Profit & Loss |
Date of Accounts |
2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 91 058 | 777 892 | 2 158 757 | 4 719 670 | 5 652 976 |
Current Assets | 593 521 | 1 352 404 | 3 895 756 | 8 766 845 | 12 375 661 |
Debtors | 412 463 | 423 512 | 1 618 559 | 2 848 818 | 4 775 723 |
Net Assets Liabilities | | | 2 848 386 | 7 044 175 | |
Other Debtors | 5 333 | 48 972 | 4 362 | 66 736 | 319 199 |
Property Plant Equipment | 2 674 | 5 287 | 15 097 | 76 016 | 77 851 |
Total Inventories | 90 000 | 151 000 | 118 440 | 1 198 357 | 1 946 962 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 28 000 |
Other Non-audit Services Fees | | | | | 4 380 |
Taxation Compliance Services Fees | | | | | 2 500 |
Accrued Liabilities Deferred Income | | | | 407 389 | 715 648 |
Accumulated Depreciation Impairment Property Plant Equipment | 472 | 1 793 | 9 244 | 21 645 | 41 606 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 73 320 | 24 227 |
Administrative Expenses | | | | 2 548 377 | 4 341 303 |
Average Number Employees During Period | 12 | 15 | 19 | 20 | 25 |
Cash Cash Equivalents Cash Flow Value | | | 2 158 757 | 4 719 670 | 5 652 976 |
Corporation Tax Payable | | | | 758 351 | 940 149 |
Cost Sales | | | | 6 128 348 | 8 367 912 |
Creditors | 367 463 | 332 653 | 1 062 467 | 1 798 686 | 3 482 684 |
Current Tax For Period | | | | 1 158 351 | 1 640 149 |
Depreciation Expense Property Plant Equipment | | | | 12 401 | 19 961 |
Depreciation Impairment Expense Property Plant Equipment | | | | 12 401 | 19 961 |
Distribution Costs | | | | 945 447 | 1 561 691 |
Dividends Paid | | | | 800 000 | 4 320 000 |
Dividends Paid Classified As Financing Activities | | | | -800 000 | -4 320 000 |
Dividends Paid On Shares Final | | | | 800 000 | 4 320 000 |
Finished Goods Goods For Resale | | | | 634 684 | 1 067 144 |
Further Item Payment To Acquire Or Redeem Own Shares Component Total Payments To Acquire Or Redeem Own Shares | | | | | -210 544 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -19 | -2 894 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 496 388 | 400 900 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -4 946 | -8 257 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 22 132 | -1 502 200 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 230 259 | 1 647 922 |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 079 917 | 748 605 |
Gross Profit Loss | | | | 9 646 447 | 13 972 057 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -398 579 | -1 458 351 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 421 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 472 | 1 321 | 7 451 | 12 401 | 19 961 |
Interest Received Classified As Investing Activities | | | | -96 | -28 283 |
Net Cash Flows From Used In Operating Activities | | | | -3 434 137 | -5 736 346 |
Net Cash Generated From Operations | | | | -3 832 716 | -7 194 697 |
Net Current Assets Liabilities | 226 058 | 1 019 751 | 2 833 289 | 6 968 159 | 8 892 977 |
Net Finance Income Costs | | | | 96 | 28 283 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | 440 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | 440 |
Operating Profit Loss | | | | 6 152 623 | 8 069 063 |
Other Creditors | 34 776 | 24 296 | 119 922 | 3 756 | 468 768 |
Other Disposals Property Plant Equipment | | | | | 2 431 |
Other Interest Receivable Similar Income Finance Income | | | | 96 | 28 283 |
Other Taxation Social Security Payable | 82 155 | 214 636 | 541 627 | 164 425 | 414 951 |
Payments To Acquire Own Shares | | | | | -210 544 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 36 146 | 255 095 |
Prepayments Accrued Income | | | | 45 158 | 137 670 |
Proceeds From Sales Property Plant Equipment | | | | | -2 431 |
Profit Loss | | | | 4 995 789 | 6 457 197 |
Profit Loss On Ordinary Activities Before Tax | | | | 6 152 719 | 8 097 346 |
Property Plant Equipment Gross Cost | 3 146 | 7 080 | 24 341 | 97 661 | 119 457 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -278 983 |
Purchase Property Plant Equipment | | | | -73 320 | -24 227 |
Raw Materials Consumables | | | | 330 801 | 854 272 |
Research Development Expense Recognised In Profit Or Loss | | | | | 16 316 |
Social Security Costs | | | | 88 092 | 200 609 |
Staff Costs Employee Benefits Expense | | | | 1 118 734 | 2 094 962 |
Taxation Social Security Payable | | | 541 625 | 922 776 | |
Tax Expense Credit Applicable Tax Rate | | | | 1 169 017 | 1 619 469 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 4 908 | 23 574 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 1 156 930 | 1 640 149 |
Total Assets Less Current Liabilities | 228 732 | 1 025 038 | 2 848 386 | 7 044 175 | 8 970 828 |
Total Current Tax Expense Credit | | | | 1 156 930 | 1 640 149 |
Total Operating Lease Payments | | | | 120 634 | 128 898 |
Trade Creditors Trade Payables | 89 750 | 14 541 | 400 918 | 464 765 | 943 168 |
Trade Debtors Trade Receivables | 407 130 | 374 540 | 1 614 197 | 2 782 082 | 4 318 854 |
Turnover Revenue | | | | 15 774 795 | 22 339 969 |
Wages Salaries | | | | 994 496 | 1 639 258 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | | | 0 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | | 0 |
Work In Progress | | | | 232 872 | 25 546 |
Company Contributions To Defined Benefit Plans Directors | | | | 7 200 | 8 400 |
Director Remuneration | | | | 241 800 | 476 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 249 000 | 484 400 |
Amounts Owed To Group Undertakings | 160 782 | 79 180 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | 3 146 | 3 934 | 17 261 | | |