Profit & Loss |
Date of Accounts |
2021-05-31 | 2022-05-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 7 908 | 904 |
Current Assets | 442 687 | 563 908 |
Debtors | 434 779 | 563 004 |
Net Assets Liabilities | 13 311 889 | 1 714 799 |
Other Debtors | 1 296 062 | 1 166 755 |
Total Inventories | 1 971 143 | 2 165 268 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | 10 630 833 | 12 003 305 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 556 094 | 3 751 144 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 917 |
Administration Support Average Number Employees | 44 | 43 |
Administrative Expenses | 3 618 530 | 3 470 431 |
Amortisation Expense Intangible Assets | 1 372 472 | 1 372 472 |
Amounts Owed By Related Parties | 424 680 | 1 069 026 |
Amounts Owed To Related Parties | 7 972 994 | 7 231 036 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 179 | 181 |
Bank Borrowings | 105 401 | 531 182 |
Cash Cash Equivalents Cash Flow Value | | 930 789 |
Comprehensive Income Expense | 107 764 | -11 597 090 |
Comprehensive Income Expense Attributable To Non-controlling Interests | 24 246 | 37 926 |
Comprehensive Income Expense Attributable To Owners Parent | -466 398 | -796 646 |
Cost Sales | 9 194 882 | 8 837 867 |
Creditors | 105 401 | 824 016 |
Current Tax For Period | 255 571 | 116 581 |
Deferred Income | 141 327 | 110 443 |
Deferred Tax Asset Debtors | 10 099 | 178 |
Deferred Tax Assets | 10 099 | 178 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 28 158 | -7 769 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -22 259 | -14 494 |
Deferred Tax Liabilities | 117 324 | 86 480 |
Depreciation Amortisation Expense | 1 749 216 | 1 722 461 |
Depreciation Expense Property Plant Equipment | 376 744 | 349 989 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -6 752 |
Disposals Property Plant Equipment | | -6 752 |
Distribution Costs | 404 767 | 458 927 |
Finance Lease Liabilities Present Value Total | 26 445 | 18 215 |
Finance Lease Payments Owing Minimum Gross | 44 660 | 18 215 |
Fixed Assets | 4 742 305 | 3 026 834 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 118 318 | 119 533 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | -113 310 | 77 007 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -130 329 | 45 960 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 880 224 | 1 121 108 |
Gain Loss In Cash Flows From Change In Deferred Items | -31 240 | -31 054 |
Gain Loss In Cash Flows From Change In Inventories | 81 015 | 194 125 |
Gain Loss On Disposals Property Plant Equipment | | 6 754 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -141 987 | 146 745 |
Gross Profit Loss | 3 743 395 | 2 957 178 |
Income Taxes Paid Refund Classified As Operating Activities | 99 821 | 301 211 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 884 | 17 466 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 10 274 | -3 683 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 372 472 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 201 802 |
Intangible Assets | 3 093 885 | 1 721 413 |
Intangible Assets Gross Cost | 13 724 718 | 13 724 718 |
Interest Income On Bank Deposits | 4 550 | 2 978 |
Interest Paid Classified As Financing Activities | -52 935 | -57 886 |
Interest Paid Classified As Operating Activities | 52 935 | 57 886 |
Interest Payable Similar Charges Finance Costs | 52 935 | 57 886 |
Interest Received Classified As Investing Activities | 4 550 | 2 978 |
Interest Received Classified As Operating Activities | 4 550 | 2 978 |
Investments Fixed Assets | 21 186 630 | 9 467 209 |
Investments In Subsidiaries | 21 186 630 | 9 467 209 |
Key Management Personnel Compensation Short-term Employee Benefits | 279 875 | 251 005 |
Net Cash Flows From Used In Financing Activities | -448 330 | 592 094 |
Net Cash Flows From Used In Investing Activities | -68 660 | 2 742 |
Net Cash Flows From Used In Operating Activities | 517 874 | -577 370 |
Net Cash Generated From Operations | 617 695 | -276 159 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 1 740 503 | 1 024 168 |
Net Current Assets Liabilities | -7 769 340 | -7 221 228 |
Number Shares Issued Fully Paid | 83 334 | 83 334 |
Operating Profit Loss | -8 713 | -691 539 |
Other Comprehensive Income Expense Net Tax | -113 310 | 77 007 |
Other Creditors | 11 119 | 42 105 |
Other Departments Average Number Employees | 2 | 2 |
Other Interest Receivable Similar Income Finance Income | 4 550 | 2 978 |
Other Inventories | 85 126 | 136 651 |
Other Operating Income Format1 | 271 189 | 280 641 |
Other Payables Accrued Expenses | 57 716 | 5 152 |
Other Remaining Borrowings | 260 410 | 182 391 |
Other Remaining Operating Income | 116 994 | 110 153 |
Ownership Interest In Subsidiary Percent | 87 | 87 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -32 564 | -26 445 |
Pension Costs Defined Contribution Plan | 307 833 | 289 652 |
Prepayments | 217 270 | 275 093 |
Proceeds From Sales Property Plant Equipment | | 14 200 |
Production Average Number Employees | 133 | 136 |
Profit Loss | 107 764 | -11 597 090 |
Profit Loss Attributable To Non-controlling Interests | 24 246 | 37 926 |
Profit Loss Attributable To Owners Parent | -353 088 | -873 653 |
Profit Loss On Ordinary Activities Before Tax | -57 098 | -746 447 |
Property Plant Equipment Gross Cost | 4 470 414 | 4 471 579 |
Provisions For Liabilities Balance Sheet Subtotal | 102 931 | 79 313 |
Purchase Property Plant Equipment | -73 210 | -14 436 |
Raw Materials Consumables | 1 364 361 | 1 560 312 |
Redundancy Costs | | 60 848 |
Rental Income From Sub-leases | 15 610 | 24 202 |
Repayments Borrowings Classified As Financing Activities | -362 831 | 676 425 |
Research Development Expense Recognised In Profit Or Loss | 13 644 | 3 614 |
Revenue From Sale Goods | 12 938 277 | 11 795 045 |
Social Security Costs | 587 281 | 544 327 |
Staff Costs Employee Benefits Expense | 6 498 570 | 6 157 914 |
Taxation Social Security Payable | 63 919 | 107 900 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -27 630 | |
Tax Expense Credit Applicable Tax Rate | -10 849 | -141 825 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -27 220 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 742 | 18 783 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 270 273 | 260 793 |
Tax Increase Decrease From Effect Foreign Tax Rates | -17 224 | -8 044 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -402 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 271 744 | 89 280 |
Total Assets Less Current Liabilities | 13 417 290 | 2 245 981 |
Total Borrowings | 105 401 | 713 573 |
Total Deferred Tax Expense Credit | 5 899 | -23 618 |
Trade Creditors Trade Payables | 1 332 | 1 380 |
Trade Debtors Trade Receivables | 2 188 472 | 2 429 538 |
Turnover Revenue | 1 241 723 | 1 477 442 |
Unpaid Contributions To Pension Schemes | 45 002 | |
Wages Salaries | 5 603 456 | 5 263 087 |
Work In Progress | 521 656 | 468 305 |
Amount Specific Advance Or Credit Directors | 117 500 | 117 500 |
Amount Specific Advance Or Credit Repaid In Period Directors | | -117 500 |
Director Remuneration | 249 510 | 230 000 |