Profit & Loss |
Date of Accounts |
2020-11-28 | 2021-11-28 | 2022-05-31 | 2023-05-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 348 279 | 33 770 |
Current Assets | | 5 041 462 | 7 793 014 | 6 733 159 |
Debtors | 4 725 536 | 5 041 462 | 6 444 735 | 6 690 460 |
Net Assets Liabilities | 2 195 498 | 20 555 495 | 20 173 445 | 19 442 906 |
Other Debtors | 497 353 | 19 638 | 100 049 | 192 812 |
Property Plant Equipment | 19 253 350 | 38 828 111 | 38 610 387 | 37 907 943 |
Total Inventories | 261 891 | 355 556 | 467 795 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 604 341 | 702 534 | 254 736 | 540 208 |
Accumulated Amortisation Impairment Intangible Assets | 184 672 | 219 827 | 237 399 | 242 856 |
Accumulated Depreciation Impairment Property Plant Equipment | 9 773 260 | 1 894 348 | 2 330 446 | 3 359 933 |
Acquired Through Business Combinations Intangible Assets | | | | 1 702 281 |
Additions Other Than Through Business Combinations Intangible Assets | | | 14 000 | 95 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 173 841 | 286 550 | 439 252 |
Administrative Expenses | 18 673 412 | 10 608 084 | 6 726 094 | 14 329 786 |
Amounts Owed To Group Undertakings | 4 201 579 | 4 239 201 | 4 969 883 | 3 800 762 |
Average Number Employees During Period | 2 | 2 | 2 | 2 |
Bank Borrowings | 16 618 665 | 15 046 358 | 18 000 000 | 17 379 310 |
Bank Borrowings Overdrafts | 1 689 755 | 2 515 461 | 931 035 | 1 295 443 |
Bank Overdrafts | 91 027 | 610 145 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 78 701 | 47 074 | 41 488 | 42 758 |
Cash Cash Equivalents | 167 420 | 492 547 | 3 116 442 | 589 336 |
Comprehensive Income Expense | -12 626 605 | 18 359 997 | 241 569 | 362 929 |
Corporation Tax Payable | 17 630 | | 32 609 | 279 786 |
Cost Sales | 5 866 161 | 3 770 391 | 2 756 071 | 6 202 523 |
Creditors | 7 081 928 | 7 744 740 | 7 179 215 | 6 573 652 |
Current Tax For Period | | | 32 609 | 279 786 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 1 023 484 | -528 793 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 773 | -60 000 | -1 279 | -3 763 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 3 823 | 11 433 | 21 629 | 1 448 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -937 837 | -115 644 | 68 491 | -92 568 |
Finance Lease Liabilities Present Value Total | 429 991 | 198 767 | 239 026 | 198 159 |
Finance Lease Payments Owing Minimum Gross | 277 475 | 193 402 | 158 642 | 97 866 |
Finished Goods Goods For Resale | 220 141 | 290 958 | 333 292 | 8 929 |
Fixed Assets | 21 812 053 | 41 351 659 | 41 116 363 | 39 914 103 |
Further Item Creditors Component Total Creditors | | | | 137 500 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 773 | -60 000 | -1 279 | -3 763 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 8 670 333 | -8 079 248 | 306 148 | 275 575 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | 40 279 | |
Further Item Tax Increase Decrease Component Adjusting Items | -2 193 | -17 630 | 3 088 | -14 461 |
Future Finance Charges On Finance Leases | 79 570 | 32 719 | 55 777 | 42 305 |
Gain Loss On Disposals Intangible Assets | -17 581 | | | |
Gain Loss On Disposals Property Plant Equipment | 2 085 000 | 156 341 | -46 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | -6 780 205 | 13 688 931 | | |
Government Grant Income | 1 890 514 | 1 497 480 | 55 350 | |
Gross Profit Loss | 13 809 708 | 10 623 435 | | |
Income Taxes Paid Refund Classified As Operating Activities | -7 | 1 | | -32 756 |
Income Tax Expense Credit On Components Other Comprehensive Income | -130 308 | 3 530 332 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -11 260 | -17 630 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 35 155 | 17 572 | 5 457 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 885 829 | 491 353 | 1 029 487 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | -8 055 366 | | |
Intangible Assets | 64 331 | 29 176 | 11 604 | 6 147 |
Intangible Assets Gross Cost | 249 003 | 249 003 | 249 003 | 3 087 281 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 019 711 | 454 347 | 251 874 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 60 710 | 45 356 | 14 792 | |
Interest Paid Classified As Operating Activities | -1 184 519 | -501 704 | -266 666 | -970 983 |
Interest Payable Similar Charges Finance Costs | 1 184 519 | 501 704 | 266 666 | 970 983 |
Investments Fixed Assets | 2 494 372 | 2 494 372 | 2 494 372 | 2 000 013 |
Investments In Subsidiaries | 2 494 372 | 2 494 372 | 2 494 372 | 2 000 013 |
Issue Equity Instruments | 193 | | | 68 674 |
Net Cash Generated From Operations | 2 291 369 | -1 615 813 | -792 200 | -937 090 |
Operating Profit Loss | -9 557 623 | 9 596 993 | | |
Other Comprehensive Income Expense Before Tax | -6 996 497 | 10 396 606 | | |
Other Creditors | 779 629 | 355 825 | 10 874 | 478 761 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 100 081 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 53 523 | 55 255 | 15 909 |
Other Disposals Intangible Assets | | 100 081 | | |
Other Disposals Property Plant Equipment | | 1 511 071 | 68 176 | 112 209 |
Other Remaining Borrowings | 280 573 | 177 726 | 130 556 | 11 051 |
Payments Received On Account | 4 126 471 | 3 205 223 | 3 135 267 | 2 953 889 |
Payments To Acquire Own Shares | | | | -22 891 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 594 | 447 | 56 | 1 144 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 530 972 | 83 938 | 556 948 | 151 544 |
Profit Loss | -5 976 708 | 8 201 398 | -382 050 | -776 322 |
Profit Loss On Ordinary Activities Before Tax | -10 742 142 | 9 095 289 | | |
Property Plant Equipment Gross Cost | 29 026 610 | 40 722 459 | 40 940 833 | 41 267 876 |
Raw Materials Consumables | 41 750 | 64 598 | 134 503 | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | -655 852 | | |
Social Security Costs | 19 055 | 21 384 | 5 608 | |
Staff Costs Employee Benefits Expense | 248 885 | 141 600 | 68 593 | 257 221 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 008 109 | 4 408 011 | 4 375 234 | 4 214 841 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 3 424 | 1 576 265 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 406 059 | 32 688 | -26 309 | -33 234 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 27 721 | 1 834 | 160 | 21 084 |
Tax Increase Decrease From Other Short-term Timing Differences | 56 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -944 501 | -181 841 | 121 450 | 184 903 |
Total Borrowings | 1 883 723 | 2 658 774 | 1 061 591 | 1 306 494 |
Total Current Tax Expense Credit | | -17 630 | 32 609 | |
Total Deferred Tax Expense Credit | -933 241 | -164 211 | 88 841 | -94 883 |
Total Increase Decrease From Revaluations Property Plant Equipment | | 13 033 079 | | |
Trade Creditors Trade Payables | 919 944 | 1 288 375 | 292 977 | 232 580 |
Trade Debtors Trade Receivables | 28 969 | 7 255 | 18 698 | 32 474 |
Turnover Revenue | 19 675 869 | 14 393 826 | 10 358 000 | |
Wages Salaries | 225 236 | 119 769 | 62 929 | 198 032 |