Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 120 529 | 290 142 | 535 048 | 678 183 | 1 049 675 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 282 255 | 458 152 | 689 593 | 592 772 | 898 651 | | | | | | | |
Cash Bank On Hand | | | | | 898 651 | 1 129 175 | 664 305 | 613 170 | 707 377 | 1 086 407 | 1 679 492 | 1 288 737 |
Current Assets | 577 318 | 759 048 | 986 567 | 886 198 | 1 300 493 | 1 529 360 | 1 811 678 | 1 750 223 | 1 496 508 | 1 865 496 | 2 613 674 | 2 211 141 |
Debtors | 270 125 | 281 279 | 276 701 | 269 542 | 366 643 | 357 831 | 1 114 172 | 1 096 604 | 766 424 | 734 739 | 862 580 | 833 634 |
Intangible Fixed Assets | 332 139 | 299 192 | 266 246 | 233 299 | 1 476 338 | | | | | | | |
Net Assets Liabilities | | | | | 912 325 | 1 493 289 | 1 978 485 | 2 124 429 | 2 076 851 | 2 726 677 | 3 298 774 | 2 972 529 |
Net Assets Liabilities Including Pension Asset Liability | 120 529 | 290 142 | 535 048 | 678 183 | 1 049 675 | | | | | | | |
Other Debtors | | | | | | 1 269 | 2 277 | 5 444 | 3 804 | 734 739 | 862 580 | 800 |
Property Plant Equipment | | | | | 1 156 640 | 1 434 312 | 1 897 149 | 1 911 285 | 1 643 641 | 1 465 699 | 1 353 662 | 1 710 294 |
Stocks Inventory | 24 938 | 19 617 | 20 273 | 23 884 | 35 199 | | | | | | | |
Tangible Fixed Assets | 330 357 | 383 693 | 353 816 | 343 747 | 1 156 640 | | | | | | | |
Total Inventories | | | | | 35 199 | 42 354 | 33 201 | 40 449 | 22 707 | 44 350 | 71 602 | 88 770 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 120 429 | 290 042 | 534 948 | 678 083 | 1 049 575 | | | | | | | |
Shareholder Funds | 120 529 | 290 142 | 535 048 | 678 183 | 1 049 675 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 6 000 | | 6 000 | 6 000 | | | 6 500 |
Dividend Recommended By Directors | | | | | | | | 45 600 | | | | |
Director Remuneration | | | | | | | | | 10 320 | | 10 320 | 10 320 |
Accrued Liabilities | | | | | 76 928 | 75 197 | 66 996 | 75 712 | 35 989 | | 206 330 | 164 075 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 159 394 | 256 675 | 195 166 | 266 697 | 338 229 | 409 761 | 448 623 | 519 624 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 268 153 | 420 716 | 614 484 | 873 895 | 1 149 620 | 1 404 022 | 1 354 369 | 1 676 307 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 48 481 | | | | 129 351 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 33 481 | | | -24 862 | | | |
Administrative Expenses | | | | | 3 589 363 | 6 770 525 | 6 115 568 | 6 930 448 | 6 508 425 | | 7 849 837 | 8 815 318 |
Amortisation Expense Intangible Assets | | | | | 7 666 | 8 916 | 6 166 | 5 916 | 5 916 | | 5 916 | 8 166 |
Average Number Employees During Period | | | | | 294 | 287 | 293 | 287 | 297 | 231 | 258 | 342 |
Bank Borrowings | | | | | 311 748 | 259 556 | 405 683 | 406 653 | 406 653 | | | |
Bank Borrowings Overdrafts | | | | | 1 578 763 | 1 165 865 | 1 297 390 | 921 819 | 541 064 | 106 317 | 2 418 | 4 368 |
Bank Overdrafts | | | | | 21 411 | | 316 | 4 412 | | | 2 418 | 4 368 |
Cash Cash Equivalents Cash Flow Value | | | | | 877 240 | | 663 989 | 608 758 | | | 1 677 074 | 1 284 369 |
Comprehensive Income Expense | | | | | 234 142 | 580 964 | 485 196 | 191 544 | 14 522 | | 653 097 | -256 245 |
Corporation Tax Payable | | | | | | 111 092 | 79 423 | 18 828 | 29 656 | | 159 604 | |
Cost Sales | | | | | 1 739 452 | 3 103 055 | 2 904 485 | 3 252 515 | 2 838 822 | | 3 822 726 | 4 757 918 |
Creditors | | | | | 1 578 763 | 1 165 865 | 1 297 390 | 972 622 | 541 064 | 106 317 | 1 375 947 | 1 487 189 |
Creditors Due After One Year | 461 633 | 362 211 | 260 764 | | 1 578 763 | | | | | | | |
Creditors Due Within One Year | 661 402 | 793 330 | 814 567 | 788 811 | 1 310 033 | | | | | | | |
Current Tax For Period | | | | | | 104 210 | 79 423 | 18 828 | 29 656 | | 159 604 | |
Depreciation Amortisation Expense | | | | | 109 059 | 257 233 | 293 521 | 330 943 | 347 664 | | 334 209 | 392 939 |
Depreciation Expense Property Plant Equipment | | | | | 65 390 | 159 950 | 219 845 | 259 411 | 276 131 | | 263 823 | 321 938 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 7 387 | | | 406 | | 313 476 | |
Disposals Property Plant Equipment | | | | | | 7 387 | | | 3 250 | | 313 476 | |
Dividend Per Share Interim | | | | | | | | 45 600 | | | | |
Dividends Paid | | | | | | | | 45 600 | 62 100 | | 81 000 | 70 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -45 600 | -62 100 | | -81 000 | -70 000 |
Dividends Paid On Shares Interim | | | | | | | | 45 600 | 41 100 | | 81 000 | 70 000 |
Fixed Assets | 666 246 | 686 635 | 623 812 | 580 796 | 2 637 978 | 2 818 369 | 3 083 965 | 3 026 570 | 2 687 394 | 2 437 920 | 2 255 497 | 2 572 378 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 233 | 149 | | 1 383 | 1 449 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | -1 250 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 188 063 | 170 222 | -178 081 | 67 022 | -84 481 | | 367 666 | 268 896 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -97 101 | 8 812 | -756 341 | -51 219 | 330 180 | | -132 658 | 40 544 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 92 545 | | -444 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 92 545 | | -444 | | | |
Gross Profit Loss | | | | | 3 967 782 | 7 517 878 | 6 703 230 | 7 210 681 | 6 157 069 | | 8 556 585 | 8 655 620 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 6 880 | -111 088 | -18 828 | -29 656 | | -171 200 | -159 604 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 284 468 | 251 935 | -465 186 | -55 231 | 98 619 | | 590 667 | -392 705 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 11 315 | 7 155 | -9 153 | 7 248 | -17 742 | | 22 435 | 28 766 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 97 281 | | 71 531 | 71 532 | 71 532 | 70 386 | 71 001 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 159 950 | | 259 411 | 276 131 | 254 402 | 263 823 | 321 938 |
Intangible Assets | | | | | 1 476 338 | 1 379 057 | 1 183 066 | 1 111 535 | 1 040 003 | 968 471 | 898 085 | 857 084 |
Intangible Assets Gross Cost | | | | | 1 635 732 | | 1 378 232 | 1 378 232 | 1 378 232 | 1 378 232 | 1 346 708 | 1 376 708 |
Intangible Fixed Assets Additions | | | | | 1 286 708 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 885 | 49 832 | 82 778 | 115 725 | 159 394 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 32 947 | 32 946 | 32 947 | 43 669 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 349 024 | 349 024 | 349 024 | 349 024 | 1 635 732 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 8 497 | 28 875 | 24 888 | 30 777 | 21 456 | | 401 | 410 |
Interest Paid Classified As Operating Activities | | | | | -8 497 | -28 875 | -24 888 | -30 777 | -21 456 | | -401 | -820 |
Interest Payable Similar Charges Finance Costs | | | | | 8 497 | 28 875 | 24 888 | 30 777 | 21 456 | | 401 | 410 |
Investments Fixed Assets | 3 750 | 3 750 | 3 750 | 3 750 | 5 000 | 5 000 | 3 750 | 3 750 | 3 750 | 3 750 | 3 750 | 5 000 |
Merchandise | | | | | 35 199 | 42 354 | 33 201 | 40 449 | 22 707 | | 60 004 | 88 770 |
Net Cash Flows From Used In Financing Activities | | | | | -1 890 511 | 465 090 | -272 150 | 361 206 | 493 659 | | 445 830 | 70 000 |
Net Cash Flows From Used In Investing Activities | | | | | 2 166 241 | 437 622 | 466 057 | 273 547 | 8 931 | | 151 563 | 702 738 |
Net Cash Flows From Used In Operating Activities | | | | | -560 198 | -1 154 647 | 271 279 | -579 522 | -601 209 | | -1 188 060 | -380 033 |
Net Cash Generated From Operations | | | | | -568 462 | -1 176 493 | 135 303 | -627 744 | -650 872 | | -1 359 661 | -540 047 |
Net Current Assets Liabilities | -84 084 | -34 282 | 172 000 | 97 387 | -9 540 | 11 616 | 362 741 | 289 793 | 124 971 | 634 911 | 1 237 727 | 723 952 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -517 | | | | -223 | -7 082 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | | 100 | 100 | | | 100 |
Operating Profit Loss | | | | | 379 756 | 747 381 | 588 990 | 288 246 | 39 323 | | 812 879 | -133 566 |
Other Creditors | | | | | 75 951 | 81 031 | | | 232 983 | 45 387 | 317 684 | |
Other Deferred Tax Expense Credit | | | | | 137 350 | 33 481 | | 48 481 | -24 862 | | | 129 351 |
Other Interest Receivable Similar Income Finance Income | | | | | 233 | 149 | 517 | 1 384 | 1 449 | | 223 | 7 082 |
Other Investments Other Than Loans | | | | | 5 000 | 5 000 | 3 750 | 3 750 | 3 750 | 3 750 | 3 750 | 5 000 |
Other Operating Income Format1 | | | | | 1 337 | 28 | 1 328 | 8 013 | 390 679 | | 106 131 | 26 132 |
Other Remaining Borrowings | | | | | | 5 500 | | 50 803 | | | | |
Other Taxation Social Security Payable | | | | | 22 530 | 25 723 | 20 632 | 22 821 | 52 215 | 200 788 | 30 385 | 30 399 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 11 057 | 22 035 | 22 968 | 39 008 | 47 852 | | 51 140 | 54 533 |
Prepayments | | | | | 360 981 | 352 512 | 1 107 062 | 1 091 160 | 762 620 | | 873 178 | 832 834 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 890 511 | | -700 000 | | | | | |
Proceeds From Sales Intangible Assets | | | | | | | -257 434 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -2 566 | | -2 400 | | | |
Profit Loss | | | | | 234 142 | 580 964 | 485 196 | 191 544 | 14 522 | | 653 097 | -256 245 |
Profit Loss On Ordinary Activities Before Tax | | | | | 371 492 | 718 655 | 564 619 | 258 853 | 19 316 | | 812 701 | -126 894 |
Property Plant Equipment Gross Cost | | | | | 1 424 793 | 1 855 028 | 2 511 633 | 2 785 180 | 2 793 261 | 2 869 721 | 2 708 031 | 3 386 601 |
Provisions | | | | | | 137 350 | 170 831 | 219 312 | 194 450 | | 194 450 | 323 801 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 137 350 | 170 831 | 170 831 | 219 312 | 194 450 | 194 450 | 194 450 | 323 801 |
Purchase Intangible Assets | | | | | -1 286 708 | | | | | | | -30 000 |
Purchase Property Plant Equipment | | | | | -878 283 | -437 622 | -727 824 | -273 547 | -11 331 | | -151 786 | -678 570 |
Repayments Borrowings Classified As Financing Activities | | | | | | -465 090 | -427 850 | -315 606 | -431 559 | | -364 830 | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Social Security Costs | | | | | 51 347 | 104 477 | 91 470 | 112 636 | 104 279 | | 132 184 | 127 634 |
Staff Costs Employee Benefits Expense | | | | | 1 478 978 | 2 700 370 | 2 444 356 | 2 838 608 | 2 838 025 | | 3 198 632 | 3 624 647 |
Tangible Fixed Assets Additions | | 92 639 | 18 466 | 40 935 | 878 283 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 394 470 | 487 109 | 505 575 | 546 510 | 1 424 793 | | | | | | | |
Tangible Fixed Assets Depreciation | 64 113 | 103 416 | 151 759 | 202 763 | 268 153 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 39 303 | 48 343 | 51 004 | 65 390 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 137 350 | 137 691 | 79 423 | 67 309 | 4 794 | | 159 604 | 129 351 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 437 622 | | 273 547 | 11 331 | 76 460 | 151 786 | 678 570 |
Total Assets Less Current Liabilities | 582 162 | 652 353 | 795 812 | 678 183 | 2 628 438 | 2 829 985 | 3 446 706 | 3 316 363 | 2 812 365 | 3 072 831 | 3 493 224 | 3 296 330 |
Total Borrowings | | | | | 333 159 | 265 056 | 405 999 | 411 065 | 406 653 | | | |
Trade Creditors Trade Payables | | | | | 602 225 | 638 374 | 578 252 | 576 632 | 244 712 | 495 934 | 584 797 | 779 023 |
Trade Debtors Trade Receivables | | | | | 5 662 | 4 050 | 4 833 | | | | | |
Turnover Revenue | | | | | 5 707 234 | 10 620 933 | 9 607 715 | 10 463 196 | 8 995 891 | | 12 379 311 | 13 413 538 |
Wages Salaries | | | | | 1 416 574 | 2 573 858 | 2 329 918 | 2 686 964 | 2 685 894 | | 3 015 308 | 3 442 480 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | 31 524 | |
Disposals Intangible Assets | | | | | | | | | | | 31 524 | |
Dividends Paid On Shares | | | | | | | | 45 600 | 62 100 | | | |
Dividends Paid On Shares Final | | | | | | | | | 21 000 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | | -410 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 30 000 |