Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | | | |
Net Worth | 75 461 | 148 684 | 314 105 | 661 994 | 1 107 315 | 1 562 401 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 1 207 676 | 377 834 | 1 182 784 | 2 131 720 |
Current Assets | 193 403 | 673 912 | 1 183 667 | 1 819 273 | 2 011 413 | 1 987 125 | 1 794 216 | 1 332 829 | 3 796 285 | 5 721 123 |
Debtors | 157 361 | 630 451 | 992 244 | 1 397 206 | 1 111 486 | 1 356 375 | 516 466 | 646 862 | 1 843 535 | 2 697 387 |
Net Assets Liabilities | | | | | | | 1 683 739 | 2 128 584 | 4 552 025 | 5 965 160 |
Other Debtors | | | | | | | 45 547 | 32 748 | 35 352 | 814 927 |
Property Plant Equipment | | | | | | | 4 377 367 | 4 500 676 | 5 442 791 | 5 637 560 |
Total Inventories | | | | | | | 70 074 | 308 133 | 769 966 | 892 016 |
Cash Bank In Hand | 33 642 | 27 343 | 124 659 | 353 568 | 812 896 | 572 416 | | | | |
Intangible Fixed Assets | 232 654 | 181 134 | 123 867 | 66 297 | 8 728 | 4 839 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 75 461 | 148 684 | 314 105 | 661 994 | 1 107 315 | 1 562 401 | | | | |
Stocks Inventory | 2 400 | 16 118 | 66 764 | 68 500 | 87 031 | 58 334 | | | | |
Tangible Fixed Assets | 694 506 | 601 606 | 987 788 | 1 010 059 | 1 095 109 | 1 081 615 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Profit Loss Account Reserve | -330 039 | -256 816 | -91 395 | 256 494 | 701 815 | 1 156 901 | | | | |
Shareholder Funds | 75 461 | 148 684 | 314 105 | 661 994 | 1 107 315 | 1 562 401 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 12 000 | 16 000 |
Accrued Liabilities Deferred Income | | | | | | | 94 016 | 126 089 | 299 496 | 231 593 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 287 850 | 288 153 | 289 365 | 289 668 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 1 001 263 | 1 136 534 | 1 590 284 | 1 842 728 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | -9 946 | | 163 053 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 267 754 | | 447 213 |
Administration Support Average Number Employees | | | | | | | 7 | 7 | 9 | 9 |
Administrative Expenses | | | | | | | 1 978 218 | 2 155 440 | 3 301 708 | 3 724 670 |
Amortisation Expense Intangible Assets | | | | | | | 303 | 303 | 303 | 303 |
Amortisation Government Grants | | | | | | | -28 593 | -36 704 | -42 661 | -33 455 |
Amortisation Rate Used For Intangible Assets | | | | | | | | 5 | | 5 |
Amounts Owed To Directors | | | | | | | 951 993 | 176 855 | 151 845 | 151 845 |
Applicable Tax Rate | | | | | | | | 19 | | 20 |
Average Number Employees During Period | | | | | | | 63 | 61 | 75 | 76 |
Bank Borrowings Overdrafts | | | | | | | 123 576 | 123 576 | 91 804 | 82 418 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 207 676 | 377 834 | 1 182 784 | 2 131 720 |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | | | | | | | | | 200 000 |
Cost Inventories Recognised As Expense Gross | | | | | | | 943 557 | 1 098 060 | | |
Cost Sales | | | | | | | 1 481 266 | 1 500 607 | 8 345 678 | 10 684 574 |
Creditors | | | | | | | 2 105 034 | 1 463 805 | 2 875 420 | 3 334 427 |
Current Tax For Period | | | | | | | -42 687 | -10 021 | | 72 594 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 22 141 | -9 946 | 121 854 | 163 053 |
Deferred Tax Liabilities | | | | | | | 122 505 | 112 559 | 372 229 | 535 282 |
Depreciation Expense Property Plant Equipment | | | | | | | 126 806 | 139 224 | 201 927 | 252 444 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | 10 | | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 3 953 | | |
Disposals Property Plant Equipment | | | | | | | | 9 174 | | |
Dividends Paid Classified As Operating Activities | | | | | | | | | | 72 594 |
Finished Goods | | | | | | | 70 074 | 308 133 | | |
Fixed Assets | 927 160 | 782 740 | 1 111 655 | 1 076 357 | 1 103 837 | 1 086 454 | 4 381 903 | 4 504 909 | 5 645 812 | 5 640 278 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | 229 936 | 421 174 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 26 040 | 12 006 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | -3 012 | 32 073 | -10 960 | 193 485 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 1 237 115 | 65 132 | 653 905 | 497 953 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 839 909 | -130 396 | -462 555 | -1 076 897 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -11 740 | -238 059 | -374 832 | -122 050 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 438 | 279 | 79 | |
Government Grant Income | | | | | | | 28 593 | 36 704 | 42 661 | 33 455 |
Government Grants Payable | | | | | | | 881 128 | 844 424 | 712 462 | 679 007 |
Gross Profit Loss | | | | | | | 2 075 158 | 2 563 888 | 3 874 523 | 4 864 949 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -42 687 | -26 820 | -27 355 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 635 260 | -829 842 | -22 080 | 948 936 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -16 802 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | 1 040 758 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 303 | | 303 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 139 224 | | 252 444 |
Intangible Assets | | | | | | | 4 536 | 4 233 | 3 021 | 2 718 |
Intangible Assets Gross Cost | | | | | | | | 292 386 | | 292 386 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 85 | 84 | 71 | 10 |
Interest Income On Bank Deposits | | | | | | | 12 | | 4 | |
Interest Paid Classified As Operating Activities | | | | | | | 24 752 | 37 073 | 27 709 | 63 287 |
Interest Payable Similar Charges Finance Costs | | | | | | | 24 752 | 37 073 | 27 709 | 63 287 |
Interest Received Classified As Operating Activities | | | | | | | 12 | | 8 | 23 561 |
Investments Fixed Assets | | | | | | | | | 200 000 | |
Investments In Joint Ventures | | | | | | | | | 200 000 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 1 753 551 | -833 781 | -91 694 | -91 822 |
Net Cash Flows From Used In Investing Activities | | | | | | | -3 422 121 | -262 254 | -762 424 | -247 213 |
Net Cash Flows From Used In Operating Activities | | | | | | | 2 303 830 | 266 193 | 832 038 | 1 287 971 |
Net Cash Generated From Operations | | | | | | | 2 285 883 | 276 446 | 832 384 | 1 400 291 |
Net Current Assets Liabilities | -9 005 | 143 214 | 274 694 | 711 592 | 1 105 348 | 1 600 855 | -310 818 | -130 976 | 920 865 | 2 386 696 |
Net Debt Funds | | | | | | | | | 834 008 | -206 750 |
Net Deferred Tax Liability Asset | | | | | | | 122 505 | 112 559 | -98 509 | 535 282 |
Operating Profit Loss | | | | | | | 125 533 | 445 152 | 867 336 | 1 688 508 |
Other Creditors | | | | | | | 772 196 | 781 218 | 810 190 | 932 054 |
Other Finance Costs | | | | | | | | 11 | | |
Other Finance Income | | | | | | | | | 4 | 23 561 |
Other Interest Expense | | | | | | | 24 667 | 36 978 | 27 638 | 63 277 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 12 | | 8 | 23 561 |
Other Operating Income Format1 | | | | | | | 28 593 | 36 704 | 294 521 | 548 229 |
Other Taxation Social Security Payable | | | | | | | 22 643 | 23 289 | 38 776 | 111 523 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | 6 589 | 8 279 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 6 589 | 8 279 | 35 935 | 38 845 |
Prepayments Accrued Income | | | | | | | 42 745 | 42 127 | 307 459 | 153 252 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | 1 724 958 | | | |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | 28 593 | 36 704 | 9 206 | |
Proceeds From Sales Property Plant Equipment | | | | | | | 7 500 | 5 500 | 4 995 | |
Production Average Number Employees | | | | | | | 56 | 54 | 66 | 67 |
Profit Loss | | | | | | | 121 339 | 444 848 | 717 781 | 1 413 135 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 100 793 | 408 079 | 839 635 | 1 648 782 |
Property Plant Equipment Gross Cost | | | | | | | 5 378 630 | 5 637 210 | 7 033 075 | 7 480 288 |
Provisions | | | | | | | 122 505 | 112 559 | 372 229 | 535 282 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 122 505 | 112 559 | 372 229 | 535 282 |
Purchase Property Plant Equipment | | | | | | | 3 429 621 | 267 754 | 767 419 | 447 213 |
Rental Leasing Income | | | | | | | | | 21 924 | 93 600 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | 870 485 | 100 900 | 91 822 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | 191 058 | 185 754 | 445 283 | 456 236 |
Revenue From Sale Goods | | | | | | | 3 556 424 | 4 064 495 | 12 220 201 | 15 549 523 |
Social Security Costs | | | | | | | 89 514 | 98 416 | 165 347 | 183 914 |
Staff Costs Employee Benefits Expense | | | | | | | 1 077 469 | 1 158 049 | 1 737 014 | 1 827 058 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | -3 110 | | -19 702 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 5 664 | 6 974 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 19 957 | 77 535 | 159 531 | 329 756 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | | | | | | -23 642 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -27 434 | -45 881 | -109 985 | -111 927 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -7 965 | -48 339 | -12 023 | 11 270 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 560 | 582 | 653 | 278 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | -5 657 | -13 432 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -20 546 | -36 769 | 121 854 | 235 647 |
Total Assets Less Current Liabilities | 918 155 | 925 954 | 1 386 349 | 1 787 949 | 2 209 185 | 2 687 309 | 4 071 085 | 4 373 933 | 6 566 677 | 8 026 974 |
Total Operating Lease Payments | | | | | | | 2 975 | | | |
Trade Creditors Trade Payables | | | | | | | 140 610 | 232 778 | 1 483 309 | 1 824 994 |
Trade Debtors Trade Receivables | | | | | | | 428 174 | 571 987 | 1 500 724 | 1 729 208 |
Turnover Revenue | | | | | | | 3 556 424 | 4 064 495 | 12 220 201 | 15 549 523 |
Wages Salaries | | | | | | | 981 366 | 1 051 354 | 1 535 732 | 1 604 299 |
Director Remuneration | | | | | | | 91 923 | 95 000 | 95 860 | 96 807 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | 91 923 | 95 000 | | |
Accruals Deferred Income | 171 469 | 154 322 | 349 033 | 314 130 | 293 801 | 264 421 | | | | |
Creditors Due After One Year | 614 881 | 589 372 | 723 211 | 751 438 | 753 777 | 760 123 | | | | |
Creditors Due Within One Year | 202 408 | 530 698 | 908 973 | 1 107 681 | 906 065 | 386 270 | | | | |
Intangible Fixed Assets Additions | | 6 050 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 53 682 | 111 252 | 168 519 | 226 089 | 283 658 | 287 547 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 57 570 | 57 267 | 57 569 | 57 569 | 3 889 | | | | |
Intangible Fixed Assets Cost Or Valuation | 286 336 | 292 386 | 292 386 | 292 386 | 292 386 | 292 386 | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Provisions For Liabilities Charges | 56 344 | 33 576 | | 60 388 | 54 292 | 100 364 | | | | |
Secured Debts | | | | | 2 404 | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | |
Share Premium Account | 404 500 | 404 500 | 404 500 | 404 500 | 404 500 | 404 500 | | | | |
Tangible Fixed Assets Additions | | 57 893 | 509 470 | 211 966 | 200 521 | 100 441 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 031 674 | 1 003 320 | 1 512 790 | 1 655 548 | 1 856 069 | 1 956 510 | | | | |
Tangible Fixed Assets Depreciation | 337 168 | 401 714 | 525 002 | 645 489 | 760 960 | 874 895 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 77 795 | 123 288 | 127 408 | 115 472 | 113 935 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 13 249 | | 6 921 | | | | | | |
Tangible Fixed Assets Disposals | | 86 247 | | 69 208 | | | | | | |
Amount Specific Advance Or Credit Directors | | | | 155 793 | | 249 754 | | | | |