Year Intangible Assets | | 21 250 | 21 250 | 21 250 | 21 250 | 21 250 | 21 250 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 178 583 | 154 584 | 137 837 | 135 914 | 103 927 | 112 718 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 214 955 | | | | |
Intangible Assets | 185 938 | 164 688 | 143 438 | 122 188 | 100 938 | 79 688 | 58 438 |
Intangible Assets Gross Cost | 775 000 | 775 000 | 775 000 | 425 000 | 425 000 | 425 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 159 632 | 131 347 | 103 763 | 126 752 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 646 | 341 | 148 | | | | |
Interest Income On Bank Deposits | 36 | 7 | | 1 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 36 | 7 | | 1 | | | |
Interest Paid Classified As Operating Activities | | | | -126 752 | -99 241 | -135 037 | -196 180 |
Interest Payable Similar Charges Finance Costs | 167 778 | 133 433 | 103 911 | 126 752 | 99 241 | 135 037 | 196 180 |
Interest Received Classified As Investing Activities | -36 | -7 | | -1 | | -13 393 | -7 353 |
Key Management Personnel Compensation Total | | | 114 626 | 162 405 | | | |
Net Cash Flows From Used In Financing Activities | | | 194 985 | 259 075 | -33 386 | -2 338 879 | |
Net Cash Flows From Used In Investing Activities | | | 29 300 | -784 163 | 9 075 | 15 258 | |
Net Cash Flows From Used In Operating Activities | | | -400 103 | 611 320 | -214 695 | 1 370 955 | |
Net Cash Generated From Operations | | | -657 017 | 330 019 | -313 936 | 1 114 384 | -3 202 706 |
Net Current Assets Liabilities | 84 631 | 81 054 | -3 421 371 | -2 038 549 | 2 278 261 | 5 558 662 | 5 399 802 |
Net Finance Income Costs | 36 | 7 | | 1 | | 13 393 | 7 353 |
Net Interest Paid Received Classified As Operating Activities | -167 778 | -133 433 | -103 911 | -126 752 | | | |
Number Shares Issued Fully Paid | | 500 000 | 500 000 | | 500 000 | 500 000 | |
Operating Profit Loss | 130 207 | 254 554 | 796 913 | 586 620 | 553 752 | 957 444 | 1 185 331 |
Other Creditors | 24 873 | 27 205 | 485 | | 109 729 | 32 175 | 1 687 589 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 949 | | 565 228 | | | 445 |
Other Disposals Intangible Assets | | | | 350 000 | | | |
Other Disposals Property Plant Equipment | | 1 360 | | 1 510 228 | | | 22 171 |
Other Interest Income | | | | | | 13 393 | 7 353 |
Other Interest Receivable Similar Income Finance Income | 36 | 7 | | 1 | | 13 393 | 7 353 |
Other Operating Income Format1 | | | | | 9 955 | 238 698 | 525 518 |
Other Taxation Social Security Payable | 36 327 | 43 864 | 44 383 | 39 163 | 38 908 | 68 415 | 132 543 |
Par Value Share | | 1 | 1 | | 0 | 0 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -14 667 | -3 132 | -1 395 | | -46 793 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 14 629 | 19 550 | 11 964 | 15 891 | 37 637 | 40 093 | 45 481 |
Prepayments Accrued Income | 45 528 | 59 313 | 75 533 | 62 739 | 47 790 | 61 391 | 106 574 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 79 645 | 69 317 | 7 000 | | | | |
Proceeds From Sales Property Plant Equipment | -10 090 | -411 | | -945 000 | | 1 | 1 |
Profit Loss | -22 318 | 89 552 | 608 599 | 371 948 | 350 350 | 677 883 | 789 531 |
Profit Loss On Ordinary Activities Before Tax | -37 535 | 121 128 | 693 002 | 459 869 | 454 511 | 835 800 | 996 504 |
Property Plant Equipment Gross Cost | 7 629 646 | 7 639 764 | 7 662 062 | 6 230 268 | 6 247 662 | 6 129 169 | 6 176 263 |
Provisions For Liabilities Balance Sheet Subtotal | 187 450 | 167 729 | 97 330 | 82 549 | 77 890 | 66 876 | |
Purchase Property Plant Equipment | -23 684 | -11 478 | -22 300 | -78 434 | -17 394 | -28 650 | -69 265 |
Social Security Costs | 124 476 | 94 412 | 220 579 | 142 451 | 175 824 | 193 313 | |
Staff Costs Employee Benefits Expense | 1 938 590 | 2 039 743 | 2 457 771 | 2 214 802 | 2 487 523 | 2 681 552 | 3 107 425 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 66 876 | 75 955 |
Tax Expense Credit Applicable Tax Rate | | | 131 670 | 87 375 | | 158 802 | 189 336 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 32 413 | 1 669 | 4 091 | 65 | | -885 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 9 079 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -15 217 | 31 576 | 84 403 | 87 921 | 104 161 | 157 917 | 206 973 |
Total Assets Less Current Liabilities | 6 163 379 | 5 971 036 | 2 100 122 | 2 457 289 | 6 634 329 | 9 814 923 | 9 569 634 |
Total Borrowings | 4 454 938 | 4 194 159 | 4 258 689 | 3 999 614 | | 6 345 074 | 6 089 675 |
Total Current Tax Expense Credit | | | | | | 168 931 | 197 894 |
Total Deferred Tax Expense Credit | -64 636 | -19 721 | -70 399 | -14 781 | | | |
Total Operating Lease Payments | 12 933 | 8 324 | 3 420 | 25 886 | 30 339 | 22 815 | |
Trade Creditors Trade Payables | 192 194 | 211 437 | 225 453 | 314 496 | 289 343 | 391 830 | 482 031 |
Trade Debtors Trade Receivables | 159 054 | 198 568 | 561 674 | 678 081 | 325 825 | 470 388 | 1 215 515 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | 29 848 | -361 786 | | 32 357 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | 350 000 | | | |
Turnover Revenue | 3 290 784 | 3 252 904 | 4 275 973 | 4 328 833 | 4 556 452 | 5 071 400 | 5 044 155 |
Wages Salaries | 1 799 485 | 1 925 781 | 2 225 228 | 2 056 460 | 2 274 062 | 2 448 146 | 2 842 674 |
Company Contributions To Defined Benefit Plans Directors | 342 | 313 | 489 | 891 | | | |
Director Remuneration | | | | 144 000 | 144 000 | 144 000 | 135 750 |
Director Remuneration Benefits Including Payments To Third Parties | | | 102 822 | 144 891 | | 145 314 | 137 511 |
Amount Specific Advance Or Credit Directors | | | 352 | 352 | 352 | 524 371 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 82 404 | 1 705 | 82 143 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 36 291 | 352 | |
Company Contributions To Money Purchase Plans Directors | | | | 891 | 1 316 | 1 314 | |
Accrued Liabilities | | | | 452 132 | 183 266 | 222 251 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -4 659 | -11 014 | |
Cash Receipts From Government Grants | | | | | | -31 536 | |
Depreciation Amortisation Expense | | | | 159 087 | 157 163 | 125 176 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 143 863 | |
Disposals Property Plant Equipment | | | | | | 147 143 | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 108 820 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -3 281 | |
Interest Expense | | | | | | 2 458 | |
Interest Expense On Bank Loans Similar Borrowings | | | | 126 752 | 99 241 | 132 503 | |
Interest Expense On Bank Overdrafts | | | | | | 76 | |
Net Interest Received Paid Classified As Investing Activities | | | | -1 | | -13 393 | |
Other Deferred Tax Expense Credit | | | | -14 781 | -4 659 | -11 014 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -4 033 000 | -6 410 000 | |
Provisions | | | | 82 549 | 77 890 | 66 876 | |
Repayments Borrowings Classified As Financing Activities | | | | -259 075 | -3 952 821 | -4 033 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 17 394 | 28 650 | |