Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-09-30 | 2020-09-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | | | | | | | |
Net Worth | -1 300 | -5 194 | 230 814 | 495 338 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 31 403 | 65 656 | 312 786 | 604 811 | | | | | | | |
Cash Bank On Hand | | | | 504 205 | 429 234 | 738 792 | 603 177 | 423 934 | 800 170 | 1 481 548 | 1 308 946 |
Current Assets | 31 403 | 68 099 | 573 135 | 752 128 | 580 423 | 950 670 | 797 782 | 679 407 | 1 053 162 | 1 720 333 | 1 640 612 |
Debtors | | 2 443 | 260 349 | 93 316 | 60 974 | 54 881 | 16 151 | 78 870 | 115 461 | 121 672 | 122 378 |
Net Assets Liabilities | | | | 638 615 | 896 843 | 1 246 978 | 2 210 813 | 2 736 265 | 2 606 596 | 2 548 521 | 3 101 306 |
Net Assets Liabilities Including Pension Asset Liability | -1 300 | -5 194 | 230 814 | 495 338 | | | | | | | |
Other Debtors | | | | 23 866 | 50 732 | 54 367 | 15 905 | 59 838 | 97 561 | 75 533 | 1 033 |
Property Plant Equipment | | | | 815 606 | 991 639 | 1 041 760 | 2 559 641 | 3 271 432 | 3 632 294 | 3 566 366 | 3 630 275 |
Stocks Inventory | | | 54 001 | 54 001 | | | | | | | |
Tangible Fixed Assets | | 8 127 | 835 911 | 1 695 409 | | | | | | | |
Total Inventories | | | | 61 362 | 90 215 | 156 997 | 178 454 | 176 603 | 137 531 | 117 113 | 209 288 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 46 590 | 46 590 | | | | | | | |
Profit Loss Account Reserve | -1 400 | -5 294 | -55 706 | 208 818 | | | | | | | |
Shareholder Funds | -1 300 | -5 194 | 230 814 | 495 338 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 7 650 | 7 650 |
Fees For Non-audit Services | | | | | | | | | | 6 170 | 740 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 4 554 | 6 877 |
Director Remuneration | | | | | | | | | | 152 462 | 230 380 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 3 | 3 |
Accruals Deferred Income | | | 1 051 797 | 940 555 | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 99 699 | 183 837 | 264 387 | 196 935 | 332 487 | 443 551 | 1 113 572 | 1 459 222 |
Amounts Owed To Group Undertakings | | | | | | | 7 000 | 190 675 | 856 361 | 818 534 | 275 406 |
Average Number Employees During Period | | | | | 36 | 44 | 53 | 57 | 65 | 60 | 87 |
Creditors | | | | 136 437 | 2 508 | 395 | 899 424 | 934 974 | 1 803 160 | 2 170 153 | 1 585 832 |
Creditors Due After One Year | | | 972 116 | 1 482 537 | | | | | | | |
Creditors Due Within One Year | 32 703 | 82 420 | 206 116 | 469 662 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 21 404 | 33 327 | 26 454 | 36 980 | 54 285 | 72 261 | 103 441 |
Disposals Property Plant Equipment | | | | | 58 628 | 63 162 | 64 677 | 84 631 | 84 582 | 103 245 | 168 187 |
Finance Lease Liabilities Present Value Total | | | | 5 057 | 2 508 | 395 | 116 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 53 342 | 12 050 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 105 542 | 113 877 | 116 297 | 172 532 | 165 349 | 742 282 | 449 091 |
Net Current Assets Liabilities | -1 300 | -13 321 | 367 019 | 282 466 | -56 888 | 241 013 | -101 641 | -255 567 | -749 998 | -449 820 | 54 780 |
Number Shares Allotted | | | 46 590 | 46 590 | | | | | | | |
Other Creditors | | | | 131 380 | 351 118 | 396 819 | 578 400 | 311 434 | 739 264 | 933 312 | |
Other Taxation Social Security Payable | | | | 102 091 | 166 149 | 180 714 | 124 766 | 268 090 | 64 397 | 164 007 | 56 420 |
Par Value Share | | | | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | | | 915 305 | 1 175 476 | 1 306 147 | 2 756 576 | 3 603 919 | 4 075 845 | 4 679 938 | 5 089 497 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 34 900 | 35 400 | 35 400 | 247 186 | 279 600 | 275 700 | 290 000 | 358 000 |
Provisions For Liabilities Charges | | | 44 426 | 49 700 | | | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -157 295 | | | | |
Secured Debts | | | 493 005 | 278 794 | | | | | | | |
Share Capital Allotted Called Up Paid | | | 46 590 | 46 590 | | | | | | | |
Share Premium Account | | | 239 930 | 239 930 | | | | | | | |
Tangible Fixed Assets Additions | | 8 127 | | 319 451 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 8 127 | 1 806 803 | 2 062 719 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 111 394 | 241 003 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 149 281 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 19 672 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 63 535 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 318 799 | 193 833 | 496 015 | 931 975 | 556 508 | 707 338 | 577 746 |
Total Assets Less Current Liabilities | -1 300 | -5 194 | 1 202 930 | 1 977 875 | 934 751 | 1 282 773 | 2 457 999 | 3 015 865 | 2 882 296 | 3 116 546 | 3 685 055 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 1 019 091 | | | | |
Trade Creditors Trade Payables | | | | 93 916 | 117 925 | 130 076 | 189 142 | 164 775 | 143 138 | 254 300 | 210 391 |
Trade Debtors Trade Receivables | | | | 1 153 | 10 242 | 514 | 246 | 19 032 | 17 900 | 46 139 | 10 564 |
Accrued Liabilities Deferred Income | | | | | | | | | | 933 312 | 780 811 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | | 278 025 | 225 749 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | 68 000 |
Administrative Expenses | | | | | | | | | | 2 480 960 | 3 554 077 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Comprehensive Income Expense | | | | | | | | | | 191 925 | 802 785 |
Corporation Tax Payable | | | | | | | | | | 118 041 | 152 015 |
Cost Sales | | | | | | | | | | 550 447 | 930 336 |
Current Tax For Period | | | | | | | | | | 119 886 | 151 099 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 373 620 | 449 091 |
Dividends Paid | | | | | | | | | | 250 000 | 250 000 |
Dividends Paid On Shares Final | | | | | | | | | | 250 000 | 250 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 2 011 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | | 250 000 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 60 274 | 92 418 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 325 000 | 300 000 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 16 671 | 49 188 |
Government Grant Income | | | | | | | | | | 221 570 | 56 437 |
Gross Profit Loss | | | | | | | | | | 2 518 895 | 4 519 301 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | 1 845 | -916 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 2 011 | |
Merchandise | | | | | | | | | | 117 113 | 209 288 |
Number Shares Issued Fully Paid | | | | | | | | | | | 46 590 |
Operating Profit Loss | | | | | | | | | | 687 992 | 1 021 661 |
Other Deferred Tax Expense Credit | | | | | | | | | | 14 300 | 68 000 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 223 |
Other Operating Income Format1 | | | | | | | | | | 650 057 | 56 437 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 29 779 | 47 227 |
Prepayments | | | | | | | | | | 74 198 | 110 781 |
Profit Loss | | | | | | | | | | 191 925 | 802 785 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 326 111 | 1 021 884 |
Provisions | | | | | | | | | | 290 000 | 358 000 |
Restructuring Costs | | | | | | | | | | 359 870 | |
Social Security Costs | | | | | | | | | | 87 385 | 155 940 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 211 989 | 1 913 192 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 61 961 | 194 158 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 102 208 | 7 297 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 107 | 52 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 134 186 | 219 099 |
Turnover Revenue | | | | | | | | | | 3 069 342 | 5 449 637 |
Value-added Tax Payable | | | | | | | | | | 14 517 | 110 789 |
Wages Salaries | | | | | | | | | | 1 094 825 | 1 710 025 |
Fixed Assets | | 8 127 | 835 911 | 1 695 409 | | | | | | | |
Instalment Debts Due After5 Years | | | 227 371 | 207 630 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | 1 000 | | | | | | | | | |
Amount Specific Advance Or Credit Directors | 20 650 | 10 000 | | | | | | | | | |
Value Shares Allotted | | | 46 590 | 46 590 | | | | | | | |