Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -95 297 | -98 509 | -43 114 | -14 123 | 16 078 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 338 | 492 | 365 | 182 | 639 | 7 221 | 273 | 199 |
Current Assets | 9 528 | 7 578 | 32 831 | 40 365 | 48 359 | 52 795 | 33 313 | 21 441 | 25 610 | 29 154 | 27 004 | 23 616 |
Debtors | 2 028 | 742 | 24 060 | 31 744 | 35 543 | 34 524 | 16 921 | 4 625 | 8 159 | 4 847 | 9 919 | 5 152 |
Net Assets Liabilities | | | | | 16 078 | -2 334 | -34 404 | -70 362 | -87 476 | -89 809 | -106 403 | -123 378 |
Other Debtors | | | 7 485 | 6 121 | 9 895 | 15 593 | 10 527 | 4 625 | 8 159 | 4 625 | 9 628 | 5 097 |
Property Plant Equipment | | | | | 38 235 | 31 426 | 16 758 | 16 052 | 23 132 | 9 517 | 52 825 | 74 724 |
Total Inventories | | | | | 12 478 | 17 779 | 16 027 | 16 634 | 16 812 | 17 086 | 16 812 | 18 265 |
Cash Bank In Hand | 24 | | 2 817 | 88 | 338 | | | | | | | |
Intangible Fixed Assets | 4 200 | 3 900 | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -95 297 | -98 509 | -43 114 | -14 123 | 16 078 | | | | | | | |
Stocks Inventory | 7 476 | 6 836 | 5 954 | 8 533 | 12 478 | | | | | | | |
Tangible Fixed Assets | 5 341 | 2 961 | 15 235 | 40 009 | 38 235 | | | | | | | |
Trade Debtors | 729 | 315 | 15 538 | 15 350 | 14 956 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | -95 299 | -98 511 | -43 116 | -14 125 | 16 076 | | | | | | | |
Shareholder Funds | -95 297 | -98 509 | -43 114 | -14 123 | 16 078 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 1 493 | 2 908 | | | | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | 640 | 585 | 13 091 | 6 438 | 20 328 | 19 132 | 21 375 | 24 034 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 63 611 | 77 753 | 98 330 | 112 614 | 129 452 | 138 400 | 132 905 | 142 039 |
Administrative Expenses | 60 151 | 65 140 | 99 317 | 135 641 | 131 414 | 156 232 | 97 067 | 80 514 | 76 160 | 76 233 | 112 054 | 104 849 |
Average Number Employees During Period | 4 | 4 | 4 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 |
Balances Amounts Owed To Related Parties | | | | | | | 958 | 34 540 | 52 749 | 62 707 | 76 089 | 98 778 |
Bank Borrowings Overdrafts | 4 083 | 4 102 | | 17 165 | 16 918 | 18 653 | 18 766 | 6 372 | 2 916 | 4 918 | 1 918 | 7 390 |
Cost Sales | 16 913 | 15 605 | 11 463 | 7 373 | 15 191 | 12 025 | 14 836 | 19 669 | 18 342 | 14 369 | 21 891 | 25 741 |
Creditors | | | | | 52 949 | 70 615 | 50 511 | 41 708 | 21 409 | 21 900 | 27 535 | 38 255 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 13 143 | 320 | 3 738 | | 6 403 | 40 552 | 29 821 |
Disposals Property Plant Equipment | | | | | | 13 143 | 329 | 3 738 | | 6 403 | 40 552 | 29 859 |
Dividends Paid | | | | | 13 956 | 27 698 | 9 000 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 17 234 | 7 854 | 8 600 | 18 256 | 9 592 | 7 088 | 15 008 | 19 798 |
Fixed Assets | 9 541 | 6 861 | 15 235 | 40 009 | 38 235 | 31 426 | 16 758 | 16 052 | 23 132 | 9 517 | 52 825 | 74 724 |
Gross Profit Loss | 65 768 | 62 522 | 155 155 | 169 860 | 181 765 | 174 662 | 80 304 | 53 338 | 66 746 | 75 882 | 98 250 | 93 324 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 27 285 | 20 897 | 18 022 | 16 838 | 15 351 | 35 057 | 38 955 |
Interest Payable Similar Charges Finance Costs | | | | | 6 194 | 9 146 | 6 493 | 8 782 | 8 014 | 1 983 | 2 790 | 5 451 |
Net Current Assets Liabilities | -8 628 | -6 096 | 16 086 | -13 798 | -5 230 | -8 762 | -8 107 | -13 562 | 6 111 | 10 150 | 5 727 | -10 222 |
Operating Profit Loss | 5 617 | -2 618 | 55 838 | 34 219 | 50 351 | 18 430 | -16 763 | -27 176 | -9 414 | -351 | -13 804 | -11 525 |
Other Creditors | | | | | | 738 | 22 | 89 | 38 | 47 | 54 | 59 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 1 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 10 692 | 9 058 | 9 091 | 6 705 | 1 910 | 2 896 | 6 258 | 4 417 |
Profit Loss | | | | | 44 157 | 9 284 | -23 256 | -35 958 | -17 113 | -2 334 | -16 594 | -16 975 |
Profit Loss On Ordinary Activities Before Tax | 3 292 | -3 212 | 55 395 | 28 991 | 44 157 | 9 284 | -23 256 | -35 958 | -17 428 | -2 334 | -16 594 | -16 975 |
Property Plant Equipment Gross Cost | | | | | 101 846 | 109 179 | 115 088 | 128 666 | 152 584 | 147 917 | 185 730 | 216 763 |
Taxation Social Security Payable | | | | | 7 011 | 5 801 | 699 | 2 653 | 198 | 2 695 | 699 | 550 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -315 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 20 476 | 6 238 | 17 316 | 23 918 | 1 736 | 78 365 | 60 892 |
Total Assets Less Current Liabilities | 913 | 765 | 31 321 | 26 211 | 33 005 | 22 664 | 8 651 | 2 490 | 29 243 | 19 667 | 58 552 | 64 502 |
Trade Creditors Trade Payables | | | | | 11 786 | 36 076 | 19 516 | 14 338 | 8 665 | 7 152 | 9 856 | 10 458 |
Trade Debtors Trade Receivables | | | | | 14 956 | 18 931 | 6 394 | | | 222 | 291 | 55 |
Turnover Revenue | | | | | 196 956 | 186 687 | 95 140 | 73 007 | 85 088 | 41 808 | 119 320 | 119 065 |
Amount Specific Advance Or Credit Directors | | | | | 3 762 | 4 900 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 1 138 | | | | | | |
Director Remuneration | | 1 520 | 8 550 | 8 662 | 10 840 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 1 520 | 8 550 | 8 662 | 10 840 | | | | | | | |
Accruals Deferred Income Within One Year | 949 | 1 110 | 424 | 670 | 640 | | | | | | | |
Amortisation Intangible Assets Expense | 300 | 300 | 3 900 | | | | | | | | | |
Borrowings | 96 210 | 99 274 | 78 929 | 52 378 | 34 161 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 062 | -468 | | | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | | | 203 | 60 | 720 | | | | | | | |
Creditors Due After One Year | 96 210 | 99 274 | 74 435 | 40 334 | 16 927 | | | | | | | |
Creditors Due Within One Year | 18 156 | 13 674 | 16 745 | 54 163 | 53 589 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 3 830 | 4 097 | 1 733 | 7 044 | 7 132 | | | | | | | |
Finished Goods Goods For Resale | 7 476 | 6 836 | 5 954 | 8 533 | 12 478 | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | | -120 | 3 346 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 800 | 2 100 | | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 300 | | | | | | | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | | 2 100 | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 6 000 | 6 000 | | | | | | | | | | |
Intangible Fixed Assets Disposals | | | 6 000 | | | | | | | | | |
Interest Payable Similar Charges | 2 325 | 594 | 443 | 5 228 | 6 194 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | | 60 | | | | | | | | | |
Number Shares Allotted | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 8 987 | 14 702 | 16 927 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 4 494 | 12 043 | 17 234 | | | | | | | |
Operating Lease Expenditure | 1 702 | 172 | 146 | 143 | 150 | | | | | | | |
Operating Leases Expiring Between Two Five Years | | | 60 | | 576 | | | | | | | |
Operating Leases Expiring Within One Year | | | 143 | 60 | 144 | | | | | | | |
Other Creditors After One Year | 96 210 | 99 274 | 65 448 | 25 632 | | | | | | | | |
Other Creditors Due Within One Year | 2 406 | 2 356 | 725 | | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | 143 | | | | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Pension Costs | | | | 2 500 | 3 000 | | | | | | | |
Prepayments Accrued Income Current Asset | 1 299 | 427 | 7 485 | 10 273 | 10 692 | | | | | | | |
Profit Loss For Period | 3 292 | -3 212 | 55 395 | 28 991 | 44 157 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Social Security Costs | 2 621 | 2 216 | 1 411 | | 3 | | | | | | | |
Staff Costs | 41 533 | 42 194 | 35 065 | 31 755 | 39 458 | | | | | | | |
Tangible Fixed Assets Additions | | 1 997 | 20 747 | 25 326 | 25 789 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 61 415 | 63 157 | 78 081 | 90 851 | 101 846 | | | | | | | |
Tangible Fixed Assets Depreciation | 56 074 | 60 196 | 62 846 | 50 842 | 63 611 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 883 | 6 281 | 15 935 | 18 689 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 263 | 80 | 2 278 | 10 013 | | | | | | | |
Tangible Fixed Assets Disposals | | 263 | 80 | 2 278 | 15 038 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | -1 619 | | | | | | | | | |
Taxation Social Security Due Within One Year | 5 759 | 3 097 | 6 379 | 7 236 | 7 011 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 856 | -642 | | | | | | | | | | |
Total Dividend Payment | | | | | 13 956 | | | | | | | |
Total U K Foreign Deferred Tax | -1 918 | 174 | | | | | | | | | | |
Trade Creditors Within One Year | 4 959 | 3 009 | 4 723 | 17 049 | 11 786 | | | | | | | |
Turnover Gross Operating Revenue | 82 681 | 78 127 | 166 618 | 177 233 | 196 956 | | | | | | | |
U K Current Corporation Tax | 1 918 | -174 | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 1 918 | -174 | | | | | | | | | | |
Wages Salaries | 38 912 | 39 978 | 33 654 | 29 255 | 36 455 | | | | | | | |