Profit & Loss |
Date of Accounts |
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 | 238 457 | 279 853 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 100 438 | 131 925 | 55 718 | 11 733 | 44 009 | 175 999 | 204 263 | 201 774 |
Current Assets | 2 457 190 | 2 702 217 | 2 929 626 | 3 452 504 | 4 904 770 | 3 401 996 | 4 951 429 | 6 268 102 | 4 801 999 |
Debtors | 1 988 861 | 2 134 779 | 2 400 201 | 2 889 786 | 3 715 237 | 2 367 207 | 4 050 730 | 4 844 139 | 3 187 875 |
Net Assets Liabilities | | 279 853 | 332 108 | 394 605 | 496 603 | 515 709 | 949 317 | 1 244 098 | 1 221 757 |
Other Debtors | | 434 731 | 291 629 | 335 742 | 284 591 | 191 164 | 345 753 | 831 048 | 281 332 |
Property Plant Equipment | | 132 593 | 136 667 | 139 798 | 182 976 | 388 614 | 181 664 | 35 124 | 64 149 |
Total Inventories | | 467 000 | 397 500 | 507 000 | 1 177 800 | 990 780 | 724 700 | 1 219 700 | |
Cash Bank In Hand | 69 829 | 100 438 | | | | | | | |
Stocks Inventory | 398 500 | 467 000 | | | | | | | |
Tangible Fixed Assets | 6 060 | 132 593 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | | | | | | | |
Profit Loss Account Reserve | 238 447 | 279 843 | | | | | | | |
Shareholder Funds | 238 457 | 279 853 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 7 500 | 9 500 |
Accrued Liabilities Deferred Income | | | | | | | 4 676 | 31 419 | 12 000 |
Accumulated Amortisation Impairment Intangible Assets | | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 28 582 | 32 468 | 35 211 | 38 640 | 41 650 | 47 623 | 51 694 | 59 404 |
Additions From Acquisitions Investment Property Fair Value Model | | | | | | | | 893 | 679 493 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 32 531 | 36 735 |
Administrative Expenses | | | | | | | 162 555 | 97 935 | 149 185 |
Average Number Employees During Period | | | | 2 | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings | | | | | | | | | 258 333 |
Bank Borrowings Overdrafts | | | | | | | | | 158 333 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 134 198 | 161 866 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 44 009 | 175 999 | 204 263 | 201 774 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | 59 000 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | 59 000 | |
Comprehensive Income Expense | | | | | | | 629 184 | 538 093 | 188 179 |
Corporation Tax Payable | | 38 487 | 43 651 | 61 132 | 65 159 | 47 561 | 148 227 | 132 079 | 51 499 |
Corporation Tax Recoverable | | | | | | | | 19 913 | 19 913 |
Cost Sales | | | | | | | 10 837 876 | 13 361 242 | 13 268 415 |
Creditors | | 2 553 971 | 2 732 685 | 3 196 633 | 4 587 554 | 3 273 740 | 4 390 010 | 5 335 320 | 158 333 |
Current Tax For Period | | | | | | | 148 227 | 112 166 | 51 513 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 105 | 15 935 | 6 355 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 105 | 15 935 | 6 355 |
Depreciation Expense Property Plant Equipment | | | | | | | 5 973 | 4 071 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 5 973 | 4 071 | 7 710 |
Dividends Paid | | | | | | | 195 576 | 243 312 | 210 520 |
Dividends Paid Classified As Financing Activities | | | | | | | -195 576 | -243 312 | -210 520 |
Dividends Paid On Shares Interim | | | | | | | 195 576 | 243 312 | 210 520 |
Finished Goods Goods For Resale | | | | | | | 724 700 | 1 219 700 | 1 412 350 |
Fixed Assets | | | | | | | 389 164 | 328 517 | 1 037 035 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -300 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -228 | 4 844 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 41 | -4 211 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | 85 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 015 604 | -961 458 | 919 352 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 683 523 | 714 496 | -1 656 264 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | -266 080 | 495 000 | 192 650 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 25 000 | |
Gross Profit Loss | | | | | | | 977 767 | 722 163 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -47 561 | -148 227 | -132 093 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | 85 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -131 990 | -28 264 | 2 489 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 3 886 | 2 743 | 3 429 | 3 010 | 5 973 | 4 071 | 7 710 |
Intangible Assets Gross Cost | | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | 207 326 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | 47 170 | 53 084 | 77 213 |
Interest Income On Bank Deposits | | | | | | | | | 119 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 119 |
Interest Paid Classified As Operating Activities | | | | | | | -47 170 | -53 084 | -82 697 |
Interest Payable Similar Charges Finance Costs | | | | | | | 47 170 | 53 084 | 82 697 |
Interest Received Classified As Investing Activities | | | | | | | -774 | -1 350 | -2 650 |
Investment Property | | | | | | | 207 500 | 293 393 | 972 886 |
Investment Property Fair Value Model | | | | | | | 207 500 | 293 393 | 972 886 |
Net Cash Generated From Operations | | | | | | | -428 046 | -363 961 | -878 066 |
Net Current Assets Liabilities | 233 383 | 148 246 | 196 941 | 255 871 | 317 216 | 128 256 | 561 419 | 932 782 | 366 611 |
Net Finance Income Costs | | | | | | | 774 | 1 350 | 2 650 |
Number Shares Issued Fully Paid | | | 1 | 1 | | | | | |
Operating Profit Loss | | | | | | | 823 912 | 717 928 | |
Other Creditors | | 596 006 | 659 975 | 1 157 383 | 1 999 029 | 1 072 916 | 1 290 292 | 1 723 864 | 685 213 |
Other Disposals Property Plant Equipment | | | | | | | | 175 000 | |
Other Interest Income | | | | | | | 774 | 1 350 | 2 531 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 774 | 1 350 | 2 650 |
Other Operating Income Format1 | | | | | | | 8 700 | 93 700 | 8 740 |
Other Taxation Social Security Payable | | 207 954 | 160 203 | 152 928 | 124 788 | 253 931 | 442 081 | 236 317 | 19 332 |
Par Value Share | | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 2 400 | 2 600 | 2 400 |
Prepayments Accrued Income | | | | | | | 1 435 | 1 950 | 4 113 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -200 000 | |
Profit Loss | | | | | | | 629 184 | 538 093 | 188 179 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 777 516 | 666 194 | 246 047 |
Property Plant Equipment Gross Cost | | 161 175 | 169 136 | 175 009 | 221 616 | 430 264 | 436 787 | 86 818 | 123 553 |
Provisions For Liabilities Balance Sheet Subtotal | | 986 | 1 500 | 1 064 | 3 589 | 1 161 | 1 266 | | |
Purchase Investment Properties | | | | | | | | -893 | -679 493 |
Purchase Property Plant Equipment | | | | | | | -6 523 | -32 531 | -36 735 |
Staff Costs Employee Benefits Expense | | | | | | | 19 988 | 20 364 | 20 600 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 1 266 | 17 201 | 23 556 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 147 728 | 126 577 | 49 209 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -1 348 | 236 | 1 371 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | 7 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 075 | -3 341 | 926 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 148 332 | 128 101 | 57 868 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 7 960 | 5 873 | 33 473 | 208 648 | 6 523 | | |
Total Assets Less Current Liabilities | 239 443 | 280 839 | 333 608 | 395 669 | 500 192 | 516 870 | 950 583 | 1 261 299 | 1 403 646 |
Total Borrowings | | | | | | | | | 158 333 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 13 134 | | | | |
Trade Creditors Trade Payables | | 1 711 524 | 1 868 856 | 1 825 190 | 2 398 578 | 1 899 332 | 2 509 410 | 3 211 641 | 3 567 344 |
Trade Debtors Trade Receivables | | 1 700 048 | 2 108 572 | 2 554 044 | 3 430 646 | 2 176 043 | 3 704 977 | 3 991 228 | 2 882 517 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | 10 901 | |
Turnover Revenue | | | | | | | 11 815 643 | 14 083 405 | |
Wages Salaries | | | | | | | 17 588 | 17 764 | 18 200 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 2 400 | 2 600 | |
Director Remuneration | | | | | | | 17 588 | 17 764 | 18 200 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 19 988 | 20 364 | 20 600 |
Creditors Due Within One Year | 2 223 807 | 2 553 971 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 207 326 | 207 326 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 207 326 | 207 326 | | | | | | | |
Number Shares Allotted | | 1 | | | | | | | |
Provisions For Liabilities Charges | 986 | 986 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 129 424 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 31 751 | 161 175 | | | | | | | |
Tangible Fixed Assets Depreciation | 25 691 | 28 582 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 891 | | | | | | | |