Profit & Loss |
Date of Accounts |
2017-05-31 | 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 | 682 557 | 149 455 | 1 038 067 | 1 645 892 | 1 253 121 | 2 933 547 | 3 101 834 |
Current Assets | 4 940 267 | 4 417 847 | 5 127 941 | 5 907 515 | 5 961 549 | 7 202 802 | 6 745 251 |
Debtors | 4 216 272 | 4 231 581 | 3 996 444 | 4 215 680 | 4 626 625 | 4 236 442 | 3 596 214 |
Net Assets Liabilities | 1 684 892 | 1 609 528 | 1 415 865 | 1 436 268 | 1 983 917 | 2 600 708 | 2 806 063 |
Other Debtors | 68 546 | 223 965 | 155 682 | 187 921 | 328 599 | 574 547 | 426 413 |
Property Plant Equipment | 274 771 | 264 781 | 191 504 | 335 480 | 238 591 | 200 731 | 212 582 |
Total Inventories | 41 438 | 36 811 | 93 430 | 45 943 | 81 803 | 32 813 | |
|
Other Financial Data |
Audit Fees Expenses | 7 880 | 8 485 | 8 400 | 8 820 | 6 400 | 7 000 | 7 000 |
Accrued Liabilities Deferred Income | 327 683 | 304 896 | 113 404 | 113 735 | 174 708 | 180 454 | 134 473 |
Accumulated Depreciation Impairment Property Plant Equipment | 452 811 | 508 056 | 563 417 | 613 458 | 654 110 | 641 181 | 696 303 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 77 512 | 4 044 | 224 041 | 9 438 | 42 402 | 73 709 |
Administrative Expenses | 1 524 288 | 1 183 371 | 1 274 865 | 1 324 830 | 1 380 016 | 1 596 059 | 1 540 602 |
Amounts Recoverable On Contracts | 3 068 995 | 3 256 683 | 3 258 957 | 3 424 337 | 2 047 510 | 2 014 247 | 2 584 985 |
Average Number Employees During Period | 132 | 134 | 121 | 122 | 124 | 116 | 124 |
Balances Amounts Owed By Related Parties | | | | 3 753 | 6 529 | 24 835 | 417 909 |
Balances Amounts Owed To Related Parties | 296 149 | 310 994 | 389 257 | 506 360 | 276 854 | 305 133 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 98 384 | 26 361 | 19 770 | 208 947 | 147 424 | 101 771 | |
Cash Cash Equivalents Cash Flow Value | 682 557 | 149 455 | 1 038 067 | 1 645 892 | 1 253 121 | 2 933 547 | 3 101 834 |
Comprehensive Income Expense | 397 280 | 322 601 | 71 461 | 341 397 | 960 441 | 982 282 | 517 241 |
Corporation Tax Payable | 143 559 | 82 734 | 31 960 | 52 884 | 236 708 | 236 966 | 131 599 |
Cost Sales | 17 118 518 | 21 042 924 | 15 828 562 | 19 224 841 | 21 393 586 | 23 188 615 | 23 845 619 |
Creditors | 16 544 | 4 047 | 3 880 391 | 123 851 | 52 792 | 4 761 077 | 4 106 319 |
Current Tax For Period | 143 559 | 82 734 | 31 960 | 52 885 | 246 208 | 236 966 | 131 599 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -74 | 1 280 | 2 728 | 12 107 | -2 088 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 917 | 704 | -12 157 | 29 284 | -16 862 | -6 610 | 3 703 |
Depreciation Expense Property Plant Equipment | 50 534 | 69 071 | 66 030 | 20 759 | 41 785 | | |
Depreciation Impairment Expense Property Plant Equipment | | 84 932 | 72 620 | 75 388 | 97 925 | 62 372 | 61 768 |
Distribution Costs | 366 423 | 424 228 | 383 425 | 403 872 | 419 815 | 439 588 | 519 076 |
Dividends Paid | 180 800 | 271 620 | 265 123 | 320 994 | 412 792 | 365 491 | 311 886 |
Dividends Paid Classified As Financing Activities | -180 800 | -271 620 | -265 123 | -320 994 | -412 792 | -365 491 | -311 886 |
Dividends Paid On Shares Final | | 271 620 | 265 123 | 320 994 | 412 792 | 365 491 | 311 886 |
Finance Lease Liabilities Present Value Total | 55 813 | 15 711 | 4 047 | 123 851 | 52 792 | 59 618 | 12 184 |
Finance Lease Payments Owing Minimum Gross | 68 308 | 28 672 | 4 047 | 199 406 | 127 820 | 59 618 | 12 184 |
Further Item Tax Increase Decrease Component Adjusting Items | -475 | 815 | 340 | 245 | | | |
Future Finance Charges On Finance Leases | 12 495 | 12 961 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 136 838 | 153 783 | 189 459 | 129 932 | 246 226 | 273 768 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -903 795 | -654 852 | 697 987 | -663 244 | 501 957 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -235 136 | 219 236 | 410 945 | -390 183 | -640 228 |
Gain Loss In Cash Flows From Change In Inventories | | | 56 619 | -47 487 | 35 860 | -48 990 | 14 390 |
Gain Loss On Disposals Property Plant Equipment | -4 967 | 57 | -2 577 | 1 084 | -1 203 | 6 990 | |
Government Grant Income | | | | 58 028 | 150 899 | 51 961 | |
Gross Profit Loss | 2 504 355 | 2 027 890 | 1 751 663 | 2 093 862 | 2 854 115 | 3 167 375 | |
Income From Related Parties | 50 832 | 54 077 | 52 262 | 45 769 | 35 427 | 146 862 | 147 638 |
Income Taxes Paid Refund Classified As Operating Activities | -159 762 | -143 559 | -82 734 | -31 961 | -62 384 | -236 708 | -236 966 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 533 102 | -888 612 | -607 825 | | -1 680 426 | -168 287 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 84 932 | 72 620 | 75 388 | 97 925 | 62 372 | 61 768 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 379 | 3 426 | 1 008 | 699 | 2 983 | 3 281 | |
Interest Income On Bank Deposits | 3 331 | 1 639 | 178 | 3 805 | -306 | 442 | 20 409 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 3 331 | 1 639 | 178 | 3 805 | -306 | 442 | 20 409 |
Interest Paid Classified As Operating Activities | | | | | | -3 281 | -2 281 |
Interest Payable Similar Charges Finance Costs | 78 053 | 15 965 | 1 008 | 699 | 2 983 | 3 281 | 2 281 |
Interest Received Classified As Investing Activities | -3 331 | -1 639 | -178 | -3 805 | 306 | -442 | -20 409 |
Net Cash Flows From Used In Financing Activities | | 311 722 | 276 787 | 336 021 | | | |
Net Cash Flows From Used In Investing Activities | | 73 246 | 1 742 | 4 089 | | | |
Net Cash Flows From Used In Operating Activities | | 148 134 | -1 167 141 | -947 935 | -94 152 | -2 131 199 | |
Net Cash Generated From Operations | | -137 735 | -1 250 883 | -980 595 | -159 519 | -2 371 188 | -819 696 |
Net Current Assets Liabilities | 1 460 101 | 1 509 205 | 1 247 550 | 1 279 840 | 1 848 564 | 2 441 725 | 2 638 932 |
Net Finance Income Costs | 3 331 | 1 639 | 178 | 3 805 | -306 | 442 | 20 409 |
Net Interest Paid Received Classified As Operating Activities | -78 053 | -15 965 | -1 008 | -699 | -2 983 | -3 281 | |
Number Shares Issued Fully Paid | | 29 | | | | | |
Operating Profit Loss | 613 644 | 420 291 | 93 373 | 423 188 | 1 205 183 | 1 213 389 | |
Other Creditors | 274 599 | 281 578 | 155 443 | 387 821 | 342 773 | 454 100 | 458 236 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 687 | 17 259 | 25 347 | 57 273 | 75 301 | 6 646 |
Other Disposals Property Plant Equipment | | 32 257 | 21 960 | 30 024 | 65 675 | 93 191 | 6 736 |
Other Interest Receivable Similar Income Finance Income | 3 331 | 1 639 | 178 | 3 805 | -306 | 442 | 20 409 |
Other Operating Income Format1 | | | | 58 028 | 150 899 | 81 661 | 12 500 |
Other Taxation Social Security Payable | 328 260 | 163 995 | 338 919 | 461 226 | 120 311 | 117 272 | 125 406 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -40 383 | -40 102 | -11 664 | -15 027 | -71 586 | -68 202 | -47 434 |
Payments To Related Parties | 1 943 906 | 2 224 088 | 2 162 142 | 2 904 479 | 2 705 595 | 3 137 999 | 3 079 514 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 184 460 | 30 825 | 49 697 | 122 690 | 239 521 | 161 695 | 175 571 |
Prepayments Accrued Income | 129 292 | 145 358 | 147 453 | 144 905 | 163 158 | 159 323 | 245 093 |
Proceeds From Sales Property Plant Equipment | -2 766 | -2 627 | -2 124 | -5 761 | -7 199 | -24 880 | -458 |
Profit Loss | 397 280 | 322 601 | 71 461 | 341 397 | 960 441 | 982 282 | 517 241 |
Profit Loss On Ordinary Activities Before Tax | 538 922 | 405 965 | 92 544 | 426 294 | 1 201 894 | 1 210 550 | 652 543 |
Property Plant Equipment Gross Cost | 727 582 | 772 837 | 754 921 | 948 938 | 892 701 | 841 912 | 908 885 |
Provisions For Liabilities Balance Sheet Subtotal | 33 436 | 34 066 | 23 189 | | | | |
Purchase Property Plant Equipment | -84 304 | -77 512 | -4 044 | -13 655 | -9 438 | -42 402 | -73 709 |
Raw Materials Consumables | 41 438 | 36 811 | 93 430 | 45 943 | 81 803 | 32 813 | |
Social Security Costs | 448 665 | 286 740 | 313 581 | 340 172 | 358 496 | 375 610 | |
Staff Costs Employee Benefits Expense | 4 571 909 | 4 559 777 | 4 014 905 | 4 362 767 | 4 752 458 | 4 698 442 | 4 818 347 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 33 436 | 34 066 | 23 189 | 55 201 | 50 446 | 41 748 | 45 451 |
Tax Expense Credit Applicable Tax Rate | | 53 128 | 17 583 | 80 996 | 228 360 | 230 005 | 130 509 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -239 | | | | | | -2 046 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -74 | 1 280 | 2 728 | 12 107 | -2 088 | 740 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 445 | -74 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 35 805 | 5 490 | 1 880 | 928 | 986 | 351 | 6 099 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 141 642 | 83 364 | 21 083 | 84 897 | 241 453 | 228 268 | 135 302 |
Total Assets Less Current Liabilities | 1 734 872 | 1 647 641 | 1 439 054 | 1 615 320 | 2 087 155 | 2 642 456 | 2 851 514 |
Total Deferred Tax Expense Credit | -1 917 | 630 | -10 877 | 32 012 | -4 755 | -8 698 | 3 703 |
Total Operating Lease Payments | 137 811 | 142 878 | 141 427 | 150 607 | 137 369 | 230 145 | |
Trade Creditors Trade Payables | 2 366 796 | 2 190 120 | 3 236 618 | 3 536 454 | 3 163 457 | 3 712 667 | 3 244 421 |
Trade Debtors Trade Receivables | 949 439 | 605 575 | 434 352 | 458 517 | 2 087 358 | 1 488 325 | 339 723 |
Turnover Revenue | 19 622 873 | 23 070 814 | 17 580 225 | 21 318 703 | 24 247 701 | 26 355 990 | |
Wages Salaries | 3 938 784 | 4 242 212 | 3 651 627 | 3 899 905 | 4 154 441 | 4 161 137 | 4 234 931 |
Company Contributions To Defined Benefit Plans Directors | 160 000 | 253 | 467 | 50 619 | 160 628 | 80 722 | |
Director Remuneration | | | 64 020 | 68 980 | 70 307 | 78 026 | 93 329 |
Director Remuneration Benefits Including Payments To Third Parties | | 88 918 | 64 487 | 119 599 | 230 935 | 158 748 | 182 301 |