Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 095 426 | 3 835 262 | 4 954 428 | 3 307 289 | 3 328 314 | 3 726 780 | 4 419 209 | 5 006 413 |
Current Assets | 7 816 255 | 8 823 709 | 8 458 783 | 6 917 763 | 6 523 218 | 7 394 641 | 8 308 843 | 8 987 621 |
Debtors | 3 309 161 | 3 249 832 | 1 371 992 | 1 376 097 | 865 078 | 1 420 756 | 1 427 332 | 1 516 587 |
Net Assets Liabilities | 10 081 318 | 10 978 264 | 11 099 941 | 10 978 720 | 10 607 685 | 11 096 318 | 11 969 433 | 12 569 494 |
Other Debtors | 78 904 | 28 683 | 1 148 | 4 | 451 | 194 655 | 5 751 | 8 607 |
Property Plant Equipment | 3 414 650 | 3 385 557 | 3 781 803 | 5 048 808 | 4 914 604 | 4 793 500 | 4 838 219 | 4 684 772 |
Total Inventories | 1 411 668 | 1 738 615 | 2 132 363 | 2 234 377 | 2 329 826 | 2 247 105 | 2 462 302 | |
|
Other Financial Data |
Audit Fees Expenses | 12 500 | 14 450 | 14 950 | 15 200 | 16 275 | 14 400 | 19 475 | 20 000 |
Accrued Liabilities Deferred Income | 33 299 | 55 159 | 107 863 | 69 801 | 105 299 | 96 350 | 66 812 | 75 092 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 611 527 | 1 730 596 | 1 831 784 | 2 055 613 | 2 081 988 | 2 233 623 | 2 352 473 | 2 587 417 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 201 406 | 623 763 | 1 543 201 | 118 528 | 106 229 | 315 363 | 94 655 |
Administrative Expenses | 2 210 796 | 2 518 569 | 2 618 683 | 2 567 364 | 2 442 360 | 2 293 428 | 2 304 136 | 2 668 419 |
Amounts Owed By Associates Joint Ventures Participating Interests | | 1 825 708 | | | | | | |
Average Number Employees During Period | | | | 61 | 61 | 49 | 47 | 46 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 15 294 | 7 314 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 4 954 428 | 3 307 289 | 3 328 314 | 3 726 780 | 4 419 209 | 5 006 413 |
Corporation Tax Payable | 229 187 | 333 857 | 249 528 | 197 341 | 192 260 | 234 110 | 252 395 | 209 536 |
Cost Sales | 2 612 120 | 2 617 848 | 2 766 406 | 3 015 405 | 2 765 090 | 3 171 729 | 3 153 929 | 3 561 672 |
Creditors | 1 083 428 | 1 174 649 | 1 066 382 | 899 678 | 732 312 | 973 511 | 1 032 557 | 968 200 |
Current Tax For Period | 229 187 | 333 668 | 249 542 | 197 341 | 192 260 | 234 110 | 252 395 | 209 536 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 1 918 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 30 409 | -9 806 | 17 910 | 13 910 | 9 652 | 20 487 | 26 760 | -10 373 |
Depreciation Expense Property Plant Equipment | 197 355 | 195 523 | 223 028 | 269 946 | 247 214 | 223 725 | 246 965 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 269 946 | 247 214 | 223 725 | 246 965 | 248 102 |
Dividends Paid | 160 144 | 348 281 | 936 475 | 924 726 | 1 091 313 | 374 958 | 198 197 | 101 427 |
Dividends Paid Classified As Financing Activities | -160 144 | -348 281 | -936 475 | -924 726 | -1 091 313 | -374 958 | -198 197 | -101 427 |
Dividends Paid On Shares Final | | | | 924 726 | 1 091 313 | 374 958 | 198 197 | 101 427 |
Finance Lease Liabilities Present Value Total | 1 942 | | | | | | | |
Finance Lease Payments Owing Minimum Gross | 1 942 | | | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -72 | -800 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -7 351 | 117 | 77 | -909 | 184 | -184 | 6 391 | -2 073 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 12 578 | 8 139 | 3 700 | 26 645 | 55 695 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -1 388 | -110 682 | 22 366 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 114 517 | 162 285 | -199 349 | -40 761 | 21 498 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 4 905 | -511 019 | 555 678 | 6 576 | 89 255 |
Gain Loss In Cash Flows From Change In Inventories | | | | 102 014 | 95 449 | -82 721 | 215 197 | 2 319 |
Gain Loss On Disposals Property Plant Equipment | 15 594 | 22 715 | 18 885 | 4 150 | 49 958 | 23 174 | 20 068 | |
Government Grant Income | | | | | 166 685 | 143 367 | | |
Gross Profit Loss | 3 452 397 | 4 073 205 | 3 936 525 | 3 575 264 | 3 186 160 | 3 262 312 | 3 650 171 | |
Impairment Loss Other Non-financial Assets | | | | | | | | -239 373 |
Income Taxes Paid Refund Classified As Operating Activities | -385 022 | -228 998 | -333 948 | -249 243 | -197 290 | -193 268 | -230 669 | -251 987 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 204 800 | -739 836 | | 1 647 139 | -21 025 | -398 466 | -692 429 | -587 204 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -223 | | 77 | -285 | -1 866 | 1 007 | -3 309 | -408 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 203 503 | 223 028 | 269 946 | 247 214 | 223 725 | 246 965 | 248 102 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 390 | 70 | 105 | | | | | |
Interest Income On Bank Deposits | 5 093 | 2 825 | 1 804 | 1 828 | 2 575 | 249 | 704 | 8 600 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 093 | 2 825 | 1 804 | 1 828 | 2 575 | 249 | 704 | 8 600 |
Interest Payable Similar Charges Finance Costs | 390 | 70 | 140 | | | | | |
Interest Received Classified As Investing Activities | -5 098 | -2 549 | -1 818 | -1 828 | -2 575 | -249 | -991 | -8 600 |
Issue Equity Instruments | | | | 4 | | | | |
Loss Gain From Write-downs Reversals Inventories | | | | | | | | 239 373 |
Net Cash Flows From Used In Financing Activities | 167 677 | 350 223 | | 924 722 | 1 091 313 | | | |
Net Cash Flows From Used In Investing Activities | 646 044 | 150 018 | | 1 530 173 | 60 477 | | | |
Net Cash Flows From Used In Operating Activities | -608 921 | -1 240 077 | | -807 756 | -1 172 815 | -852 622 | | |
Net Cash Generated From Operations | | -1 469 145 | -2 988 228 | -1 056 999 | -1 370 105 | -1 045 890 | -1 391 920 | -1 025 473 |
Net Current Assets Liabilities | 6 732 827 | 7 649 060 | 7 392 401 | 6 018 085 | 5 790 906 | 6 421 130 | 7 276 286 | 8 019 421 |
Net Finance Income Costs | 5 098 | 2 549 | 1 818 | 1 828 | 2 575 | 249 | 991 | 8 600 |
Net Interest Paid Received Classified As Operating Activities | -390 | -70 | -140 | | | | | |
Number Shares Issued Fully Paid | | 12 900 | 12 900 | | | | | |
Operating Profit Loss | 1 247 783 | 1 566 610 | 1 324 003 | 1 012 639 | 919 564 | 1 118 947 | 1 346 035 | |
Other Creditors | 10 241 | 9 080 | 9 147 | 30 260 | 904 | 2 021 | 2 000 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 84 434 | 121 840 | 46 117 | 220 839 | 72 090 | 128 115 | 13 158 |
Other Disposals Property Plant Equipment | | 111 430 | 126 329 | 52 367 | 226 357 | 75 698 | 151 794 | 13 158 |
Other Interest Income | | | | | | | 287 | |
Other Interest Receivable Similar Income Finance Income | 5 098 | 2 549 | 1 818 | 1 828 | 2 575 | 249 | 991 | 8 600 |
Other Operating Income Format1 | 6 182 | 11 974 | 6 161 | 4 739 | 175 764 | 150 063 | | 9 834 |
Other Taxation Social Security Payable | 197 475 | 177 518 | 157 132 | 122 985 | 163 824 | 180 174 | 217 362 | 207 769 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -7 533 | -1 942 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 32 064 | 30 371 | 26 689 | 30 223 | 43 539 | 42 301 | 45 559 | 47 951 |
Prepayments Accrued Income | 140 400 | 124 200 | 127 800 | 129 000 | 37 546 | 31 893 | 110 981 | 85 495 |
Proceeds From Issuing Shares | | | | -4 | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | 872 | -72 | | | | | |
Proceeds From Sales Property Plant Equipment | -17 204 | -49 711 | -23 374 | -10 400 | -55 476 | -26 782 | -43 747 | -1 200 |
Profit Loss | 993 118 | 1 245 227 | 1 058 152 | 803 501 | 720 278 | 863 591 | 1 071 312 | 701 488 |
Profit Loss On Ordinary Activities Before Tax | 1 252 491 | 1 569 089 | 1 325 681 | 1 014 467 | 922 139 | 1 119 196 | 1 347 026 | 900 243 |
Property Plant Equipment Gross Cost | 5 026 177 | 5 116 153 | 5 613 587 | 7 104 421 | 6 996 592 | 7 027 123 | 7 190 692 | 7 272 189 |
Provisions For Liabilities Balance Sheet Subtotal | 66 159 | 56 353 | 74 263 | 88 173 | 97 825 | | | |
Purchase Property Plant Equipment | -668 346 | -201 406 | -623 763 | -1 543 201 | -118 528 | -106 229 | -315 363 | -94 655 |
Raw Materials Consumables | 1 411 668 | 1 738 615 | 2 132 363 | 2 234 377 | 2 329 826 | 2 247 105 | 2 462 302 | |
Social Security Costs | 147 947 | 160 060 | 160 485 | 164 922 | 167 667 | 172 555 | 149 056 | |
Staff Costs Employee Benefits Expense | 1 452 254 | 1 703 437 | 1 660 255 | 1 733 119 | 1 795 748 | 1 742 807 | 1 626 364 | 1 843 594 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 66 159 | 56 353 | 74 263 | 88 173 | 97 825 | 118 312 | 145 072 | 134 699 |
Tax Expense Credit Applicable Tax Rate | | | | 192 749 | 175 206 | 212 647 | 255 935 | 180 073 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 9 623 | 17 222 | -9 269 | -2 200 | 11 111 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 720 | 5 322 | 6 932 | 7 671 | 4 935 | 735 | 3 178 | 6 673 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 259 373 | 323 862 | 267 529 | 210 966 | 201 861 | 255 605 | 275 714 | 198 755 |
Total Assets Less Current Liabilities | 10 147 477 | 11 034 617 | 11 174 204 | 11 066 893 | 10 705 510 | 11 214 630 | 12 114 505 | 12 704 193 |
Total Current Tax Expense Credit | 228 964 | 333 668 | 249 619 | 197 056 | 192 209 | 235 118 | 248 954 | 209 128 |
Total Operating Lease Payments | 109 790 | 123 944 | 124 971 | 130 789 | -5 173 | -19 900 | 49 218 | |
Trade Creditors Trade Payables | 611 284 | 599 035 | 542 712 | 479 291 | 270 025 | 460 856 | 493 988 | 475 803 |
Trade Debtors Trade Receivables | 1 290 548 | 1 271 241 | 1 243 044 | 1 247 093 | 827 081 | 1 194 208 | 1 310 600 | 1 422 485 |
Turnover Revenue | 6 064 517 | 6 691 053 | 6 702 931 | 6 590 669 | 5 951 250 | 6 434 041 | 6 804 100 | |
Wages Salaries | 1 272 243 | 1 513 006 | 1 473 081 | 1 537 974 | 1 584 542 | 1 527 951 | 1 431 749 | 1 613 467 |
Company Contributions To Defined Benefit Plans Directors | 4 302 | 3 690 | 3 764 | 4 050 | 8 099 | 5 051 | 9 197 | |
Director Remuneration | | | | | 252 485 | 276 487 | 232 648 | 225 063 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 250 416 | 260 584 | 281 538 | 241 845 | 233 963 |