Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2017-05-31 | 2018-05-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 1 069 899 | 1 786 669 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 175 788 | 45 732 | 266 957 | |
Current Assets | 1 325 269 | 1 692 945 | 2 395 996 | 2 246 383 | 2 305 530 | 1 680 940 |
Debtors | 842 439 | 1 180 554 | 1 556 912 | 1 334 869 | 462 409 | 1 680 940 |
Net Assets Liabilities | | | 2 957 751 | 1 540 459 | 1 876 084 | 1 680 940 |
Other Debtors | | | 368 | 61 502 | | |
Property Plant Equipment | | | 5 141 369 | 5 859 001 | 6 704 433 | |
Total Inventories | | | 663 296 | 865 782 | 1 576 164 | |
Cash Bank In Hand | 300 | 300 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 069 899 | 1 786 669 | | | | |
Stocks Inventory | 482 530 | 512 091 | | | | |
Tangible Fixed Assets | 1 454 730 | 1 910 769 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 870 | 870 | | | | |
Profit Loss Account Reserve | 888 647 | 1 608 301 | | | | |
Shareholder Funds | 1 069 899 | 1 786 669 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 6 400 | 10 000 | | |
Accrued Liabilities Deferred Income | | | | | 177 889 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 71 539 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 026 055 | 2 454 334 | 3 914 123 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 289 231 | | |
Administration Support Average Number Employees | | | 23 | 28 | | |
Administrative Expenses | | | 1 151 588 | 1 521 232 | 1 080 686 | 76 874 |
Amounts Owed By Group Undertakings | | | | | 410 022 | 1 680 940 |
Amounts Owed To Group Undertakings | | | | | 92 573 | |
Amounts Owed To Related Parties | | | 101 | 101 | | |
Applicable Tax Rate | | | 20 | 19 | | |
Average Number Employees During Period | | | 97 | 93 | 82 | 7 |
Balances With Banks | | | 175 477 | 43 981 | | |
Bank Borrowings | | | 658 887 | 514 480 | | |
Bank Borrowings Overdrafts | | | -297 195 | -494 995 | | |
Bank Overdrafts | | | 297 195 | 494 995 | | |
Capital Commitments | | | 349 040 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 1 997 311 | 2 415 944 | | |
Cash Cash Equivalents | | | 175 788 | 45 732 | | |
Cash Cash Equivalents Cash Flow Value | | | -12 842 | -121 407 | | |
Cash On Hand | | | 311 | 1 751 | | |
Comprehensive Income Expense | | | 342 738 | -1 372 292 | | |
Cost Sales | | | 6 589 964 | 8 538 285 | 5 608 341 | 297 125 |
Creditors | | | 2 140 923 | 2 441 540 | 5 447 402 | |
Current Tax For Period | | | 40 427 | -44 464 | | |
Deferred Income | | | 540 495 | 570 079 | 501 910 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 39 824 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -16 946 | 1 912 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 26 025 | 5 945 | 139 250 | -22 995 |
Deferred Tax Liabilities | | | 26 939 | 388 438 | | |
Depreciation Amortisation Expense | | | 366 991 | 498 898 | | |
Depreciation Expense Property Plant Equipment | | | 366 991 | 498 898 | 615 892 | 48 875 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -70 617 | | |
Disposals Property Plant Equipment | | | | -143 320 | | |
Dividends Paid | | | 10 000 | 45 000 | | |
Dividends Paid Classified As Financing Activities | | | -10 000 | -45 000 | | |
Finance Lease Liabilities Present Value Total | | | 865 961 | 956 118 | | |
Financial Liabilities | | | 75 580 | 400 863 | | |
Finished Goods Goods For Resale | | | | | 456 599 | |
Fixed Assets | 1 484 931 | 1 940 970 | 5 141 570 | 5 859 202 | | |
Further Item Creditors Component Total Creditors | | | 189 322 | 88 497 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 39 824 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 55 117 | 13 731 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 26 766 | 56 501 | 16 672 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 3 228 | -1 058 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -421 241 | -1 893 544 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 423 703 | -222 043 | | |
Gain Loss In Cash Flows From Change In Deferred Items | | | 115 960 | 29 584 | | |
Gain Loss In Cash Flows From Change In Inventories | | | 132 410 | 202 486 | | |
Gain Loss On Disposals Property Plant Equipment | | | -362 | -72 703 | 11 958 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 28 127 | 4 591 | | |
Gain Loss On Revaluation Property Plant Equipment Net Tax In Other Comprehensive Income | | | 1 585 | | | |
Government Grant Income | | | 41 315 | 43 390 | 34 378 | 2 427 |
Gross Profit Loss | | | 1 576 603 | 149 947 | | |
Impairment Loss Property Plant Equipment | | | | | 70 344 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 140 028 | -430 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -108 565 | -327 856 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 478 | 5 085 | | |
Increase Decrease In Existing Provisions | | | | 5 945 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 498 896 | | 48 875 |
Intangible Assets Gross Cost | | | | | 71 539 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 15 136 | 38 884 | 108 825 | 10 110 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 6 677 | -2 784 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 38 390 | 41 731 | 991 | |
Interest Paid Classified As Financing Activities | | | -60 203 | -77 831 | | |
Interest Paid Classified As Operating Activities | | | 60 203 | 77 831 | | |
Interest Payable Similar Charges Finance Costs | | | 60 203 | 77 831 | 109 816 | 10 110 |
Investments Fixed Assets | 30 201 | 30 201 | 201 | 201 | | |
Investments In Subsidiaries | | | 201 | 201 | | |
Loans From Group Undertakings | | | | | 4 974 620 | |
Minimum Operating Lease Payments Recognised As Expense | | | 9 225 | 11 522 | | |
Net Cash Flows From Used In Financing Activities | | | -197 918 | -752 609 | | |
Net Cash Flows From Used In Investing Activities | | | -585 390 | -762 068 | | |
Net Cash Flows From Used In Operating Activities | | | 674 743 | 1 186 821 | | |
Net Cash Generated From Operations | | | 814 771 | 1 186 391 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 833 683 | -756 294 | | |
Net Current Assets Liabilities | 301 755 | 798 205 | 339 597 | -1 488 765 | 929 123 | 1 680 940 |
Number Shares Issued Fully Paid | | | 580 | 580 | | |
Operating Profit Loss | | | 466 330 | -1 327 895 | | |
Other Comprehensive Income Expense Net Tax | | | 1 585 | -2 159 | | |
Other Creditors | | | 358 721 | 1 496 433 | 37 580 | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | 71 539 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 3 962 998 |
Other Disposals Intangible Assets | | | | | | 71 539 |
Other Disposals Property Plant Equipment | | | | | | 10 618 556 |
Other Operating Income Format1 | | | 41 315 | 43 390 | 34 378 | 2 427 |
Other Payables Accrued Expenses | | | 72 879 | 212 431 | | |
Other Remaining Borrowings | | | 145 403 | | 4 974 620 | |
Other Revenue | | | 33 416 | 129 490 | | |
Other Taxation Social Security Payable | | | | | 137 780 | |
Ownership Interest In Subsidiary Percent | | | 100 | 100 | | |
Par Value Share | | 1 | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -266 063 | -361 861 | | |
Pension Costs Defined Contribution Plan | | | 53 794 | 19 539 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 32 273 | 2 486 |
Prepayments | | | 98 236 | 41 680 | | |
Prepayments Accrued Income | | | | | 32 315 | |
Proceeds From Sales Property Plant Equipment | | | 650 | | | |
Production Average Number Employees | | | 74 | 65 | | |
Profit Loss | | | 341 153 | -1 372 292 | 86 399 | -195 144 |
Profit Loss On Ordinary Activities Before Tax | | | 406 127 | -1 405 726 | 225 649 | -178 315 |
Property Plant Equipment Gross Cost | | | 7 167 424 | 8 313 335 | 10 618 556 | |
Provisions | | | 382 493 | 388 438 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 382 493 | 388 438 | | |
Purchase Property Plant Equipment | | | -586 040 | -762 068 | | |
Raw Materials Consumables | | | | | 1 119 565 | |
Revenue From Sale Goods | | | 8 133 151 | 8 558 742 | | |
Social Security Costs | | | 146 177 | 155 360 | 143 341 | 10 345 |
Staff Costs Employee Benefits Expense | | | 2 114 788 | 2 057 330 | 1 908 515 | 161 227 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 310 070 | |
Taxation Social Security Payable | | | 434 072 | 300 732 | | |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | 231 733 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 3 507 | 99 |
Tax Expense Credit Applicable Tax Rate | | | 81 225 | -267 088 | 42 873 | -33 880 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 53 943 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 695 | 9 | -27 427 | -2 747 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 64 974 | -33 434 | 139 250 | 16 829 |
Total Assets Less Current Liabilities | 1 786 686 | 2 739 175 | 5 481 167 | 4 370 437 | 7 633 556 | 1 680 940 |
Total Borrowings | | | 1 524 848 | 1 470 598 | 4 974 620 | |
Total Deferred Tax Expense Credit | | | | | 139 250 | 16 829 |
Total Operating Lease Payments | | | 10 235 | 19 186 | | |
Trade Creditors Trade Payables | | | 192 796 | 617 133 | 901 457 | |
Trade Debtors Trade Receivables | | | 1 458 308 | 1 231 687 | 20 072 | |
Turnover Revenue | | | 8 166 567 | 8 688 232 | 6 990 114 | 203 367 |
Wages Salaries | | | 1 914 817 | 1 882 431 | 1 732 901 | 148 396 |
Company Contributions To Defined Benefit Plans Directors | | | | | 3 780 | 315 |
Company Contributions To Money Purchase Plans Directors | | | 43 780 | 3 780 | | |
Director Remuneration | | | 91 869 | 91 511 | 148 956 | 7 500 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 152 736 | 7 815 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 2 | | |
Accruals Deferred Income | -99 947 | -238 616 | | | | |
Capital Redemption Reserve | 290 | 290 | | | | |
Creditors Due After One Year | 433 612 | 510 835 | | | | |
Creditors Due Within One Year | 1 023 514 | 894 740 | | | | |
Instalment Debts Due After5 Years | 189 110 | 148 051 | | | | |
Number Shares Allotted | 870 | 870 | | | | |
Percentage Subsidiary Held | | 100 | | | | |
Provisions For Liabilities Charges | 183 228 | 203 055 | | | | |
Revaluation Reserve | 90 334 | 87 450 | | | | |
Share Premium Account | 89 758 | 89 758 | | | | |
Value Shares Allotted | 870 | 870 | | | | |