Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | | |
Net Worth | 1 575 994 | 1 674 532 | 1 905 906 | 2 248 195 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 323 790 | 1 354 751 | 996 977 | 1 448 231 | | | | | | | |
Cash Bank On Hand | | | | 1 448 231 | 662 291 | 1 112 384 | 769 203 | 1 196 576 | 1 525 258 | 1 791 700 | 1 998 226 |
Current Assets | 1 779 860 | 1 904 940 | 1 521 556 | 1 927 813 | 1 419 248 | 2 183 702 | 1 911 405 | 2 760 945 | 2 831 100 | 3 318 953 | 3 672 011 |
Debtors | 453 312 | 547 234 | 519 079 | 473 382 | 749 957 | 1 062 318 | 1 132 702 | 1 555 569 | 1 298 342 | 1 519 053 | 1 604 785 |
Intangible Fixed Assets | 150 000 | 135 000 | 120 000 | 105 000 | | | | | | | |
Net Assets Liabilities | | | | 2 248 195 | 2 247 214 | 2 692 814 | 2 756 651 | 3 453 089 | 4 154 277 | 4 799 598 | 5 193 877 |
Net Assets Liabilities Including Pension Asset Liability | 1 575 994 | 1 674 532 | 1 905 906 | 2 248 195 | | | | | | | |
Other Debtors | | | | | | | | | | 11 292 | |
Property Plant Equipment | | | | 631 746 | 479 128 | 448 243 | 448 023 | 463 212 | 420 914 | 411 514 | |
Stocks Inventory | 2 758 | 2 955 | 5 500 | 6 200 | | | | | | | |
Tangible Fixed Assets | 35 252 | 310 533 | 643 369 | 631 746 | | | | | | | |
Total Inventories | | | | 6 200 | 7 000 | 9 000 | 9 500 | 8 800 | 7 500 | 8 200 | 69 000 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 575 894 | 1 674 432 | 1 905 806 | 2 248 095 | | | | | | | |
Shareholder Funds | 1 575 994 | 1 674 532 | 1 905 906 | 2 248 195 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 2 800 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 449 515 | 484 102 | 500 251 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 34 587 | 16 149 |
Dividend Recommended By Directors | | | | | | | | | | | 55 500 |
Accumulated Amortisation Impairment Intangible Assets | | | | 195 000 | 210 000 | 225 000 | 240 000 | 255 000 | 270 000 | 285 000 | 300 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 124 818 | 139 373 | 170 536 | 197 459 | 228 770 | 233 068 | 253 058 | 291 026 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 232 631 | | | | | | |
Administrative Expenses | | | | | | | | | | 456 723 | 787 735 |
Amortisation Expense Intangible Assets | | | | | | | | | | 15 000 | 15 000 |
Applicable Tax Rate | | | | | | | | | | 19 | 25 |
Average Number Employees During Period | | | | | 10 | 9 | 9 | 10 | 9 | 9 | 8 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 791 700 | |
Corporation Tax Payable | | | | | | | | | | 198 300 | 164 713 |
Corporation Tax Recoverable | | | | | | | | | | | 59 833 |
Cost Sales | | | | | | | | | | 8 974 087 | 10 220 693 |
Creditors | | | | 376 579 | 468 542 | 740 064 | 476 477 | 625 661 | 575 460 | 618 555 | 486 228 |
Creditors Due Within One Year | 385 265 | 657 492 | 338 521 | 376 579 | | | | | | | |
Current Tax For Period | | | | | | | | | | 198 300 | 164 713 |
Depreciation Amortisation Expense | | | | | | | | | | 45 782 | 268 372 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 30 782 | 20 923 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 18 483 | | 2 160 | | 31 676 | 10 792 | |
Disposals Property Plant Equipment | | | | | 26 450 | | 4 165 | | 38 000 | 18 792 | |
Dividend Per Share Interim | | | | | | | | | | | 555 |
Dividends Paid | | | | | | | | | | 156 750 | 55 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -156 750 | -55 500 |
Dividends Paid On Shares Interim | | | | | | | | | | 156 750 | 55 500 |
Dividends Received Classified As Investing Activities | | | | | | | | | | -3 016 | -8 997 |
Fixed Assets | 185 252 | 445 533 | 763 369 | 736 746 | 1 328 759 | 1 280 766 | 1 352 874 | 1 352 303 | 1 954 303 | 2 153 851 | 2 018 070 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | | 822 | 566 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 183 | -98 740 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -186 124 | -9 750 |
Gain Loss On Disposals Other Non-current Assets | | | | | | | | | | 822 | 566 |
Gross Profit Loss | | | | | | | | | | 1 454 961 | 1 312 752 |
Income From Other Fixed Asset Investments | | | | | | | | | | 3 016 | 8 997 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -155 388 | -258 133 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -127 000 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 266 442 | 206 526 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 700 | 60 800 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 | 15 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 33 038 | 31 163 | 29 083 | 31 311 | 35 974 | 30 782 | 14 639 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | | | | | | | | 232 449 |
Intangible Assets | | | | 105 000 | 90 000 | 75 000 | 60 000 | 45 000 | 30 000 | 20 986 | 17 500 |
Intangible Assets Gross Cost | | | | 300 000 | 300 000 | 300 000 | 300 000 | 300 000 | 300 000 | 305 986 | 317 500 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 150 000 | 165 000 | 180 000 | 195 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 15 000 | 15 000 | 15 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 300 000 | 300 000 | 300 000 | | | | | | | | |
Interest Income On Bank Deposits | | | | | | | | | | 11 844 | 10 098 |
Investment Property | | | | | 359 631 | 359 631 | 359 631 | 359 631 | 359 631 | 359 631 | 380 000 |
Investment Property Fair Value Model | | | | | 359 631 | 359 631 | 359 631 | 359 631 | 359 631 | 359 631 | 380 000 |
Investments Fixed Assets | | | | | 400 000 | 397 892 | 485 220 | 484 460 | 1 143 758 | 1 361 720 | 1 456 125 |
Merchandise | | | | | | | | | | 8 200 | 69 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 191 337 | 71 649 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 266 664 | 108 637 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -724 443 | -386 812 |
Net Cash Generated From Operations | | | | | | | | | | -879 831 | -644 945 |
Net Current Assets Liabilities | 1 394 595 | 1 247 448 | 1 183 035 | 1 551 234 | 950 706 | 1 443 638 | 1 434 928 | 2 135 284 | 2 255 640 | 2 700 398 | 3 185 783 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -11 844 | -10 098 |
Number Shares Allotted | | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | | | 1 019 868 | 545 297 |
Other Creditors | | | | | | | | | | 19 749 | 54 657 |
Other Deferred Tax Expense Credit | | | | | | | | | | -1 015 | -44 675 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 11 844 | 10 098 |
Other Investments Other Than Loans | | | | | | | | | | 1 361 720 | 566 |
Other Operating Income Format1 | | | | | | | | | | 21 630 | 20 280 |
Other Taxation Social Security Payable | | | | | | | | | | 1 479 | 1 857 |
Par Value Share | | 1 | 1 | 1 | | | | | | | 1 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -8 000 | |
Profit Loss | | | | | | | | | | 802 071 | 449 779 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 999 356 | 569 817 |
Property Plant Equipment Gross Cost | | | | 756 564 | 618 501 | 618 779 | 645 482 | 691 982 | 653 982 | 664 572 | 370 026 |
Provisions | | | | | | | | | | 54 651 | 9 976 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 39 785 | 32 251 | 31 590 | 31 151 | 34 498 | 55 666 | 54 651 | 9 976 |
Provisions For Liabilities Charges | 3 853 | 18 449 | 40 498 | 39 785 | | | | | | | |
Purchase Intangible Assets | | | | | | | | | | -5 986 | -17 500 |
Purchase Property Plant Equipment | | | | | | | | | | -29 382 | -317 |
Recoverable Value-added Tax | | | | | | | | | | 10 109 | 7 811 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 282 997 | 364 607 | 23 478 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 89 082 | 372 079 | 733 086 | 756 564 | | | | | | | |
Tangible Fixed Assets Depreciation | 53 830 | 61 546 | 89 717 | 124 818 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 7 716 | 30 532 | 35 101 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 2 361 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 3 600 | | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 730 | 7 483 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 189 878 | 142 454 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 2 275 | 8 902 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 6 877 | 61 990 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 197 285 | 120 038 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 5 986 | 17 500 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 15 387 | 278 | 30 868 | 46 500 | | 29 382 | 317 |
Total Assets Less Current Liabilities | 1 579 847 | 1 692 981 | 1 946 404 | 2 287 980 | 2 279 465 | 2 724 404 | 2 787 802 | 3 487 587 | 4 209 943 | 4 854 249 | 5 203 853 |
Trade Creditors Trade Payables | | | | | | | | | | 399 027 | 265 001 |
Trade Debtors Trade Receivables | | | | | | | | | | 757 671 | 659 056 |
Turnover Revenue | | | | | | | | | | 10 429 048 | 11 533 445 |
Unused Provision Reversed | | | | | | | | | | | 4 147 |