Profit & Loss |
Date of Accounts |
2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-09-29 |
Currency |
| | | | | | |
Net Worth | 1 856 601 | 2 138 683 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 018 403 | 145 625 | 243 471 | 404 998 | 1 303 019 | 740 101 |
Current Assets | 1 832 683 | 2 502 351 | 1 708 491 | 1 322 148 | 2 001 215 | 2 488 379 | 4 279 423 |
Debtors | 837 297 | 1 483 948 | 1 562 866 | 1 078 677 | 1 596 217 | 1 146 389 | 3 538 486 |
Net Assets Liabilities | | 2 138 683 | 2 035 956 | 1 747 227 | 1 642 261 | 1 703 130 | 3 798 481 |
Other Debtors | | 1 483 948 | 1 541 408 | 162 906 | 539 013 | 463 107 | 68 |
Property Plant Equipment | | 1 571 775 | 2 688 816 | 2 307 281 | 1 915 101 | 1 341 721 | 930 987 |
Cash Bank In Hand | 995 386 | 1 018 403 | | | | | |
Intangible Fixed Assets | 90 833 | 72 667 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 856 601 | 2 138 683 | | | | | |
Tangible Fixed Assets | 1 227 484 | 1 571 775 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | |
Profit Loss Account Reserve | 1 856 501 | 2 138 583 | | | | | |
Shareholder Funds | 1 856 601 | 2 138 683 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 13 750 |
Accrued Liabilities Deferred Income | | | | | | 246 732 | 191 147 |
Accumulated Amortisation Impairment Intangible Assets | | 108 996 | 127 162 | 145 328 | 163 494 | 181 663 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 729 668 | 1 000 027 | 1 287 772 | 1 619 039 | 1 880 242 | 1 854 518 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 137 058 |
Administrative Expenses | | | | | | 3 186 168 | 4 601 263 |
Amortisation Expense Intangible Assets | | | | | | 18 169 | |
Amortisation Impairment Expense Intangible Assets | | | | | | 18 169 | |
Amounts Owed By Group Undertakings | | | | | | 625 430 | 3 214 065 |
Amounts Owed By Related Parties | | | | | 739 921 | 625 430 | |
Average Number Employees During Period | | 67 | 74 | 74 | 73 | 73 | 77 |
Bank Borrowings | | 488 215 | 417 713 | | | 13 211 | |
Bank Borrowings Overdrafts | | 417 117 | 304 522 | 55 204 | 13 257 | 13 211 | |
Cash Cash Equivalents Cash Flow Value | | | | | 404 998 | 1 303 019 | 740 101 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -316 744 |
Cash Receipts From Sales Interests In Associates | | | | | | 316 744 | |
Corporation Tax Payable | | | | | | 55 479 | 388 812 |
Cost Sales | | | | | | 748 916 | 796 117 |
Creditors | | 417 117 | 304 522 | 74 853 | 554 102 | 401 542 | 1 222 070 |
Current Asset Investments | | | | | | 38 971 | 836 |
Current Tax For Period | | | | | | 55 479 | 388 812 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 23 942 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 45 566 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -35 593 | -4 112 |
Depreciation Expense Property Plant Equipment | | | | | | 322 367 | 352 185 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 322 367 | 352 185 |
Disposals Investment Property Fair Value Model | | | | | | | 285 171 |
Dividend Income | | | | | | | 14 033 |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | | | | | | | 14 033 |
Dividends Paid | | | | | | 133 000 | 968 068 |
Dividends Paid Classified As Financing Activities | | | | | | -133 000 | -968 068 |
Dividends Paid On Shares | | | | | 18 169 | | |
Dividends Paid On Shares Final | | | | | | 133 000 | 968 068 |
Dividends Received Classified As Investing Activities | | | | | | | -14 033 |
Finance Lease Liabilities Present Value Total | | | 136 675 | 19 649 | 1 832 | 1 829 | |
Finance Lease Payments Owing Minimum Gross | | | | | | 1 829 | |
Fixed Assets | 1 318 317 | 1 644 442 | 2 743 317 | 2 343 616 | 1 933 270 | 1 626 892 | 930 987 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 32 463 | 13 211 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | 23 942 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 4 871 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | 622 068 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 1 264 | -15 299 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 260 000 | 1 080 000 | 720 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 17 054 | -15 759 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -143 331 | 1 359 959 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -89 888 | 2 708 841 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 215 287 |
Government Grant Income | | | | | | 5 039 | 34 513 |
Gross Profit Loss | | | | | | 3 996 904 | 7 334 966 |
Impairment Loss Reversal On Investments | | | | | | | -55 692 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 73 116 | -40 180 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | -346 335 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -73 157 | -15 299 |
Increase From Amortisation Charge For Year Intangible Assets | | | 18 166 | 18 166 | 18 166 | 18 169 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 270 359 | 359 699 | 348 549 | 322 367 | 352 185 |
Intangible Assets | | 72 667 | 54 501 | 36 335 | 18 169 | | |
Intangible Assets Gross Cost | | 181 663 | 181 663 | 181 663 | 181 663 | 181 663 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 418 | 544 |
Interest Income | | | | | | 22 177 | 10 125 |
Interest Income From Group Undertakings Participating Interests | | | | | | 17 502 | |
Interest Income On Bank Deposits | | | | | | 534 | 980 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 18 036 | 980 |
Interest Payable Similar Charges Finance Costs | | | | | | 418 | 5 415 |
Interest Received Classified As Investing Activities | | | | | | -22 177 | -10 125 |
Investment Property | | | | | | 285 171 | |
Investment Property Fair Value Model | | | | | | 285 171 | |
Investments | | | | | | 38 971 | 836 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 465 918 | 573 546 |
Net Cash Generated From Operations | | | | | | -1 393 220 | 527 951 |
Net Current Assets Liabilities | 803 410 | 1 013 765 | -309 989 | -361 480 | 423 149 | 626 185 | 3 057 353 |
Net Finance Income Costs | | | | | | 22 177 | 24 158 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -418 | -5 415 |
Operating Profit Loss | | | | | | 819 465 | 3 403 951 |
Other Creditors | | 84 594 | 667 671 | 177 346 | 149 712 | 887 702 | 73 098 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 377 909 |
Other Disposals Property Plant Equipment | | | | | | | 573 516 |
Other Interest Income | | | | | | 4 141 | 9 145 |
Other Interest Receivable Similar Income Finance Income | | | | | | 22 177 | 24 158 |
Other Investments Other Than Loans | | | | | | 38 971 | |
Other Operating Income Format1 | | | | | | 8 729 | 48 180 |
Other Taxation Social Security Payable | | 151 020 | 113 097 | 194 576 | 358 015 | 611 847 | 495 490 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -34 738 | -1 829 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 68 170 | 108 562 |
Prepayments Accrued Income | | | | | | 145 955 | 276 041 |
Proceeds From Sales Investment Properties | | | | | | | -285 171 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | 38 971 | -93 827 |
Proceeds From Sales Property Plant Equipment | | | | | | | -410 894 |
Profit Loss | | | | | | 870 553 | 3 063 419 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 841 224 | 3 478 386 |
Property Plant Equipment Gross Cost | | 2 301 443 | 3 688 843 | 3 595 053 | 3 534 140 | 3 221 963 | 2 785 505 |
Provisions For Liabilities Balance Sheet Subtotal | | 102 407 | 92 850 | 160 056 | 160 056 | 148 405 | |
Purchase Property Plant Equipment | | | | | | -34 158 | -137 058 |
Social Security Costs | | | | | | 144 509 | 340 432 |
Staff Costs Employee Benefits Expense | | | | | | 1 933 529 | 3 186 129 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 148 405 | 189 859 |
Tax Decrease From Utilisation Tax Losses | | | | | | 49 120 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 131 441 |
Tax Expense Credit Applicable Tax Rate | | | | | | 159 833 | 660 893 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -92 327 | -164 108 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 45 566 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 236 | 5 934 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -29 329 | 414 967 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 387 400 | 248 835 | 25 496 | 34 158 | |
Total Assets Less Current Liabilities | 2 121 727 | 2 658 207 | 2 433 328 | 1 982 136 | 2 356 419 | 2 253 077 | 3 988 340 |
Total Borrowings | | | | | | 13 211 | |
Total Current Tax Expense Credit | | | | | | -17 678 | 373 513 |
Total Deferred Tax Expense Credit | | | | | | -11 651 | 41 454 |
Total Operating Lease Payments | | | | | | 181 613 | 240 767 |
Trade Creditors Trade Payables | | 1 181 874 | 987 846 | 1 212 413 | 1 003 187 | 100 873 | 73 523 |
Trade Debtors Trade Receivables | | | 21 458 | 915 771 | 767 554 | 57 852 | 48 312 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | -61 164 | |
Turnover Revenue | | | | | | 4 745 820 | 8 131 083 |
Wages Salaries | | | | | | 1 720 850 | 2 737 135 |
Director Remuneration | | | | | | 10 000 | 13 333 |
Creditors Due After One Year | 137 126 | 417 117 | | | | | |
Creditors Due Within One Year | 1 029 273 | 1 488 586 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 71 954 | 17 282 | | |
Disposals Property Plant Equipment | | | | 342 625 | 86 409 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 90 830 | 108 996 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 18 166 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 181 663 | | | | | | |
Number Shares Allotted | | 100 | | | | | |
Par Value Share | | 1 | | | | | |
Provisions For Liabilities Charges | 128 000 | 102 407 | | | | | |
Secured Debts | 165 340 | 488 215 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 539 394 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 788 549 | 2 301 443 | | | | | |
Tangible Fixed Assets Depreciation | 561 065 | 729 668 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 188 981 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 20 378 | | | | | |
Tangible Fixed Assets Disposals | | 26 500 | | | | | |
Taxation Social Security Payable | | | | | 539 013 | | |