Profit & Loss |
Date of Accounts |
2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 028 661 | 4 528 039 | 1 081 758 | 2 964 375 | 3 823 031 | 2 772 690 | 1 400 828 |
Current Assets | 6 474 787 | 8 434 355 | 9 436 134 | 7 786 786 | 10 867 537 | 12 264 963 | 8 132 578 |
Debtors | 4 446 126 | 3 906 316 | 6 354 384 | 2 751 731 | 4 784 196 | 9 353 745 | 6 593 222 |
Net Assets Liabilities | 2 820 189 | 4 020 361 | 4 902 703 | 5 355 537 | 6 051 845 | 5 945 619 | 4 999 923 |
Other Debtors | 230 000 | 5 250 | | 4 131 | 42 | 489 827 | 242 685 |
Property Plant Equipment | 400 889 | 386 497 | 357 939 | 594 639 | 529 533 | 496 883 | |
Total Inventories | | | | | | 138 528 | 138 528 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 7 300 | 12 500 | 15 000 | 16 500 | 17 500 | 17 500 |
Compensation For Loss Office Directors | | 30 000 | | | | | |
Director Remuneration | 18 515 | 107 845 | 89 815 | 41 377 | 94 124 | 175 471 | 187 328 |
Dividend Recommended By Directors | | 10 000 | 297 094 | 587 524 | 383 722 | 160 000 | 949 087 |
Accrued Liabilities | 22 417 | 27 590 | 13 500 | 216 709 | 130 766 | 130 766 | 92 149 |
Accumulated Depreciation Impairment Property Plant Equipment | 162 124 | 208 554 | 246 125 | 321 858 | 332 080 | 385 088 | 30 872 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 10 135 | -10 809 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -2 611 | | | | | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | 282 831 | | | | | |
Administrative Expenses | 1 492 717 | 2 434 015 | 2 132 826 | 2 247 577 | 2 145 698 | 2 622 418 | 2 657 217 |
Amounts Owed By Group Undertakings | | | | | | 3 421 128 | |
Amounts Owed To Group Undertakings | | 454 690 | 555 570 | 1 157 051 | 1 765 302 | 2 122 622 | |
Amounts Recoverable On Contracts | 3 115 648 | 3 029 350 | 4 971 996 | 2 384 622 | 2 726 497 | 5 016 497 | 5 598 790 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 104 | 110 | 146 | 148 | 135 | 140 | 146 |
Bank Borrowings Overdrafts | | 3 | | | | | |
Bank Overdrafts | | 3 | | | | | |
Cash Cash Equivalents Cash Flow Value | 2 028 661 | 4 528 036 | 1 081 758 | 2 964 375 | 3 823 031 | 2 772 690 | |
Comprehensive Income Expense | 1 072 725 | 1 210 172 | 1 179 436 | 1 040 316 | 1 080 030 | 53 785 | 3 391 |
Corporation Tax Payable | 352 893 | 317 804 | 317 743 | 203 824 | 226 645 | 210 693 | 170 682 |
Cost Sales | 24 310 542 | 28 025 657 | 27 447 961 | 33 399 382 | 28 119 104 | 29 899 081 | 31 974 967 |
Creditors | 73 415 | 24 000 | 5 149 247 | 100 000 | 33 333 | 7 031 208 | 3 810 785 |
Current Tax For Period | 352 893 | 317 804 | 317 743 | 203 824 | 226 645 | 90 593 | 170 682 |
Depreciation Amortisation Expense | 39 993 | 46 430 | 37 571 | 75 733 | 62 688 | 53 007 | 45 049 |
Depreciation Expense Property Plant Equipment | 3 263 | 8 082 | 8 810 | 9 612 | 24 819 | 20 821 | 45 049 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 52 465 | | 8 889 |
Disposals Property Plant Equipment | | | | | 54 884 | | 10 259 |
Dividends Paid | 100 000 | 10 000 | 297 094 | 587 524 | 383 722 | 160 000 | 949 087 |
Dividends Paid Classified As Financing Activities | -100 000 | -10 000 | -297 094 | -587 524 | -383 722 | -160 000 | -949 087 |
Dividends Paid On Shares | | | | | | 160 000 | 949 087 |
Dividends Paid On Shares Final | 100 000 | 10 000 | 297 094 | 587 524 | 383 722 | 160 000 | |
Dividends Paid On Shares Interim | | | | | | | 949 087 |
Dividends Received Classified As Investing Activities | | | | -41 570 | -52 510 | -23 936 | -30 254 |
Finance Lease Liabilities Present Value Total | 73 415 | 24 000 | 24 000 | 100 000 | 66 667 | 33 333 | |
Fixed Assets | 400 889 | 669 328 | 640 770 | 877 470 | 812 364 | 779 714 | 735 171 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -300 000 | | | | | -134 989 | |
Further Item Interest Expense Component Total Interest Expense | 200 | 100 | | 2 527 | 33 216 | 23 586 | 18 032 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 424 076 | 681 386 | 44 792 | -2 540 775 | 1 767 235 | 1 186 166 | -1 024 457 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -120 165 | 539 810 | -2 448 069 | 3 602 652 | -2 032 465 | 1 141 579 | -78 312 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 56 | -2 419 | | 3 260 |
Gain Loss On Disposals Property Plant Equipment | | | | 56 | -2 419 | | 3 260 |
Gross Profit Loss | 3 114 951 | 3 844 630 | 3 501 149 | 3 339 973 | 2 999 939 | 2 804 180 | 2 939 905 |
Income From Other Fixed Asset Investments | | | | 41 570 | 52 510 | 23 936 | 30 254 |
Income Taxes Paid Refund Classified As Operating Activities | -368 140 | -352 893 | -317 804 | -317 743 | -203 762 | -106 545 | -210 693 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 302 449 | 2 499 375 | -3 446 278 | 1 882 617 | 858 656 | -1 050 341 | -1 371 862 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | 138 528 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 46 430 | 37 571 | 75 733 | 62 687 | 53 008 | 8 758 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 774 | 7 535 | 6 393 | 3 852 | 3 240 | 3 364 | 1 695 |
Interest Paid Classified As Operating Activities | -200 | -100 | | -2 527 | -33 216 | -23 586 | -18 032 |
Interest Payable Similar Charges Finance Costs | 5 974 | 7 635 | 6 393 | 6 379 | 36 456 | 26 950 | 19 727 |
Investment Property | | 282 831 | 282 831 | 282 831 | 282 831 | 282 831 | 282 831 |
Investment Property Fair Value Model | | 282 831 | 282 831 | 282 831 | 282 831 | 282 831 | |
Issue Equity Instruments | -42 | | | 42 | | -11 | |
Merchandise | | | | | | 138 528 | 138 528 |
Net Cash Flows From Used In Financing Activities | 360 154 | -374 146 | 245 618 | -156 666 | -157 862 | 361 667 | 982 420 |
Net Cash Flows From Used In Investing Activities | 103 346 | 312 484 | 1 999 080 | 332 493 | -54 431 | 809 165 | -1 331 563 |
Net Cash Flows From Used In Operating Activities | -765 949 | -2 437 713 | 1 201 580 | -2 058 444 | -646 363 | -120 491 | 1 721 005 |
Net Cash Generated From Operations | -1 140 063 | -2 798 241 | 877 383 | -2 382 566 | -886 581 | -253 986 | 1 490 585 |
Net Current Assets Liabilities | 2 525 604 | 3 405 311 | 4 286 887 | 4 648 085 | 5 330 529 | 5 233 755 | 4 321 793 |
Net Interest Received Paid Classified As Investing Activities | | -2 385 | -9 925 | -9 002 | -1 921 | -3 696 | -49 |
Number Shares Issued Fully Paid | | 1 576 | 1 576 | 2 000 | 2 000 | 1 894 | 1 894 |
Operating Profit Loss | 1 742 234 | 1 530 615 | 1 488 323 | 1 245 012 | 1 276 334 | 288 820 | 652 688 |
Other Comprehensive Income Expense Net Tax | -299 958 | | | | | -134 989 | |
Other Creditors | | 800 | | | 2 231 | 117 830 | 22 797 |
Other Deferred Tax Expense Credit | 10 683 | -2 611 | -5 324 | 45 065 | -12 304 | 10 135 | -10 809 |
Other Interest Receivable Similar Income Finance Income | | 2 385 | 9 925 | 9 002 | 1 921 | 3 696 | 49 |
Other Operating Income Format1 | 120 000 | 120 000 | 120 000 | 120 000 | 232 463 | 120 000 | 370 000 |
Other Taxation Social Security Payable | 119 909 | 163 475 | 190 726 | 257 824 | 330 164 | 147 578 | 189 039 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | 39 846 | -70 544 | -49 405 | 142 667 | -66 667 | -66 667 | -33 333 |
Payments To Redeem Own Shares | -299 958 | | | | | -134 989 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 132 | 23 501 | 51 649 | 90 259 | 75 570 | 116 533 | 106 732 |
Prepayments | 29 927 | 32 072 | 45 839 | 44 897 | 60 503 | 24 885 | 13 129 |
Proceeds From Borrowings Classified As Financing Activities | | -454 690 | -100 881 | -601 481 | -608 251 | | |
Proceeds From Issuing Shares | 42 | | | -42 | | 11 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | 2 247 369 | |
Proceeds From Sales Property Plant Equipment | | | | -56 | | | -4 630 |
Profit Loss | 1 372 683 | 1 210 172 | 1 179 436 | 1 040 316 | 1 080 030 | 188 774 | 3 391 |
Profit Loss On Ordinary Activities Before Tax | 1 736 260 | 1 525 365 | 1 491 855 | 1 289 205 | 1 294 309 | 289 502 | 163 264 |
Property Plant Equipment Gross Cost | 563 013 | 595 051 | 604 064 | 916 497 | 861 613 | 881 971 | 209 336 |
Provisions | 32 889 | 30 278 | 24 954 | 70 018 | 57 715 | 67 850 | 57 041 |
Provisions For Liabilities Balance Sheet Subtotal | 32 889 | 30 278 | 24 954 | 70 018 | 57 715 | 67 850 | 57 041 |
Purchase Investment Properties | | -282 831 | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | 3 063 808 | -1 298 506 |
Purchase Property Plant Equipment | -103 346 | -32 038 | -9 013 | -312 433 | | -20 358 | -1 876 |
Recoverable Value-added Tax | 654 765 | 681 733 | 378 165 | 141 765 | 561 349 | 372 990 | 571 402 |
Social Security Costs | 305 938 | 386 292 | 402 480 | 462 849 | 442 278 | 514 012 | 513 986 |
Staff Costs Employee Benefits Expense | 3 834 007 | 4 384 653 | 4 778 549 | 5 235 148 | 5 428 227 | 7 542 304 | 7 561 126 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 14 095 | 46 009 | 4 548 | 6 703 |
Tax Expense Credit Applicable Tax Rate | 347 252 | 289 819 | 283 452 | 244 949 | 245 919 | 55 005 | 32 653 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 11 843 | 15 124 | 8 541 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 325 | 25 374 | 28 967 | 3 940 | 2 526 | 35 147 | 36 191 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 363 577 | 315 193 | 312 419 | 248 889 | 214 279 | 100 728 | 159 873 |
Total Additions Including From Business Combinations Property Plant Equipment | | 32 038 | 9 013 | 312 433 | | 20 358 | 1 876 |
Total Assets Less Current Liabilities | 2 926 493 | 4 074 639 | 4 927 657 | 5 525 555 | 6 142 893 | 6 013 469 | 5 056 964 |
Total Current Tax Expense Credit | 352 894 | 317 804 | | 203 824 | 226 583 | 90 593 | |
Trade Creditors Trade Payables | 3 183 274 | 3 007 277 | 3 596 284 | 1 234 772 | 3 015 233 | 4 268 386 | 3 336 118 |
Trade Debtors Trade Receivables | 136 532 | 48 177 | 715 371 | 117 471 | 1 361 218 | 28 418 | 29 411 |
Turnover Revenue | 27 425 493 | 31 570 287 | 30 949 110 | 36 739 355 | 31 119 043 | 32 703 261 | 34 914 872 |
Wages Salaries | 3 500 937 | 3 974 860 | 4 324 420 | 4 682 040 | 4 910 379 | 6 911 759 | 6 940 408 |
Consideration Received For Shares Issued Specific Share Issue | | | | 42 | | | |
Current Asset Investments | | | 1 999 992 | 2 070 680 | 2 260 310 | | |
Increase Decrease In Property Plant Equipment | | | | 297 000 | | | |
Nominal Value Shares Issued Specific Share Issue | | | | 0 | | | |
Total Operating Lease Payments | | | | 10 000 | | | |