Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 1 319 139 | 1 785 994 | 2 271 390 | 2 657 020 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 507 507 | 876 588 | 1 202 621 | 1 237 690 | | | | | | | |
Cash Bank On Hand | | | | 1 237 690 | 1 904 998 | 2 671 101 | 340 986 | 1 388 879 | 1 011 588 | 3 129 310 | 3 668 443 |
Current Assets | 1 847 142 | 2 205 633 | 2 652 475 | 3 280 176 | 4 061 259 | 5 093 209 | 2 959 581 | 3 382 801 | 5 148 574 | 9 424 882 | 7 755 355 |
Debtors | 979 322 | 970 557 | 1 059 229 | 1 713 874 | 1 839 732 | 2 053 735 | 2 379 582 | 1 778 061 | 3 837 726 | 5 615 355 | 3 422 204 |
Net Assets Liabilities | | | | 2 657 020 | 3 307 963 | 4 219 538 | 2 205 017 | 3 105 018 | 4 115 997 | 6 255 732 | 2 171 141 |
Net Assets Liabilities Including Pension Asset Liability | 1 319 139 | 1 785 994 | 2 271 390 | 2 657 020 | | | | | | | |
Property Plant Equipment | | | | 198 945 | 187 214 | 156 371 | 324 918 | 1 450 438 | 3 817 455 | 3 699 196 | 3 928 284 |
Stocks Inventory | 300 423 | 274 221 | 311 714 | 245 385 | | | | | | | |
Tangible Fixed Assets | 325 002 | 287 040 | 244 419 | 198 945 | | | | | | | |
Total Inventories | | | | 245 385 | 216 579 | 283 861 | 239 013 | 215 861 | 299 260 | 680 217 | 664 708 |
Other Debtors | | | | | | | | 20 164 | 3 833 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 319 039 | 1 785 894 | 2 271 290 | 2 656 920 | | | | | | | |
Shareholder Funds | 1 319 139 | 1 785 994 | 2 271 390 | 2 657 020 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 156 495 | 137 008 | 84 288 | 183 580 | 274 205 | 538 084 | 1 442 194 | 1 567 832 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 130 513 | 207 280 | 259 292 | 250 625 | 263 879 | 904 110 | 134 351 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 150 000 | 260 000 | 160 000 | 160 000 | | | 8 713 | 1 567 832 |
Audit Fees Expenses | | | | | | | | | | 12 500 | 12 500 |
Director Remuneration | | | | | | | | | 28 981 | 29 707 | 21 881 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 | 1 | |
Accrued Liabilities | | | | 97 980 | 93 801 | 52 964 | 30 611 | 21 714 | 23 678 | 23 635 | 126 685 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 446 406 | 483 085 | 513 928 | 501 716 | 571 562 | 677 122 | 1 019 020 | 1 228 286 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -6 698 | | 147 172 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -1 498 | | 32 681 | | 191 693 | 97 119 | 80 643 |
Average Number Employees During Period | | | | | 20 | 19 | 21 | 20 | 19 | 22 | 21 |
Corporation Tax Payable | | | | 126 166 | 213 170 | 247 187 | 182 346 | 156 511 | 135 171 | 541 390 | 935 283 |
Creditors | | | | 787 842 | 907 749 | 1 003 979 | 1 020 738 | 1 522 305 | 819 239 | 641 932 | 506 096 |
Creditors Due After One Year | 10 066 | | | | | | | | | | |
Creditors Due Within One Year | 793 735 | 663 289 | 583 760 | 787 842 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 40 282 | 5 749 | 74 261 | 48 749 | |
Disposals Property Plant Equipment | | | | | | | 45 077 | 5 749 | 130 761 | 64 605 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 36 679 | 30 843 | 28 070 | 75 595 | 179 821 | 390 647 | 209 266 |
Net Current Assets Liabilities | 1 053 407 | 1 542 344 | 2 068 715 | 2 492 334 | 3 153 510 | 4 089 230 | 1 938 843 | 1 860 496 | 1 515 390 | 3 693 196 | -675 676 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | 1 746 | 2 859 | 7 082 | 5 540 | 1 947 | 52 491 | 8 719 | 6 774 |
Other Taxation Social Security Payable | | | | | | | 11 538 | 9 492 | 12 682 | 16 959 | 34 751 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income Current Asset | 59 890 | 84 267 | 78 911 | 83 227 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 83 227 | 99 950 | 84 512 | 98 344 | | | | |
Property Plant Equipment Gross Cost | | | | 645 351 | 670 299 | 670 299 | 826 634 | 2 022 000 | 4 494 577 | 4 718 216 | 5 156 570 |
Provisions | | | | 34 259 | 32 761 | 26 063 | 58 744 | 205 916 | 397 609 | 494 728 | 575 371 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 34 259 | 32 761 | 26 063 | 58 744 | 205 916 | 397 609 | 494 728 | 575 371 |
Provisions For Liabilities Charges | 49 204 | 43 390 | 41 744 | 34 259 | | | | | | | |
Recoverable Value-added Tax | | | | | | 32 318 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 18 933 | 48 586 | 1 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 793 803 | 812 736 | 693 808 | 645 351 | | | | | | | |
Tangible Fixed Assets Depreciation | 468 801 | 525 696 | 449 389 | 446 406 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 56 895 | 48 293 | 38 713 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 124 600 | 41 696 | | | | | | | |
Tangible Fixed Assets Disposals | | | 167 514 | 49 457 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 24 948 | | 201 412 | 1 201 115 | 2 603 338 | 288 244 | 438 354 |
Total Assets Less Current Liabilities | 1 378 409 | 1 829 384 | 2 313 134 | 2 691 279 | 3 340 724 | 4 245 601 | 2 263 761 | 3 310 934 | 5 332 845 | 7 392 392 | 3 252 608 |
Trade Creditors Trade Payables | | | | 556 188 | 545 005 | 696 746 | 697 588 | 643 177 | 1 138 770 | 3 545 391 | 2 278 700 |
Trade Debtors Trade Receivables | | | | 1 518 581 | 1 696 185 | 1 777 575 | 1 921 363 | 1 062 361 | 2 177 915 | 3 400 559 | 2 784 491 |
Administrative Expenses | | | | | | | | | 942 152 | 1 033 572 | 2 222 839 |
Advances Credits Directors | 342 | 842 | 156 495 | 137 008 | | | | | | | |
Advances Credits Made In Period Directors | | 68 500 | 257 337 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 69 000 | 100 000 | | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | 639 755 | 1 904 215 | 1 102 635 | 4 429 591 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Cost Sales | | | | | | | | | 7 892 048 | 14 710 206 | 9 026 637 |
Current Tax For Period | | | | | | | | | 144 296 | 551 790 | 393 893 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 110 302 | 215 490 | 123 509 |
Distribution Costs | | | | | | | | | 190 668 | 312 617 | 242 044 |
Dividends Paid | | | | | | | | | 500 000 | 61 800 | 4 505 150 |
Dividends Paid On Shares | | | | | | | | | | 61 800 | 4 505 150 |
Dividends Paid On Shares Final | | | | | | | | | | | 3 500 000 |
Dividends Paid On Shares Interim | | | | | | | | | 500 000 | 61 800 | 1 005 150 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 187 209 | 178 592 | 174 710 |
Finished Goods | | | | | | | | | 60 245 | 170 725 | 200 520 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 814 | 3 283 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | -204 702 | 118 668 | 70 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 100 000 | 10 000 | 219 996 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -451 | 261 | 10 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -3 856 | |
Gross Profit Loss | | | | | | | | | 2 675 462 | 3 923 985 | 3 213 857 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 10 400 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 11 903 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 16 669 | 29 813 | 1 480 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 17 483 | 33 096 | 13 383 |
Operating Profit Loss | | | | | | | | | 1 864 246 | 2 883 315 | 908 365 |
Other Deferred Tax Expense Credit | | | | | | | | | 191 693 | 97 119 | 80 644 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 205 | 225 | 114 |
Other Operating Income Format1 | | | | | | | | | 321 604 | 305 519 | 159 391 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 23 140 | 13 072 | 7 568 |
Prepayments Accrued Income | | | | | | | 98 344 | 70 718 | 126 252 | 198 652 | 189 401 |
Profit Loss | | | | | | | | | 1 510 979 | 2 201 535 | 420 559 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 846 968 | 2 850 444 | 895 096 |
Raw Materials | | | | | | | | | 239 015 | 509 492 | 464 188 |
Social Security Costs | | | | | | | | | 43 647 | 60 670 | 48 926 |
Staff Costs Employee Benefits Expense | | | | | | | | | 614 949 | 729 835 | 518 949 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 350 924 | 541 584 | 170 068 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -207 743 | -12 974 | -72 559 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 1 291 | 12 780 | 297 365 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 335 989 | 648 909 | 474 537 |
Turnover Revenue | | | | | | | | | 10 567 510 | 18 634 191 | 12 240 494 |
Wages Salaries | | | | | | | | | 548 162 | 656 093 | 462 455 |