Profit & Loss |
Date of Accounts |
2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 51 639 | 785 872 | 1 383 441 | 440 544 |
Current Assets | 2 747 689 | 3 620 399 | 4 414 645 | 4 168 947 |
Debtors | 2 591 200 | 2 722 644 | 2 914 785 | 3 657 323 |
Net Assets Liabilities | 537 654 | 1 011 927 | 1 335 581 | 1 665 440 |
Other Debtors | 13 606 | 9 735 | 27 897 | 77 623 |
Property Plant Equipment | 109 011 | 65 046 | 63 199 | 144 287 |
Total Inventories | 104 850 | 111 883 | 116 419 | 71 080 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | | |
Amount Specific Advance Or Credit Directors | 20 000 | 172 977 | 110 343 | 198 737 |
Amount Specific Advance Or Credit Made In Period Directors | 20 000 | 152 977 | 227 001 | 252 394 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 96 860 | 62 634 | 164 000 |
Company Contributions To Money Purchase Plans Directors | | | 2 708 | 3 614 |
Director Remuneration | | | 275 280 | 191 901 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 3 | 3 |
Accrued Liabilities | 175 907 | 114 693 | 195 873 | 120 803 |
Accrued Liabilities Deferred Income | 519 832 | 628 735 | 534 959 | 546 959 |
Accumulated Depreciation Impairment Property Plant Equipment | 283 263 | 328 616 | 368 473 | 423 534 |
Administrative Expenses | 3 426 722 | 3 062 098 | 4 227 880 | 4 618 258 |
Applicable Tax Rate | 20 | 20 | 19 | 19 |
Average Number Employees During Period | 85 | 85 | 89 | 88 |
Cash Cash Equivalents Cash Flow Value | 51 639 | 785 872 | | |
Comprehensive Income Expense | 258 127 | 874 273 | 941 654 | 893 859 |
Corporation Tax Payable | 135 072 | 197 755 | 188 515 | 172 336 |
Corporation Tax Recoverable | 77 656 | 77 656 | 77 656 | 273 305 |
Cost Sales | 7 142 452 | 9 252 457 | 10 054 178 | 10 395 436 |
Creditors | 2 299 186 | 2 662 672 | 3 133 567 | 2 625 041 |
Current Tax For Period | 40 663 | 197 789 | 188 520 | 63 000 |
Depreciation Amortisation Expense | 50 348 | 46 969 | 39 857 | 55 062 |
Depreciation Expense Property Plant Equipment | 43 756 | 46 967 | 39 857 | 55 061 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 614 | | |
Disposals Property Plant Equipment | | 2 500 | | |
Dividends Paid | 400 000 | 400 000 | 618 000 | 564 000 |
Dividends Paid Classified As Financing Activities | -400 000 | -400 000 | -618 000 | -564 000 |
Dividends Paid On Shares | | 400 000 | 618 000 | 564 000 |
Dividends Paid On Shares Interim | | | 218 000 | 164 000 |
Finance Lease Liabilities Present Value Total | 3 295 | | | 20 469 |
Finance Lease Payments Owing Minimum Gross | 4 016 | | | |
Further Item Interest Expense Component Total Interest Expense | 1 185 | | | |
Future Finance Charges On Finance Leases | 721 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 23 745 | 119 300 | 119 300 | 119 300 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 228 964 | 304 096 | 480 135 | -512 816 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -503 | -75 327 | -27 773 | 98 736 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -886 | | |
Gain Loss On Disposals Property Plant Equipment | | -886 | | |
Gross Profit Loss | 3 550 799 | 4 674 932 | 5 125 398 | 5 292 040 |
Income Taxes Paid Refund Classified As Operating Activities | -134 786 | -135 106 | -197 760 | -230 820 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -267 256 | 734 233 | 597 569 | -942 897 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -44 008 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 3 811 | 7 033 | 4 536 | -45 339 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 46 967 | 39 857 | 55 061 |
Interest Expense On Loan Capital | 1 934 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 442 | 360 | | |
Interest Paid Classified As Operating Activities | -3 119 | | | |
Interest Payable Similar Charges Finance Costs | 4 561 | 360 | | |
Merchandise | 104 850 | 111 883 | 116 419 | 71 080 |
Net Cash Flows From Used In Financing Activities | 666 548 | 459 412 | 782 368 | 1 209 626 |
Net Cash Flows From Used In Investing Activities | 22 806 | -14 467 | 20 832 | 90 063 |
Net Cash Flows From Used In Operating Activities | -422 098 | -1 179 178 | -1 400 769 | -356 792 |
Net Cash Generated From Operations | -561 445 | -1 314 644 | -1 598 529 | -587 612 |
Net Current Assets Liabilities | 448 503 | 957 727 | 1 281 078 | 1 543 906 |
Net Interest Received Paid Classified As Investing Activities | -14 777 | -18 355 | -17 178 | -25 617 |
Number Shares Issued Fully Paid | | | 10 000 | 1 000 |
Operating Profit Loss | 286 447 | 1 045 053 | 1 110 846 | 901 291 |
Other Creditors | | | | 27 361 |
Other Deferred Tax Expense Credit | -2 127 | -9 014 | -2 150 | 14 057 |
Other Interest Receivable Similar Income Finance Income | 14 777 | 18 355 | 17 178 | 25 617 |
Other Operating Income Format1 | 162 370 | 176 204 | 213 328 | 227 509 |
Other Taxation Social Security Payable | 72 816 | 81 381 | 88 558 | 90 268 |
Par Value Share | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -6 591 | -3 295 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 16 708 | 16 969 | 24 516 | 50 527 |
Prepayments Accrued Income | 456 821 | 463 683 | 279 342 | 301 633 |
Profit Loss | 258 127 | 874 273 | 941 654 | 893 859 |
Profit Loss On Ordinary Activities Before Tax | 296 663 | 1 063 048 | 1 128 024 | 926 908 |
Property Plant Equipment Gross Cost | 392 274 | 393 662 | 431 672 | 567 821 |
Provisions | 19 860 | 10 846 | 8 696 | 22 753 |
Provisions For Liabilities Balance Sheet Subtotal | 19 860 | 10 846 | 8 696 | 22 753 |
Purchase Property Plant Equipment | -37 583 | -3 888 | -38 010 | -115 680 |
Repayments Borrowings Classified As Financing Activities | -101 073 | | | |
Social Security Costs | 286 869 | 268 212 | 362 002 | 329 403 |
Staff Costs Employee Benefits Expense | 2 971 448 | 2 832 083 | 3 142 368 | 3 432 284 |
Tax Expense Credit Applicable Tax Rate | 59 333 | 210 834 | 214 325 | 176 113 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 852 | 4 447 | 7 152 | 7 071 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 536 | 188 775 | 186 370 | 33 049 |
Total Additions Including From Business Combinations Property Plant Equipment | | 3 888 | 38 010 | 136 149 |
Total Assets Less Current Liabilities | 557 514 | 1 022 773 | 1 344 277 | 1 688 193 |
Total Current Tax Expense Credit | | | 188 520 | 18 992 |
Total Operating Lease Payments | 219 055 | 216 676 | 258 174 | 254 809 |
Trade Creditors Trade Payables | 1 020 893 | 1 146 312 | 1 548 169 | 963 734 |
Trade Debtors Trade Receivables | 1 310 930 | 1 365 166 | 1 577 999 | 1 426 370 |
Turnover Revenue | 10 693 251 | 13 927 389 | 15 179 576 | 15 687 476 |
Wages Salaries | 2 667 871 | 2 546 902 | 2 755 850 | 3 052 354 |