Profit & Loss |
Date of Accounts |
2017-05-31 | 2018-05-31 | 2019-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 812 715 | 1 391 398 | 2 233 333 |
Current Assets | 8 017 217 | 7 312 162 | 8 638 212 |
Debtors | 5 141 389 | 5 835 136 | 6 338 401 |
Net Assets Liabilities | 4 933 218 | 4 860 445 | 5 043 279 |
Other Debtors | 288 916 | 261 184 | 228 603 |
Property Plant Equipment | 1 319 376 | 1 293 779 | 1 320 955 |
Total Inventories | 63 113 | 85 628 | 66 478 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 10 000 |
Accrued Liabilities Deferred Income | 205 356 | 182 240 | 581 785 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 051 184 | 1 238 444 | 1 420 469 |
Additional Provisions Increase From New Provisions Recognised | | | 30 076 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 392 630 | 429 032 |
Administrative Expenses | 7 495 442 | 7 909 284 | 8 284 870 |
Amounts Owed To Directors | 24 628 | | 10 175 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | 165 | 162 | 164 |
Cash Cash Equivalents Cash Flow Value | 2 812 715 | 1 391 398 | 2 233 333 |
Corporation Tax Payable | 277 978 | 82 744 | 75 483 |
Cost Inventories Recognised As Expense Gross | 2 157 642 | 2 068 494 | 2 928 848 |
Cost Sales | 10 152 315 | 12 308 565 | 14 778 766 |
Creditors | 4 079 501 | 3 425 903 | 4 556 090 |
Current Tax For Period | 278 013 | 82 744 | 75 483 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 734 | -4 068 | 30 076 |
Deferred Tax Liabilities | 148 947 | 144 879 | 174 955 |
Depreciation Expense Property Plant Equipment | 320 436 | 331 711 | 308 987 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 144 451 | 126 962 |
Disposals Property Plant Equipment | | 230 967 | 219 831 |
Dividends Paid | 317 300 | 307 610 | 248 850 |
Dividends Paid Classified As Financing Activities | 317 300 | 307 610 | 248 850 |
Dividends Paid On Shares | 317 300 | 307 610 | 248 850 |
Finance Lease Liabilities Present Value Total | 428 497 | 412 906 | 429 571 |
Finance Lease Payments Owing Minimum Gross | 456 097 | 433 247 | 456 000 |
Financial Assets | 7 885 252 | 7 155 627 | 8 530 332 |
Financial Liabilities | 2 916 643 | 2 555 509 | 2 875 800 |
Fixed Assets | 1 319 376 | 1 293 779 | 1 320 955 |
Future Finance Charges On Finance Leases | 27 600 | 20 341 | 26 429 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 614 128 | 496 085 | 412 069 |
Gain Loss In Cash Flows From Change In Accrued Items | 12 707 | -23 116 | 399 545 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 016 664 | -395 252 | 721 202 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 366 009 | -693 747 | -503 265 |
Gain Loss In Cash Flows From Change In Inventories | -1 777 | -22 515 | 19 150 |
Gain Loss On Disposals Property Plant Equipment | -212 | 7 164 | 16 185 |
Gross Profit Loss | 8 823 104 | 8 231 327 | 8 834 138 |
Income Taxes Paid Refund Classified As Operating Activities | 390 467 | 277 978 | 82 744 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 100 548 | -1 421 317 | 841 935 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 331 711 | 308 987 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 18 583 | 23 650 | 21 576 |
Interest Income On Bank Deposits | 112 | 122 | 28 |
Interest Paid Classified As Operating Activities | 18 583 | 23 650 | 21 576 |
Interest Payable Similar Charges Finance Costs | 18 583 | 23 650 | 21 576 |
Interest Received Classified As Operating Activities | 139 | 122 | 28 |
Net Cash Flows From Used In Financing Activities | -437 704 | -347 819 | -222 020 |
Net Cash Flows From Used In Investing Activities | -391 310 | -298 950 | -319 978 |
Net Cash Flows From Used In Operating Activities | 929 562 | -774 548 | 1 383 933 |
Net Cash Generated From Operations | 1 338 473 | -473 042 | 1 488 225 |
Net Current Assets Liabilities | 3 937 716 | 3 886 259 | 4 082 122 |
Net Deferred Tax Liability Asset | 148 947 | 144 879 | 174 955 |
Operating Profit Loss | 1 356 240 | 337 041 | 558 791 |
Other Creditors | 199 955 | 182 940 | 219 895 |
Other Departments Average Number Employees | 44 | 47 | 48 |
Other Finance Income | | 27 | |
Other Interest Receivable Similar Income Finance Income | 139 | 122 | 28 |
Other Operating Income Format1 | 28 578 | 14 998 | 9 523 |
Other Taxation Social Security Payable | 679 524 | 604 600 | 1 009 135 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 114 662 | 15 581 | -16 655 |
Pension Costs Defined Contribution Plan | 84 875 | 79 062 | 142 955 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 84 875 | 79 062 | 142 955 |
Premises Costs | 37 352 | 36 847 | 34 078 |
Prepayments Accrued Income | 68 852 | 62 003 | 41 402 |
Proceeds From Borrowings Classified As Financing Activities | -5 742 | -24 628 | 10 175 |
Proceeds From Sales Property Plant Equipment | 28 020 | 93 680 | 109 054 |
Profit Loss | 1 070 517 | 234 837 | 431 684 |
Profit Loss On Ordinary Activities Before Tax | 1 337 796 | 313 513 | 537 243 |
Property Plant Equipment Gross Cost | 2 370 560 | 2 532 223 | 2 741 424 |
Provisions | 148 947 | 144 879 | 174 955 |
Provisions For Liabilities Balance Sheet Subtotal | 148 947 | 144 879 | 174 955 |
Purchase Property Plant Equipment | 419 330 | 392 630 | 429 032 |
Raw Materials | 63 113 | 85 628 | 66 478 |
Revenue Arising From Exchanges Goods Or Services Rendering Services | 18 975 419 | 20 539 892 | 23 612 904 |
Social Security Costs | 534 183 | 587 839 | 629 070 |
Staff Costs Employee Benefits Expense | 5 765 781 | 6 082 599 | 6 443 750 |
Tax Expense Credit Applicable Tax Rate | 265 285 | 59 567 | 102 076 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 269 | 5 390 | 3 052 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 263 | 13 719 | 431 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 267 279 | 78 676 | 105 559 |
Total Assets Less Current Liabilities | 5 257 092 | 5 180 038 | 5 403 077 |
Total Operating Lease Payments | 93 491 | 94 513 | 75 706 |
Trade Creditors Trade Payables | 2 438 490 | 2 135 177 | 2 414 889 |
Trade Debtors Trade Receivables | 4 783 621 | 5 511 949 | 6 068 396 |
Turnover Revenue | 18 975 419 | 20 539 892 | 23 612 904 |
Unused Provision Reversed | | 4 068 | |
Wages Salaries | 5 146 723 | 5 415 698 | 5 671 725 |
Advances Credits Directors | 24 628 | 8 904 | 10 175 |
Advances Credits Made In Period Directors | | 33 532 | |
Advances Credits Repaid In Period Directors | 5 742 | | |
Company Contributions To Money Purchase Plans Directors | 26 960 | 16 960 | 26 960 |
Director Remuneration | 268 910 | 258 376 | 279 335 |
Director Remuneration Benefits Excluding Payments To Third Parties | 295 870 | 275 336 | 306 295 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |