Profit & Loss |
Date of Accounts |
2022-05-31 | 2023-05-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 383 386 | 3 708 |
Current Assets | 6 442 789 | 8 413 487 |
Debtors | 4 299 716 | 6 782 008 |
Net Assets Liabilities | 13 095 354 | 14 144 081 |
Other Debtors | 1 536 335 | 2 143 935 |
Property Plant Equipment | 2 743 374 | 2 746 537 |
Total Inventories | 759 687 | 1 627 771 |
|
Other Financial Data |
Audit Fees Expenses | 37 250 | 40 800 |
Accrued Liabilities Deferred Income | 131 419 | 155 745 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 802 906 | 1 747 731 |
Additions From Acquisitions Investment Property Fair Value Model | | 198 080 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 158 250 |
Administrative Expenses | 1 119 265 | 2 207 049 |
Amounts Recoverable On Contracts | 593 644 | 618 606 |
Average Number Employees During Period | 75 | 77 |
Bank Borrowings | 1 000 114 | |
Bank Borrowings Overdrafts | 1 000 000 | 1 191 540 |
Banking Arrangements Classified As Cash Cash Equivalents | | -1 191 540 |
Bank Overdrafts | | 1 191 540 |
Cash Cash Equivalents Cash Flow Value | 1 383 386 | -1 187 832 |
Corporation Tax Payable | 209 092 | 192 448 |
Corporation Tax Recoverable | 78 790 | |
Cost Sales | 11 522 149 | 15 317 905 |
Creditors | 1 000 000 | 5 532 172 |
Current Tax For Period | 209 092 | 151 504 |
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 |
Depreciation Expense Property Plant Equipment | 134 534 | 144 404 |
Depreciation Impairment Expense Property Plant Equipment | 134 534 | 144 404 |
Dividends Paid | 522 700 | 600 000 |
Dividends Paid Classified As Financing Activities | -522 700 | -600 000 |
Dividends Paid On Shares Interim | 522 700 | 600 000 |
Fixed Assets | 10 784 834 | 12 493 474 |
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 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -561 290 | |
Further Item Tax Increase Decrease Component Adjusting Items | 6 235 | 6 563 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 124 443 | 154 099 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 292 160 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -797 909 | -1 863 980 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 10 921 | 2 109 879 |
Gain Loss In Cash Flows From Change In Inventories | 60 037 | 868 084 |
Gain Loss On Disposals Property Plant Equipment | | -2 183 |
Gross Profit Loss | 1 422 393 | 2 298 385 |
Income From Related Parties | 21 748 | 78 135 |
Income Taxes Paid Refund Classified As Operating Activities | -53 485 | -89 358 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 1 507 397 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 182 451 | 2 571 218 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 40 647 | 27 729 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 144 404 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 34 965 | 38 957 |
Interest Payable Similar Charges Finance Costs | 34 965 | 39 254 |
Interest Received Classified As Investing Activities | -4 693 | -30 463 |
Investment Property | 8 041 460 | 9 746 937 |
Investment Property Fair Value Model | 8 041 460 | 9 746 937 |
Loans From Other Related Parties Other Than Directors | | 198 000 |
Net Cash Flows From Used In Financing Activities | 1 073 571 | 1 402 114 |
Net Cash Flows From Used In Investing Activities | -1 788 897 | 768 570 |
Net Cash Flows From Used In Operating Activities | -1 467 125 | 400 534 |
Net Cash Generated From Operations | -1 555 575 | 271 922 |
Net Current Assets Liabilities | 4 147 379 | 2 881 315 |
Net Finance Income Costs | 4 693 | 30 463 |
Net Interest Paid Received Classified As Operating Activities | -34 965 | -39 254 |
Operating Profit Loss | 986 250 | 695 474 |
Other Creditors | 387 254 | 835 669 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 199 579 |
Other Disposals Property Plant Equipment | | 210 262 |
Other Interest Income | 4 693 | 30 463 |
Other Interest Receivable Similar Income Finance Income | 4 693 | 30 463 |
Other Operating Income Format1 | 683 122 | 604 138 |
Other Remaining Borrowings | | 198 000 |
Other Taxation Social Security Payable | 655 462 | 792 089 |
Payments To Related Parties | 822 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 159 960 | 173 462 |
Prepayments Accrued Income | 62 138 | 75 325 |
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 |
Profit Loss | 551 318 | 1 648 727 |
Profit Loss On Ordinary Activities Before Tax | 969 228 | 2 194 080 |
Property Plant Equipment Gross Cost | 4 546 280 | 4 494 268 |
Purchase Investment Properties | | -198 080 |
Purchase Property Plant Equipment | -59 246 | -158 250 |
Rental Income From Investment Property | -680 716 | -597 578 |
Social Security Costs | 302 598 | 379 514 |
Staff Costs Employee Benefits Expense | 3 295 986 | 3 872 649 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 836 859 | 1 230 708 |
Tax Expense Credit Applicable Tax Rate | 184 153 | 438 816 |
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 |
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 |
Total Assets Less Current Liabilities | 14 932 213 | 15 374 789 |
Total Borrowings | 1 000 114 | 1 389 540 |
Total Deferred Tax Expense Credit | 208 818 | 393 849 |
Total Operating Lease Payments | 469 854 | 578 652 |
Trade Creditors Trade Payables | 912 069 | 2 166 681 |
Trade Debtors Trade Receivables | 2 028 809 | 3 944 142 |
Transfers To From Retained Earnings Increase Decrease In Equity | 684 478 | -1 135 241 |
Turnover Revenue | 12 944 542 | 17 616 290 |
Wages Salaries | 2 833 428 | 3 319 673 |
Work In Progress | 330 187 | 1 198 271 |
Company Contributions To Money Purchase Plans Directors | 4 075 | 6 600 |
Director Remuneration | 305 624 | 605 256 |
Director Remuneration Benefits Including Payments To Third Parties | 309 699 | 611 856 |