Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | | |
Net Worth | 729 265 | 781 530 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 310 767 | 1 862 082 | 1 497 161 | 1 304 580 | 3 143 282 | 3 324 827 | 4 301 150 |
Current Assets | 799 750 | 665 984 | 1 512 720 | 4 326 125 | 3 177 766 | 2 613 247 | 4 837 202 | 8 040 848 | 7 502 220 |
Debtors | 546 471 | 304 789 | 1 107 748 | 2 363 902 | 1 570 186 | 1 201 784 | 1 670 284 | 4 272 811 | 3 058 816 |
Net Assets Liabilities | | | 1 867 895 | 2 961 475 | 2 821 369 | 3 147 942 | 3 795 447 | 5 616 107 | 6 566 700 |
Other Debtors | | | | | | | 357 122 | 633 961 | 958 523 |
Property Plant Equipment | | | 1 316 555 | 1 465 116 | 1 366 603 | 1 383 486 | 1 505 198 | 1 733 811 | 1 763 639 |
Total Inventories | | | 94 205 | 100 141 | 110 419 | 106 883 | 23 636 | 443 210 | |
Cash Bank In Hand | 400 | 116 155 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 729 265 | 781 530 | | | | | | | |
Stocks Inventory | 252 879 | 245 040 | | | | | | | |
Tangible Fixed Assets | 815 032 | 836 663 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 102 | 104 | | | | | | | |
Profit Loss Account Reserve | 587 248 | 639 511 | | | | | | | |
Shareholder Funds | 729 265 | 781 530 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 17 096 | 20 330 | |
Accrued Liabilities Deferred Income | | | | | | | 21 107 | 75 102 | 115 668 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 3 500 | 18 441 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 506 434 | 610 949 | 749 273 | 888 144 | 1 042 938 | 1 161 457 | 1 148 905 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 318 640 | 433 316 | 340 953 |
Administrative Expenses | | | | | | | 1 860 798 | 2 161 497 | 3 592 975 |
Amounts Owed To Group Undertakings | | | | | | | | 42 457 | 104 895 |
Average Number Employees During Period | | | 41 | 46 | 44 | 47 | 47 | 53 | 60 |
Balances Amounts Owed By Related Parties | | | 33 848 | 5 754 | | | | | |
Cash Cash Equivalents | | | | | | | | 3 386 709 | 4 301 174 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 304 580 | 3 143 282 | 3 324 827 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 149 739 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -1 969 | |
Comprehensive Income Expense | | | 467 721 | 1 129 180 | 295 743 | | | | |
Corporation Tax Payable | | | | | | | 99 390 | 338 992 | 210 559 |
Corporation Tax Recoverable | | | | | | | 131 972 | 126 994 | |
Cost Sales | | | | | | | 12 273 191 | 14 235 505 | 14 616 606 |
Creditors | | | 885 773 | 2 742 947 | 1 249 184 | 771 902 | 2 445 459 | 4 159 840 | 2 660 269 |
Current Tax For Period | | | | | | | 99 390 | 338 992 | 210 522 |
Deferred Income | | | | | | | | 1 174 317 | 955 341 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | 3 735 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 24 605 | 46 957 | 40 178 |
Depreciation Expense Property Plant Equipment | | | | | | | 189 754 | 198 736 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 189 754 | 198 736 | |
Depreciation Rate Used For Property Plant Equipment | | | | 15 | 15 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 32 087 | 12 398 | | | | |
Disposals Property Plant Equipment | | | | 43 108 | 15 845 | | | | |
Dividends Paid | | | 68 750 | 35 600 | 35 600 | 37 000 | 10 500 | 73 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | -10 500 | -73 000 | -29 000 |
Dividends Paid On Shares Interim | | | | | | | 10 500 | 73 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | -73 000 | -29 000 |
Finished Goods Goods For Resale | | | | | | | 23 636 | 443 210 | 142 254 |
Fixed Assets | 815 032 | 836 663 | 1 316 555 | 1 465 116 | 1 366 603 | | 1 505 198 | 1 883 550 | 1 913 378 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 25 | 71 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 6 370 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 709 767 | -303 462 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 333 528 | 2 612 474 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -83 247 | 419 574 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 2 326 | -5 967 | |
Government Grant Income | | | | | | | 86 291 | | |
Gross Profit Loss | | | | | | | 2 425 205 | 4 266 153 | |
Income Expense Recognised Directly In Equity | | | -68 750 | -35 600 | -35 600 | | | | |
Income From Related Parties | | | 23 192 | 28 094 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -139 780 | 62 490 | -46 807 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -1 838 702 | -181 545 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -130 792 | -152 637 | -169 419 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 14 941 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 136 602 | 150 720 | 167 514 | 189 754 | 198 736 | 262 197 |
Intangible Assets | | | | | | | | 59 502 | 29 878 |
Intangible Assets Gross Cost | | | | | | | | 63 002 | 48 319 |
Interest Income On Bank Deposits | | | | | | | | | 3 428 |
Interest Paid Classified As Operating Activities | | | | | | | -25 | -71 | -1 482 |
Interest Payable Similar Charges Finance Costs | | | | | | | 25 | 71 | 1 482 |
Interest Received Classified As Investing Activities | | | | | | | -75 | -1 444 | -3 428 |
Investments Fixed Assets | | | | | | | | 149 739 | 149 739 |
Investments In Subsidiaries | | | | | | | | 149 739 | 149 739 |
Net Assets Liabilities Subsidiaries | | | | | | | | | 104 922 |
Net Cash Generated From Operations | | | | | | | -2 298 072 | -771 768 | -1 268 190 |
Net Current Assets Liabilities | -45 816 | 23 933 | 626 947 | 1 583 178 | 1 928 582 | 1 841 345 | 2 391 743 | 3 881 008 | |
Net Finance Income Costs | | | | | | | 75 | 1 444 | 3 428 |
Operating Profit Loss | | | | | | | 651 158 | 2 121 334 | |
Other Creditors | | | | | | | 2 288 | 195 471 | 56 808 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 28 643 | 34 960 | 80 217 | 274 749 |
Other Disposals Intangible Assets | | | | | | | | | 14 683 |
Other Disposals Property Plant Equipment | | | | | | 38 818 | 42 134 | 86 184 | 323 677 |
Other Interest Income | | | | | | | 75 | 1 444 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 75 | 1 444 | 3 428 |
Other Operating Income Format1 | | | | | | | 86 751 | 16 678 | |
Other Taxation Social Security Payable | | | | | | | 71 698 | 88 749 | |
Par Value Share | | 1 | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 116 232 | 122 533 | 167 998 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | |
Prepayments Accrued Income | | | | | | | 56 991 | 282 330 | 236 909 |
Proceeds From Sales Property Plant Equipment | | | | | | | -9 500 | | |
Profit Loss | | | 467 721 | 1 129 180 | 295 743 | 363 570 | 658 005 | 1 893 660 | 979 593 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 651 208 | 2 122 707 | |
Profit Loss Subsidiaries | | | | | | | | 18 183 | |
Property Plant Equipment Gross Cost | | | 1 822 987 | 2 076 065 | 2 115 876 | 2 271 630 | 2 548 136 | 2 895 268 | 2 912 544 |
Provisions For Liabilities Balance Sheet Subtotal | | | 75 607 | 86 819 | 73 567 | 76 889 | 101 494 | | |
Purchase Property Plant Equipment | | | | | | | -318 640 | -433 316 | |
Social Security Costs | | | | | | | 201 904 | 247 960 | |
Staff Costs Employee Benefits Expense | | | | | | | 2 292 812 | 2 635 714 | 3 969 143 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 101 494 | 148 451 | 188 629 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 11 172 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 123 730 | 403 314 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -23 458 | -56 500 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 265 | 1 828 | 3 669 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -6 797 | 229 047 | 81 281 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 194 572 | | | |
Total Assets Less Current Liabilities | 769 216 | 860 596 | 1 943 502 | 3 048 294 | 2 894 936 | 3 224 831 | 3 896 941 | 5 764 558 | |
Total Current Tax Expense Credit | | | | | | | -31 402 | 182 090 | 41 103 |
Trade Creditors Trade Payables | | | | | 1 397 684 | | 2 247 976 | 2 244 752 | 1 134 479 |
Trade Debtors Trade Receivables | | | | | | | 1 121 199 | 3 229 526 | 1 863 384 |
Turnover Revenue | | | | | | | 14 698 396 | 18 501 658 | |
Wages Salaries | | | | | | | 1 974 676 | 2 265 221 | 3 403 138 |
Advances Credits Directors | | | 431 | 1 969 | 1 969 | | | | |
Advances Credits Made In Period Directors | | | 760 000 | | | | | | |
Advances Credits Repaid In Period Directors | | | 1 100 000 | 2 400 | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 40 000 | 40 000 | |
Director Remuneration | | | | | | | 103 354 | 95 000 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 143 354 | 135 000 | |
Creditors Due After One Year | 19 752 | 57 686 | | | | | | | |
Creditors Due Within One Year | 845 566 | 642 051 | | | | | | | |
Number Shares Allotted | | 1 | | | | | | | |
Provisions For Liabilities Charges | 20 199 | 21 380 | | | | | | | |
Revaluation Reserve | 140 915 | 140 915 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | |
Share Premium Account | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 67 954 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 135 802 | 1 190 470 | | | | | | | |
Tangible Fixed Assets Depreciation | 320 770 | 353 807 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 43 083 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 046 | | | | | | | |
Tangible Fixed Assets Disposals | | 13 286 | | | | | | | |