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 | 713 439 | 654 030 | 945 535 | 2 863 877 | 3 721 662 |
Current Assets | 10 115 513 | 8 299 974 | 14 390 591 | 16 756 954 | 17 973 202 |
Debtors | 6 340 401 | 4 888 988 | 9 104 153 | 9 678 316 | 8 988 956 |
Net Assets Liabilities | 4 697 982 | 4 999 514 | 8 065 967 | 10 556 445 | 12 305 584 |
Other Debtors | 146 187 | 303 553 | 99 328 | 131 782 | 66 601 |
Property Plant Equipment | 972 160 | 1 091 674 | 939 103 | 953 948 | 907 870 |
Total Inventories | 3 061 673 | 2 756 956 | 4 340 903 | 4 214 761 | |
|
Other Financial Data |
Audit Fees Expenses | | | 15 500 | 25 365 | 28 400 |
Other Non-audit Services Fees | | | 11 602 | 14 427 | 7 246 |
Other Taxation Advisory Services Fees | | | 4 290 | 3 430 | |
Taxation Compliance Services Fees | | | 2 000 | 2 485 | 2 735 |
Accrued Liabilities Deferred Income | 807 595 | 605 550 | 930 645 | 891 024 | 924 898 |
Accumulated Amortisation Impairment Intangible Assets | 24 178 | 26 540 | 30 623 | 37 829 | 45 006 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 244 035 | 2 479 373 | 2 715 749 | 2 960 914 | 3 226 947 |
Additions Other Than Through Business Combinations Intangible Assets | | | 70 000 | 1 765 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 354 852 | 98 990 | 260 010 | 219 955 |
Administrative Expenses | | | 3 312 448 | 3 469 880 | 3 694 420 |
Amortisation Expense Intangible Assets | | | 4 083 | 7 206 | |
Amortisation Impairment Expense Intangible Assets | | | 4 083 | 7 206 | 7 177 |
Average Number Employees During Period | 62 | 69 | 75 | 76 | 70 |
Cash Cash Equivalents Cash Flow Value | | 654 030 | 945 535 | 2 863 877 | 3 721 662 |
Corporation Tax Payable | 103 379 | 24 405 | 543 064 | 353 281 | 457 728 |
Cost Sales | | | 27 044 091 | 30 683 406 | 27 974 623 |
Creditors | 6 263 135 | 4 236 768 | 7 154 509 | 7 036 463 | 6 458 805 |
Current Tax For Period | | | 953 160 | 750 218 | 865 775 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 19 769 | 3 335 | -8 488 |
Depreciation Expense Property Plant Equipment | | | 251 561 | 245 165 | |
Depreciation Impairment Expense Property Plant Equipment | | | 251 561 | 245 165 | 266 033 |
Distribution Costs | | | 2 208 526 | 1 913 779 | 1 874 330 |
Dividends Paid | | | 780 835 | 770 004 | 1 684 664 |
Dividends Paid Classified As Financing Activities | -661 500 | -647 375 | -780 835 | -770 004 | -1 384 664 |
Dividends Paid On Shares Interim | | | 780 835 | 770 004 | 1 684 664 |
Finished Goods Goods For Resale | 2 049 731 | 2 095 318 | 2 724 463 | 3 372 589 | 4 045 750 |
Fixed Assets | 974 522 | 1 091 674 | 1 005 020 | 1 014 424 | 961 169 |
Further Item Interest Expense Component Total Interest Expense | | | 10 280 | 1 387 | 127 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 41 719 | -1 389 | 1 185 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 721 604 | 1 510 114 | 1 220 362 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 126 552 | 28 948 | -35 457 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -2 399 082 | -71 737 | 982 105 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 4 215 165 | 574 163 | -689 360 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 583 947 | -126 142 | 1 047 823 |
Gain Loss On Disposals Property Plant Equipment | | | 500 | | |
Government Grant Income | | | 17 414 | | |
Gross Profit Loss | | | 10 398 930 | 9 396 934 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -499 000 | -940 001 | -760 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -291 505 | -1 918 342 | -857 785 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 64 499 | | -1 328 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 362 | 4 083 | 7 206 | 7 177 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 235 338 | 251 561 | 245 165 | 266 033 |
Intangible Assets | 2 362 | | 65 917 | 60 476 | 53 299 |
Intangible Assets Gross Cost | 26 540 | 26 540 | 96 540 | 98 305 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 397 | 397 | |
Interest Income On Bank Deposits | | | 23 | 44 | 3 517 |
Interest Paid Classified As Operating Activities | | | -10 677 | -1 784 | -3 736 |
Interest Payable Similar Charges Finance Costs | | | 10 677 | 1 784 | 3 736 |
Interest Received Classified As Investing Activities | | | -23 | -44 | -3 517 |
Net Cash Generated From Operations | | | -1 750 484 | -3 891 862 | -3 222 623 |
Net Current Assets Liabilities | 3 852 378 | 4 063 206 | 7 236 082 | 9 720 491 | 11 514 397 |
Net Finance Income Costs | | | 23 | 44 | 3 517 |
Operating Profit Loss | | | 4 895 370 | 4 015 775 | |
Other Creditors | 21 566 | 5 200 | 8 788 | 17 072 | 310 660 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 15 185 | | |
Other Disposals Property Plant Equipment | | | 15 185 | | |
Other Interest Receivable Similar Income Finance Income | | | 23 | 44 | 3 517 |
Other Operating Income Format1 | | | 17 414 | 2 500 | 6 350 |
Other Taxation Social Security Payable | | | 286 883 | 490 376 | 427 424 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 48 877 | 51 396 | 58 807 | 66 025 | 63 169 |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Prepayments Accrued Income | 565 745 | 297 557 | 840 486 | 729 191 | 416 286 |
Proceeds From Sales Property Plant Equipment | | | -500 | | |
Profit Loss | 1 345 760 | 948 907 | 3 847 288 | 3 260 482 | 3 433 803 |
Profit Loss On Ordinary Activities Before Tax | | | 4 884 716 | 4 014 035 | 4 289 762 |
Property Plant Equipment Gross Cost | 3 216 195 | 3 571 047 | 3 654 852 | 3 914 862 | 4 134 817 |
Provisions For Liabilities Balance Sheet Subtotal | 128 918 | 155 366 | 175 135 | 178 470 | 169 982 |
Purchase Intangible Assets | | | -70 000 | -1 765 | |
Purchase Property Plant Equipment | | | -98 990 | -260 010 | -219 955 |
Raw Materials Consumables | 1 011 942 | 661 638 | 1 616 440 | 842 172 | |
Social Security Costs | 198 798 | 212 818 | 267 552 | 273 100 | |
Staff Costs Employee Benefits Expense | 2 053 743 | 2 221 236 | 2 738 984 | 2 924 684 | 2 629 726 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 128 918 | 155 366 | 175 135 | | |
Tax Expense Credit Applicable Tax Rate | | | 928 096 | 762 667 | 858 070 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 571 | 6 092 | 8 711 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 1 037 428 | 753 553 | 855 959 |
Total Assets Less Current Liabilities | 4 826 900 | 5 154 880 | 8 241 102 | 10 734 915 | 12 475 566 |
Total Current Tax Expense Credit | | | 1 017 659 | 750 218 | 864 447 |
Total Operating Lease Payments | | | 453 535 | 470 494 | |
Trade Creditors Trade Payables | 4 566 940 | 3 000 635 | 5 385 129 | 5 284 710 | 4 338 095 |
Trade Debtors Trade Receivables | 5 628 469 | 4 287 878 | 8 164 339 | 8 817 343 | 8 506 069 |
Turnover Revenue | | | 37 443 021 | 40 080 340 | |
Wages Salaries | 1 806 068 | 1 957 022 | 2 412 625 | 2 585 559 | 2 312 166 |
Director Remuneration | | | 41 535 | 51 337 | 66 710 |