Profit & Loss |
Date of Accounts |
2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 895 | 14 665 | 1 630 | 2 011 | 9 809 |
Current Assets | 27 737 540 | 20 916 838 | 24 654 120 | 38 817 996 | 29 132 358 |
Debtors | 12 366 796 | 9 282 110 | 15 265 711 | 15 388 106 | 13 274 985 |
Net Assets Liabilities | 4 608 445 | 5 326 049 | 9 820 931 | 16 637 998 | 18 002 538 |
Other Debtors | 244 985 | 193 765 | 1 578 012 | 1 358 937 | 557 007 |
Property Plant Equipment | 794 907 | 700 234 | 603 024 | 782 784 | 841 137 |
Total Inventories | 15 369 849 | 11 620 063 | 9 386 779 | 23 427 879 | 15 847 564 |
|
Other Financial Data |
Audit Fees Expenses | 19 950 | 20 285 | 20 285 | 23 300 | 29 350 |
Other Taxation Advisory Services Fees | 3 950 | 4 800 | 4 800 | 4 280 | 4 705 |
Accrued Liabilities Deferred Income | 6 936 328 | 3 378 798 | 6 155 397 | 9 203 653 | 6 609 667 |
Accumulated Amortisation Impairment Intangible Assets | 2 241 210 | 2 504 804 | 2 763 871 | 3 012 341 | 3 252 989 |
Accumulated Depreciation Impairment Property Plant Equipment | 564 247 | 748 646 | 912 110 | 1 005 549 | 1 183 563 |
Additions Other Than Through Business Combinations Intangible Assets | | 14 078 | 11 950 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 89 726 | 66 254 | 335 782 | 236 367 |
Administrative Expenses | 3 313 941 | 3 588 784 | 3 611 631 | 3 747 392 | 3 361 573 |
Amortisation Expense Intangible Assets | 256 716 | 263 594 | 259 067 | 248 470 | 240 648 |
Amortisation Impairment Expense Intangible Assets | 256 716 | 263 594 | 259 067 | 248 470 | 240 648 |
Average Number Employees During Period | 73 | 74 | 73 | 78 | 77 |
Bank Borrowings | 4 037 405 | 7 312 063 | | | |
Bank Borrowings Overdrafts | 4 038 857 | 7 312 185 | | | |
Banking Arrangements Classified As Cash Cash Equivalents | | -122 | | | |
Bank Overdrafts | 1 452 | 122 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 250 603 | 200 483 | 160 385 | 128 309 | 102 647 |
Cash Cash Equivalents Cash Flow Value | | | | -6 489 973 | -2 704 553 |
Comprehensive Income Expense | 758 816 | 941 104 | | | |
Corporation Tax Payable | 220 551 | 301 527 | 1 037 765 | 1 322 432 | 382 671 |
Cost Sales | 52 609 235 | 47 907 818 | 56 088 280 | 62 750 638 | 62 017 846 |
Creditors | 224 686 | 132 049 | 88 294 | 21 198 | 13 401 310 |
Current Tax For Period | 220 550 | 301 527 | 1 215 253 | 2 100 466 | 506 243 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 14 848 | 40 917 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 25 877 | -11 488 | -21 333 | 42 417 | -15 624 |
Depreciation Expense Property Plant Equipment | 100 672 | 95 283 | 99 970 | 91 499 | 137 552 |
Depreciation Impairment Expense Property Plant Equipment | 186 480 | 184 399 | 163 464 | 144 857 | 178 014 |
Distribution Costs | 2 057 187 | 1 978 459 | 2 358 118 | 2 242 897 | 2 506 396 |
Dividends Paid | 192 000 | 223 500 | 317 000 | 2 096 000 | 374 084 |
Dividends Paid Classified As Financing Activities | -192 000 | -223 500 | -317 000 | -2 096 000 | -374 084 |
Dividends Paid On Shares | 2 592 051 | 2 342 535 | | | |
Dividends Paid On Shares Final | 192 000 | 223 500 | 317 000 | 2 096 000 | 374 084 |
Finance Lease Liabilities Present Value Total | 224 686 | 132 049 | 88 294 | 21 198 | 21 198 |
Finance Lease Payments Owing Minimum Gross | 317 323 | 224 686 | 155 390 | 88 294 | 21 198 |
Fixed Assets | 3 386 958 | 3 042 769 | 2 698 442 | 2 629 732 | 2 447 437 |
Further Item Tax Increase Decrease Component Adjusting Items | -3 044 | 14 848 | 45 800 | 10 179 | 44 124 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 097 967 | 901 502 | 808 473 | 647 789 | 1 968 263 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 121 240 | -97 144 | -88 030 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -2 827 773 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -3 084 686 | 5 983 601 | 122 395 | -2 113 121 |
Gain Loss In Cash Flows From Change In Inventories | | -3 749 786 | -2 233 284 | 14 041 100 | -7 580 315 |
Gain Loss On Disposals Property Plant Equipment | 1 813 | | | | |
Government Grant Income | | 106 226 | 76 110 | | |
Gross Profit Loss | 6 781 384 | 7 073 892 | 12 161 684 | 17 316 490 | 8 409 830 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -2 075 155 | -1 445 941 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 539 420 | -4 250 777 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 10 | -931 | | | -63 |
Increase From Amortisation Charge For Year Intangible Assets | | 263 594 | 259 067 | 248 470 | 240 648 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 184 399 | 163 464 | 144 857 | 178 014 |
Intangible Assets | 2 592 051 | 2 342 535 | 2 095 418 | 1 846 948 | 1 606 300 |
Intangible Assets Gross Cost | 4 833 261 | 4 847 339 | 4 859 289 | 4 859 289 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 157 645 | 152 206 | 108 599 | 108 608 | 38 351 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 240 739 | 207 643 | 107 093 | 156 231 | 268 918 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 619 | 7 966 | 5 634 | 5 412 | 5 412 |
Interest Payable Similar Charges Finance Costs | 405 003 | 367 815 | 221 326 | 270 251 | 312 681 |
Key Management Personnel Compensation Total | 358 343 | 343 854 | 233 521 | 237 822 | |
Net Cash Flows From Used In Financing Activities | -65 607 | 316 137 | | | |
Net Cash Flows From Used In Investing Activities | 427 656 | 103 804 | | | |
Net Cash Flows From Used In Operating Activities | 177 371 | -4 670 718 | -6 728 193 | 1 986 911 | -4 462 967 |
Net Current Assets Liabilities | 1 572 383 | 2 544 899 | 7 359 937 | 14 221 035 | 15 731 048 |
Net Interest Paid Received Classified As Operating Activities | | -367 815 | -221 326 | -270 251 | -312 681 |
Operating Profit Loss | 1 410 256 | 1 612 875 | 6 268 045 | 11 326 201 | 2 541 861 |
Other Creditors | 8 491 857 | 981 522 | 2 016 979 | 6 491 984 | 2 714 362 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 51 418 | |
Other Disposals Property Plant Equipment | | | | 62 583 | |
Other Operating Income Format1 | | 106 226 | 76 110 | | |
Other Remaining Borrowings | 639 871 | 422 919 | 368 593 | | |
Other Taxation Social Security Payable | 1 015 559 | 1 384 183 | 1 933 321 | 2 306 321 | 1 056 051 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -92 637 | -69 296 | -67 096 | -67 096 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 94 075 | 119 169 | 179 750 | 121 463 | 138 579 |
Prepayments Accrued Income | 71 868 | 93 881 | 95 604 | 99 524 | 171 736 |
Proceeds From Sales Property Plant Equipment | | | | -11 165 | |
Profit Loss | 758 816 | 941 104 | 4 811 882 | 8 913 067 | 1 738 624 |
Profit Loss On Ordinary Activities Before Tax | 1 005 253 | 1 245 060 | 6 046 719 | 11 055 950 | 2 229 180 |
Property Plant Equipment Gross Cost | 1 359 154 | 1 448 880 | 1 515 134 | 1 788 333 | 2 024 700 |
Provisions For Liabilities Balance Sheet Subtotal | 126 210 | 129 570 | | | |
Purchase Intangible Assets | | -14 078 | -11 950 | | |
Purchase Property Plant Equipment | | -89 726 | -66 254 | -335 782 | -236 367 |
Raw Materials Consumables | 35 022 | 10 586 | 569 209 | 714 679 | 713 690 |
Short-term Deposits Classified As Cash Equivalents | | | | -6 491 984 | -2 714 362 |
Social Security Costs | 233 150 | 264 575 | 242 512 | 260 062 | 351 786 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 126 210 | 129 570 | 149 154 | 191 571 | 175 947 |
Tax Expense Credit Applicable Tax Rate | 190 998 | 236 561 | 1 148 877 | 2 100 631 | 445 836 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 562 | 7 378 | 4 363 | 3 817 | 3 782 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 246 437 | 303 956 | 1 234 837 | 2 142 883 | 490 556 |
Total Assets Less Current Liabilities | 4 959 341 | 5 587 668 | 10 058 379 | 16 850 767 | 18 178 485 |
Total Borrowings | 4 678 728 | 7 735 104 | 368 593 | | |
Total Current Tax Expense Credit | 220 560 | 300 596 | 1 215 253 | 2 100 466 | 506 180 |
Total Deferred Tax Expense Credit | | 3 360 | 19 584 | 42 417 | |
Total Operating Lease Payments | 257 232 | 266 055 | 271 076 | 282 930 | 303 532 |
Trade Creditors Trade Payables | 4 729 497 | 4 498 168 | 5 715 032 | 5 205 475 | 2 617 361 |
Trade Debtors Trade Receivables | 12 049 943 | 8 994 464 | 13 592 095 | 13 929 645 | 12 546 242 |
Turnover Revenue | 59 390 619 | 54 981 710 | 68 249 964 | 80 067 128 | 70 427 676 |
Wages Salaries | | | | | 2 874 604 |
Work In Progress | | | 28 110 | 53 395 | 142 672 |
Director Remuneration | | 204 624 | 210 142 | 213 515 | 220 406 |