Profit & Loss |
Date of Accounts |
2022-05-31 | 2023-05-31 | 2024-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 383 386 | 3 708 | 857 |
Current Assets | 6 442 789 | 8 413 487 | 8 697 007 |
Debtors | 4 299 716 | 6 782 008 | 7 287 561 |
Net Assets Liabilities | 13 095 354 | 14 144 081 | 14 135 275 |
Other Debtors | 1 536 335 | 2 143 935 | 1 752 815 |
Property Plant Equipment | 2 743 374 | 2 746 537 | 2 636 510 |
Total Inventories | 759 687 | 1 627 771 | 1 408 589 |
|
Other Financial Data |
Audit Fees Expenses | 37 250 | 40 800 | 42 300 |
Accrued Liabilities Deferred Income | 131 419 | 155 745 | 143 777 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 802 906 | 1 747 731 | 1 700 077 |
Additions From Acquisitions Investment Property Fair Value Model | | 198 080 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 158 250 | 63 559 |
Administrative Expenses | 1 119 265 | 2 207 049 | 2 672 293 |
Amounts Recoverable On Contracts | 593 644 | 618 606 | 375 381 |
Average Number Employees During Period | 75 | 77 | 76 |
Bank Borrowings | 1 000 114 | | |
Bank Borrowings Overdrafts | 1 000 000 | 1 191 540 | 1 083 362 |
Banking Arrangements Classified As Cash Cash Equivalents | | -1 191 540 | -1 083 362 |
Bank Overdrafts | | 1 191 540 | 1 083 362 |
Cash Cash Equivalents Cash Flow Value | 1 383 386 | -1 187 832 | -1 082 505 |
Corporation Tax Payable | 209 092 | 192 448 | 369 308 |
Corporation Tax Recoverable | 78 790 | | |
Cost Sales | 11 522 149 | 15 317 905 | 18 913 343 |
Creditors | 1 000 000 | 5 532 172 | 5 197 489 |
Current Tax For Period | 209 092 | 151 504 | 369 308 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 9 322 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 201 272 | 77 886 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 546 | 315 963 | -191 875 |
Depreciation Expense Property Plant Equipment | 134 534 | 144 404 | 140 370 |
Depreciation Impairment Expense Property Plant Equipment | 134 534 | 144 404 | 140 370 |
Dividends Paid | 522 700 | 600 000 | 600 000 |
Dividends Paid Classified As Financing Activities | -522 700 | -600 000 | -600 000 |
Dividends Paid On Shares Interim | 522 700 | 600 000 | 600 000 |
Fixed Assets | 10 784 834 | 12 493 474 | 11 674 590 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 550 871 | 1 000 114 | |
Further Item Interest Expense Component Total Interest Expense | | 297 | 980 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -561 290 | | -805 999 |
Further Item Tax Increase Decrease Component Adjusting Items | 201 272 | 6 563 | -3 588 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 124 443 | 154 099 | 886 190 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 292 160 | 1 507 397 | -708 857 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -797 909 | -1 863 980 | 205 365 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 10 921 | 2 109 879 | 1 311 552 |
Gain Loss In Cash Flows From Change In Inventories | 60 037 | 868 084 | -219 182 |
Gain Loss On Disposals Property Plant Equipment | | -2 183 | -23 216 |
Gross Profit Loss | 1 422 393 | 2 298 385 | 3 548 325 |
Income From Related Parties | 21 748 | 78 135 | 98 399 |
Income Taxes Paid Refund Classified As Operating Activities | -53 485 | -89 358 | -215 211 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 1 507 397 | -708 857 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 182 451 | 2 571 218 | -105 327 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 40 647 | 27 729 | -28 450 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 144 404 | 140 370 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 34 965 | 38 957 | 67 969 |
Interest Payable Similar Charges Finance Costs | 34 965 | 39 254 | 68 949 |
Interest Received Classified As Investing Activities | -4 693 | -30 463 | -39 799 |
Investment Property | 8 041 460 | 9 746 937 | 9 038 080 |
Investment Property Fair Value Model | 8 041 460 | 9 746 937 | 9 038 080 |
Loans From Other Related Parties Other Than Directors | | 198 000 | |
Net Cash Flows From Used In Financing Activities | 1 073 571 | 1 402 114 | 798 000 |
Net Cash Flows From Used In Investing Activities | -1 788 897 | 768 570 | -792 239 |
Net Cash Flows From Used In Operating Activities | -1 467 125 | 400 534 | -111 088 |
Net Cash Generated From Operations | -1 555 575 | 271 922 | -395 248 |
Net Current Assets Liabilities | 4 147 379 | 2 881 315 | 3 499 518 |
Net Finance Income Costs | 4 693 | 30 463 | 39 799 |
Net Interest Paid Received Classified As Operating Activities | -34 965 | -39 254 | -68 949 |
Operating Profit Loss | 986 250 | 695 474 | 1 529 397 |
Other Creditors | 387 254 | 835 669 | 729 916 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 199 579 | 188 024 |
Other Disposals Property Plant Equipment | | 210 262 | 221 240 |
Other Interest Income | 4 693 | 30 463 | 39 799 |
Other Interest Receivable Similar Income Finance Income | 4 693 | 30 463 | 39 799 |
Other Operating Income Format1 | 683 122 | 604 138 | 653 365 |
Other Remaining Borrowings | | 198 000 | |
Other Taxation Social Security Payable | 655 462 | 792 089 | 784 915 |
Payments To Related Parties | 822 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 159 960 | 173 462 | 177 195 |
Prepayments Accrued Income | 62 138 | 75 325 | 112 871 |
Proceeds From Borrowings Classified As Financing Activities | | -198 000 | |
Proceeds From Sales Investment Properties | -1 282 160 | | |
Proceeds From Sales Property Plant Equipment | | -8 500 | -10 000 |
Profit Loss | 551 318 | 1 648 727 | 591 194 |
Profit Loss On Ordinary Activities Before Tax | 969 228 | 2 194 080 | 791 390 |
Property Plant Equipment Gross Cost | 4 546 280 | 4 494 268 | 4 336 587 |
Purchase Investment Properties | | -198 080 | |
Purchase Property Plant Equipment | -59 246 | -158 250 | -63 559 |
Rental Income From Investment Property | -680 716 | -597 578 | -638 048 |
Repayments Borrowings Classified As Financing Activities | | | -198 000 |
Social Security Costs | 302 598 | 379 514 | 361 384 |
Staff Costs Employee Benefits Expense | 3 295 986 | 3 872 649 | 3 889 676 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 836 859 | 1 230 708 | 1 038 833 |
Tax Expense Credit Applicable Tax Rate | 184 153 | 438 816 | 197 848 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 350 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 948 | 1 194 | 3 419 |
Tax Increase Decrease From Other Short-term Timing Differences | -1 776 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 417 910 | 545 353 | 200 196 |
Total Assets Less Current Liabilities | 14 932 213 | 15 374 789 | 15 174 108 |
Total Borrowings | 1 000 114 | 1 389 540 | 1 083 362 |
Total Current Tax Expense Credit | | 151 504 | 392 071 |
Total Deferred Tax Expense Credit | 208 818 | 393 849 | -191 875 |
Total Operating Lease Payments | 469 854 | 578 652 | 726 755 |
Trade Creditors Trade Payables | 912 069 | 2 166 681 | 2 086 211 |
Trade Debtors Trade Receivables | 2 028 809 | 3 944 142 | 5 046 494 |
Transfers To From Retained Earnings Increase Decrease In Equity | 684 478 | -1 135 241 | 531 643 |
Turnover Revenue | 12 944 542 | 17 616 290 | 22 461 668 |
Wages Salaries | 2 833 428 | 3 319 673 | 3 351 097 |
Work In Progress | 330 187 | 1 198 271 | 1 195 469 |
Company Contributions To Money Purchase Plans Directors | 4 075 | 6 600 | 17 582 |
Director Remuneration | 305 624 | 605 256 | 405 062 |
Director Remuneration Benefits Including Payments To Third Parties | 309 699 | 611 856 | 422 644 |