Profit & Loss |
Date of Accounts |
2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | | | |
Net Worth | 892 990 | 893 210 | 1 132 035 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 392 005 | 2 555 320 | 1 911 376 | | | | | | | |
Cash Bank On Hand | | | 1 911 376 | 2 809 549 | 3 892 500 | 2 960 892 | 3 722 046 | 4 035 477 | 3 941 690 | 3 019 145 |
Current Assets | 3 798 316 | 4 114 740 | 3 124 045 | 4 121 457 | 6 178 536 | 5 919 601 | 6 368 078 | 6 238 164 | 7 493 141 | 8 535 180 |
Debtors | 1 406 311 | 1 559 420 | 1 212 669 | 1 311 908 | 2 286 036 | 2 958 709 | 2 646 032 | 2 202 687 | 3 551 451 | 5 516 035 |
Net Assets Liabilities | | | | | | | 1 721 646 | 1 849 641 | 2 430 199 | 2 324 063 |
Other Debtors | | | 23 875 | 46 583 | 134 649 | 119 821 | 301 398 | 55 806 | 70 001 | 436 831 |
Property Plant Equipment | | | 42 613 | 44 484 | 52 973 | 29 708 | 16 895 | 33 871 | 121 098 | |
Tangible Fixed Assets | 28 122 | 56 087 | 42 613 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | 100 000 | | | | | | | |
Profit Loss Account Reserve | 792 990 | 793 210 | 1 032 035 | | | | | | | |
Shareholder Funds | 892 990 | 893 210 | 1 132 035 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 000 | 15 000 | 20 423 | 19 000 | 15 500 |
Other Non-audit Services Fees | | | | | | | | | | 1 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | 23 333 | 41 333 | 64 000 | 50 000 | 10 000 |
Director Remuneration | | | | | | 486 516 | 475 511 | 524 355 | 728 692 | 1 079 107 |
Dividend Recommended By Directors | | | | | | | 1 650 000 | 1 650 000 | 2 250 000 | 1 050 000 |
Fees For Non-audit Services | | | | | | | 4 250 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 | 3 | 3 | 4 |
Accrued Liabilities Deferred Income | | | | | | 692 571 | 807 867 | 719 019 | 1 035 227 | 378 415 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 190 964 | 206 139 | 222 324 | 168 362 | 181 175 | 176 683 | 160 398 | 8 238 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 23 009 | 8 161 |
Administrative Expenses | 1 395 008 | 1 405 317 | 1 415 694 | 1 356 142 | 1 863 269 | 2 238 677 | 2 501 915 | 2 375 330 | 2 952 098 | 3 583 445 |
Amounts Owed By Group Undertakings | | | 118 503 | 133 198 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 152 750 | 314 625 | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 630 000 | 740 000 | | | | | | | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | | 65 | 74 | 69 | 73 | 76 | 71 | 71 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 960 892 | 3 722 046 | 4 035 477 | 3 941 690 | |
Comprehensive Income Expense | | | | | | 1 681 375 | 1 647 610 | 1 777 995 | 2 830 558 | 943 864 |
Corporation Tax Payable | | | | | | 207 664 | 120 912 | 40 964 | | 242 482 |
Corporation Tax Recoverable | | | | | | | 544 623 | | 112 755 | |
Cost Sales | 3 729 932 | 4 260 678 | 4 402 410 | 6 020 137 | 9 329 322 | 8 388 986 | 7 868 264 | 9 121 869 | 11 288 496 | 13 611 386 |
Creditors | | | 2 034 623 | 2 861 071 | 4 688 848 | 4 225 273 | 4 663 327 | 9 826 | 6 141 | 6 333 321 |
Creditors Due Within One Year | 2 933 448 | 3 277 617 | 2 034 623 | | | | | | | |
Current Tax For Period | | | | | | 407 664 | -273 711 | 413 964 | 547 208 | 242 482 |
Debtors Due Within One Year | 1 406 311 | 1 559 420 | | | | | | | | |
Deferred Tax Liabilities | | | | | | | | | 23 009 | 31 170 |
Depreciation Amortisation Expense | | | | | | 18 118 | 12 813 | 8 615 | 18 426 | 31 412 |
Depreciation Expense Property Plant Equipment | | | 15 483 | 15 175 | 16 185 | 18 118 | 12 813 | 8 614 | 15 017 | 28 002 |
Depreciation Tangible Fixed Assets Expense | 15 419 | 1 240 | | | | | | | | |
Distribution Costs | 153 479 | 149 627 | 180 998 | 192 635 | 224 872 | 218 962 | 147 577 | 134 770 | 227 761 | 252 605 |
Dividends Paid | | | | 750 000 | 1 500 000 | 1 500 000 | 1 650 000 | 1 650 000 | 2 250 000 | 1 050 000 |
Dividends Paid Classified As Financing Activities | | | | | | -1 500 000 | -1 650 000 | -1 650 000 | -2 250 000 | -1 050 000 |
Dividends Paid On Shares Interim | | | 750 000 | 750 000 | 1 500 000 | 1 500 000 | 1 650 000 | 1 650 000 | 2 250 000 | 1 050 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 3 685 | 3 685 | 2 456 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -454 401 | 524 806 | -174 496 | 783 286 | 935 948 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -672 673 | 857 299 | -101 279 | -1 236 009 | -2 077 339 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -5 147 | | 281 | 3 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -5 147 | | 281 | 3 000 | |
Gross Profit Loss | 2 400 400 | 2 934 447 | 2 832 298 | 2 680 623 | 4 231 558 | 4 528 746 | 4 007 873 | 4 695 794 | 6 129 017 | 5 006 313 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -416 838 | -357 664 | 50 711 | -250 001 | 112 755 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -931 608 | 761 154 | 313 431 | -93 787 | -922 545 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 15 175 | 16 185 | | 12 813 | 8 614 | 18 426 | 3 409 |
Interest Payable Similar Charges | | 35 023 | | | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | 1 500 000 | 1 650 000 | 1 636 489 | 2 253 685 | 1 053 685 |
Net Cash Flows From Used In Investing Activities | | | | | | -17 932 | -15 534 | 18 186 | 101 962 | 41 899 |
Net Cash Flows From Used In Operating Activities | | | | | | -550 460 | -2 395 620 | -1 968 106 | -2 261 860 | -173 039 |
Net Cash Generated From Operations | | | | | | -967 298 | -2 753 300 | -1 918 253 | -2 511 861 | -60 284 |
Net Current Assets Liabilities | 864 868 | 837 123 | 1 089 422 | 1 260 386 | 1 489 688 | 1 694 328 | 1 704 751 | 1 825 596 | 2 338 251 | 2 201 859 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -17 932 | -15 534 | -7 123 | -691 | -24 244 |
Number Shares Allotted | | 100 000 | 100 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 000 | 100 000 | | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 851 913 | 1 379 503 | 1 235 606 | 1 131 846 | 2 143 417 | 2 071 107 | 1 358 381 | 2 185 694 | 2 949 158 | 1 170 263 |
Other Creditors | | | 633 701 | 1 162 638 | 2 494 567 | 36 881 | 1 309 | | 487 | 850 487 |
Other Creditors Due Within One Year | 479 044 | 622 700 | | | | | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | 23 009 | 8 161 |
Other Interest Receivable Similar Income | | 392 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | 10 219 | 6 723 | 11 107 | 17 932 | 15 534 | 7 123 | 691 | 24 244 |
Other Taxation Social Security Payable | | | 334 843 | 419 346 | 635 879 | 102 844 | 177 329 | 124 872 | 172 389 | 198 566 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 13 511 | -3 685 | -3 685 |
Pension Costs | 160 220 | 186 246 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 137 535 | 196 006 | 189 229 | 169 819 | 230 168 |
Prepayments Accrued Income | | | | | | 58 202 | 61 160 | 84 730 | 99 651 | 68 528 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -3 080 | -3 000 | |
Profit Loss | | | 988 825 | 922 835 | 1 737 791 | 1 681 375 | 1 647 610 | 1 777 995 | 2 830 558 | 943 864 |
Profit Loss For Period | 641 413 | 750 220 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 851 913 | 1 344 872 | 1 245 825 | 1 138 569 | 2 154 524 | 2 089 039 | 1 373 899 | 2 191 959 | 2 949 849 | 1 194 507 |
Property Plant Equipment Gross Cost | | | 233 577 | 250 623 | 275 297 | 198 070 | 198 070 | 210 554 | 281 496 | 347 639 |
Provisions | | | | | | | | | 23 009 | 31 170 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 23 009 | 31 170 |
Purchase Property Plant Equipment | | | | | | | | -28 389 | -105 653 | -66 143 |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | 100 000 | | | | | | | |
Social Security Costs | | | | | | 309 423 | 276 417 | 315 315 | 361 027 | 440 033 |
Staff Costs Employee Benefits Expense | | | | | | 3 045 854 | 3 084 487 | 3 315 816 | 3 806 901 | 4 365 941 |
Tangible Fixed Assets Additions | | 29 205 | 2 010 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 210 012 | 239 217 | 233 577 | | | | | | | |
Tangible Fixed Assets Depreciation | 181 890 | 183 130 | 190 964 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 240 | 15 483 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 7 649 | | | | | | | |
Tangible Fixed Assets Disposals | | | 7 650 | | | | | | | |
Taxation Social Security Due Within One Year | 395 861 | 641 129 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 396 917 | 261 041 | 416 472 | 560 471 | 238 901 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 4 370 | 2 393 | -3 413 | -21 458 | -7 946 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 6 404 | 7 505 | 905 | 8 195 | 11 527 |
Tax On Profit Or Loss On Ordinary Activities | 210 500 | 594 652 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 257 000 | 215 734 | 416 733 | 407 664 | -273 711 | 413 964 | 119 291 | 250 643 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 17 046 | 24 674 | | | 28 389 | 105 653 | 66 143 |
Total Assets Less Current Liabilities | 892 990 | 893 210 | 1 132 035 | 1 304 870 | 1 542 661 | 1 724 036 | 1 721 646 | 1 859 467 | 2 459 349 | 2 357 689 |
Total Current Tax Expense Credit | | | | | | | | 413 964 | 96 282 | 242 482 |
Total Dividend Payment | | 750 000 | | | | | | | | |
Total Operating Lease Payments | | | | | | 1 464 862 | 1 062 922 | 10 753 | 13 376 | 2 728 612 |
Trade Creditors Trade Payables | | | 1 066 079 | 1 279 087 | 1 558 402 | 1 339 405 | 1 425 852 | 1 575 037 | 1 216 285 | 2 952 810 |
Trade Creditors Within One Year | 1 428 543 | 1 273 788 | | | | | | | | |
Trade Debtors Trade Receivables | | | 1 070 291 | 1 132 127 | 2 151 387 | 2 777 148 | 1 733 220 | 2 062 151 | 3 269 044 | 5 010 676 |
Turnover Gross Operating Revenue | 6 130 332 | 7 195 125 | | | | | | | | |
Turnover Revenue | | | 7 234 708 | 8 700 760 | 13 560 880 | 12 917 732 | 11 876 137 | 13 817 663 | 17 417 513 | 18 617 699 |
U K Current Corporation Tax | 210 500 | 292 436 | | | | | | | | |
Wages Salaries | | | | | | 2 598 896 | 2 612 064 | 2 811 272 | 3 276 055 | 3 695 740 |
Director Remuneration Benefits Excluding Payments To Third Parties | 646 365 | 632 406 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 13 106 | 34 711 | |
Disposals Property Plant Equipment | | | | | | | | 15 905 | 34 711 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 16 | 858 | | |
Interest Paid Classified As Operating Activities | | | | | | | -16 | -858 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 16 | 858 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | 27 | 27 | | | |