Profit & Loss |
Date of Accounts |
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 | 636 488 | 1 613 966 | 1 006 121 | 710 588 | 449 728 | 410 916 |
Current Assets | 6 690 593 | 5 032 602 | 4 410 523 | 3 842 633 | 3 607 911 | 3 527 354 |
Debtors | 6 054 105 | 3 418 636 | 3 404 402 | 3 132 045 | 3 158 183 | 3 116 438 |
Net Assets Liabilities | 3 936 023 | 3 770 701 | 2 722 251 | 2 508 769 | 1 704 207 | 1 889 800 |
Other Debtors | | | 10 774 | 60 091 | 18 290 | 191 038 |
Property Plant Equipment | 391 817 | 470 559 | 481 806 | 468 663 | 434 865 | 712 177 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 10 500 | 12 500 | 13 500 |
Accrued Liabilities Deferred Income | 331 960 | 145 125 | 232 978 | 161 664 | 295 564 | 247 862 |
Accumulated Depreciation Impairment Property Plant Equipment | 274 007 | 297 954 | 372 167 | 421 743 | 203 694 | 271 006 |
Additional Provisions Increase From New Provisions Recognised | | 22 623 | | | 48 844 | 32 809 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 162 275 | 115 460 | 100 893 | 82 173 | 284 597 |
Administration Support Average Number Employees | 16 | 8 | 8 | 9 | 18 | 19 |
Administrative Expenses | 1 964 762 | 1 435 984 | 1 807 607 | 1 646 120 | 1 751 428 | 1 449 108 |
Amounts Owed By Directors | | 25 000 | 25 000 | 23 000 | 23 000 | 23 000 |
Amounts Owed By Group Undertakings | | 6 600 | 6 600 | 6 600 | | |
Amounts Owed To Group Undertakings | 25 972 | 117 938 | 109 599 | 14 779 | 163 610 | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | 334 285 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 237 | 187 | 143 | 146 | 144 | 143 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 233 675 | 228 483 |
Cash Cash Equivalents Cash Flow Value | 636 488 | 1 613 966 | 1 006 121 | 710 588 | 449 728 | 410 916 |
Comprehensive Income Expense | 176 622 | -165 322 | -1 048 450 | -213 482 | -804 562 | 185 593 |
Corporation Tax Payable | 38 803 | | 8 125 | | | |
Corporation Tax Recoverable | | | | 17 523 | 17 523 | 17 523 |
Cost Sales | 13 428 998 | 10 868 176 | 9 145 022 | 9 171 067 | 8 405 817 | 12 107 232 |
Creditors | 3 115 735 | 1 638 966 | 2 108 875 | 1 758 068 | 2 215 877 | 2 044 781 |
Current Tax For Period | 38 803 | | | | | 39 346 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 743 | 22 623 | -28 366 | | 48 844 | 13 969 |
Deferred Tax Liabilities | 5 743 | 28 366 | | | 48 844 | 81 653 |
Depreciation Expense Property Plant Equipment | 45 287 | 42 376 | 78 510 | 73 198 | 54 793 | 90 663 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 429 | 4 297 | 23 622 | 272 842 | 23 351 |
Disposals Property Plant Equipment | | 59 586 | 30 000 | 64 460 | 334 020 | 46 490 |
Double Taxation Relief | | | | | | 39 346 |
Finance Lease Liabilities Present Value Total | 31 102 | 21 411 | 37 871 | 39 470 | 37 342 | 64 448 |
Finance Lease Payments Owing Minimum Gross | 56 011 | 86 539 | 99 074 | 83 929 | 111 190 | 287 745 |
Gain Loss In Cash Flows From Change In Accrued Items | -87 440 | -186 835 | -69 541 | 57 821 | 162 159 | -47 702 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 214 168 | -1 333 406 | 365 810 | -178 147 | 177 206 | 13 110 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -628 053 | 2 635 469 | 171 628 | 143 222 | -54 397 | 41 745 |
Gain Loss On Disposals Property Plant Equipment | -19 064 | -5 986 | -703 | -3 805 | -29 409 | 22 861 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 106 517 |
Government Grant Income | | | 272 627 | 204 674 | 5 932 | |
Gross Profit Loss | 2 226 961 | 1 383 752 | 523 164 | 1 272 989 | 1 026 687 | 1 767 079 |
Income Taxes Paid Refund Classified As Operating Activities | 45 982 | 38 803 | -8 125 | -9 398 | | 116 153 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | 18 840 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -739 625 | 977 478 | -607 845 | -295 533 | -260 860 | -38 812 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -5 721 | | | -17 523 | | |
Increase Decrease In Net Debt From Cash Flows | | | 612 041 | 185 568 | 436 952 | 51 757 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 42 376 | 78 510 | 73 198 | 54 793 | 90 663 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 5 994 | | 16 | -253 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 147 | 12 487 | 5 671 | 7 111 | 5 228 | 21 748 |
Interest Income On Cash Cash Equivalents | 30 | | | | | |
Interest Paid Classified As Operating Activities | 46 782 | 90 467 | 65 000 | 62 548 | 36 909 | 90 799 |
Interest Payable Similar Charges Finance Costs | 46 782 | 90 467 | 65 000 | 62 548 | 37 162 | 90 799 |
Interest Received Classified As Operating Activities | 30 | | | | 253 | 866 |
Net Cash Flows From Used In Financing Activities | -135 507 | 122 494 | 276 823 | 94 709 | 182 024 | 12 945 |
Net Cash Flows From Used In Investing Activities | -336 609 | -127 104 | -90 460 | -63 860 | -50 404 | -238 597 |
Net Cash Flows From Used In Operating Activities | -267 509 | 982 088 | -794 208 | -326 382 | -392 480 | 186 840 |
Net Cash Generated From Operations | -174 775 | 1 111 358 | -737 333 | -273 232 | -355 571 | 392 926 |
Net Current Assets Liabilities | 3 574 858 | 3 393 636 | 2 301 648 | 2 084 565 | 1 392 034 | 1 482 573 |
Net Debt Funds | | -1 409 489 | -797 448 | -611 880 | -174 928 | -123 171 |
Net Deferred Tax Liability Asset | 5 743 | 28 366 | | | 48 844 | 18 840 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 262 199 | -52 232 | -1 011 816 | -168 457 | -718 809 | 317 971 |
Other Comprehensive Income Expense Net Tax | | | | | | 87 677 |
Other Creditors | 66 121 | 26 753 | 17 177 | 22 841 | 31 457 | 53 974 |
Other Interest Expense | 42 635 | 71 986 | 59 329 | 55 421 | 31 934 | 69 051 |
Other Interest Income | | | | | 253 | 866 |
Other Interest Receivable Similar Income Finance Income | 30 | | | | 253 | 866 |
Other Operating Income Format1 | | | 272 627 | 204 674 | 5 932 | |
Other Taxation Social Security Payable | 603 204 | 461 700 | 620 790 | 156 771 | 203 411 | 129 805 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 24 125 | -30 528 | -12 535 | 15 145 | -27 261 | -176 555 |
Payments Received On Account | 1 764 982 | 714 182 | 884 224 | 1 052 759 | 1 167 954 | 947 641 |
Pension Costs Defined Contribution Plan | 63 220 | 106 486 | 115 091 | 122 532 | 114 788 | 152 489 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 112 220 | 117 486 | 121 091 | 128 532 | 120 788 | 158 489 |
Prepayments Accrued Income | | | 157 394 | 28 259 | | |
Proceeds From Government Grants Classified As Financing Activities | | | 272 627 | 204 674 | 5 932 | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | -111 382 | 91 966 | -8 339 | | | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | -8 339 | -94 820 | 148 831 | -163 610 |
Proceeds From Sales Property Plant Equipment | 16 400 | 35 171 | 25 000 | 37 033 | 31 769 | 46 000 |
Production Average Number Employees | 221 | 179 | 135 | 137 | 126 | 124 |
Profit Loss | 176 622 | -165 322 | -1 048 450 | -213 482 | -804 562 | 97 916 |
Profit Loss On Ordinary Activities Before Tax | 215 447 | -142 699 | -1 076 816 | -231 005 | -755 718 | 228 038 |
Property Plant Equipment Gross Cost | 665 824 | 768 513 | 853 973 | 890 406 | 638 559 | 983 183 |
Provisions | 5 743 | 28 366 | | | 48 844 | 81 653 |
Purchase Property Plant Equipment | 353 009 | 162 275 | 115 460 | 100 893 | 82 173 | 284 597 |
Revenue From Rendering Services | 15 655 959 | 12 251 928 | 9 668 186 | 10 444 056 | 9 432 504 | 13 874 311 |
Social Security Costs | 990 613 | 757 905 | 598 618 | 658 982 | 487 664 | 853 044 |
Staff Costs Employee Benefits Expense | 11 614 265 | 8 734 192 | 7 381 620 | 7 919 694 | 6 967 041 | 9 871 365 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 5 743 | 28 366 | | | 48 844 | 81 653 |
Tax Decrease From Utilisation Tax Losses | | -46 818 | -27 934 | -41 252 | -134 161 | |
Tax Expense Credit Applicable Tax Rate | 40 935 | -27 113 | -204 595 | -43 891 | -143 586 | 45 553 |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | | | | | | 116 153 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -9 571 | -24 028 | -3 178 | 1 675 | -1 717 | -7 556 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 439 | 4 323 | 1 193 | 964 | 11 142 | 1 349 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 178 646 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | 22 623 | -28 366 | | 48 844 | 13 969 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 5 743 | 22 623 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 825 | 22 623 | -28 366 | -17 523 | 48 844 | 130 122 |
Total Assets Less Current Liabilities | 3 966 675 | 3 864 195 | 2 783 454 | 2 553 228 | 1 826 899 | 2 194 750 |
Total Current Tax Expense Credit | 33 082 | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 106 517 |
Trade Creditors Trade Payables | 253 591 | 151 857 | 198 111 | 309 784 | 316 539 | 266 766 |
Trade Debtors Trade Receivables | 6 054 105 | 3 387 036 | 3 204 634 | 2 996 572 | 3 099 370 | 2 884 877 |
Turnover Revenue | 15 655 959 | 12 251 928 | 9 668 186 | 10 444 056 | 9 432 504 | 13 874 311 |
Unused Provision Reversed | | | 28 366 | | | |
Wages Salaries | 10 511 432 | 7 858 801 | 6 661 911 | 7 132 180 | 6 358 589 | 8 859 832 |
Advances Credits Directors | | 25 000 | 25 000 | 23 000 | 23 000 | |
Advances Credits Made In Period Directors | | 25 000 | | | | |
Advances Credits Repaid In Period Directors | | | | 2 000 | | |
Company Contributions To Money Purchase Plans Directors | 49 000 | 11 000 | 6 000 | 6 000 | 6 000 | 6 000 |
Director Remuneration | 148 656 | 148 656 | 148 656 | 152 428 | 138 447 | 148 656 |
Director Remuneration Benefits Excluding Payments To Third Parties | 197 656 | 159 656 | 154 656 | 158 428 | 144 447 | 154 656 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 |