Profit & Loss |
Date of Accounts |
2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 311 361 | 337 135 | 843 177 | 111 329 |
Current Assets | 442 763 | 444 438 | 1 895 935 | 1 137 351 |
Debtors | 129 188 | 106 546 | 1 050 975 | 1 023 819 |
Net Assets Liabilities | 995 699 | 1 334 974 | 2 254 945 | 2 711 130 |
Other Debtors | 50 267 | 9 930 | 901 047 | 858 208 |
Property Plant Equipment | 2 072 229 | 2 266 061 | 3 436 815 | 4 280 232 |
Total Inventories | 2 214 | 757 | 1 783 | 2 203 |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 000 |
Accrued Liabilities Deferred Income | | | 166 840 | 163 149 |
Accumulated Depreciation Impairment Property Plant Equipment | 842 051 | 898 050 | 948 090 | 1 116 499 |
Additional Provisions Increase From New Provisions Recognised | | | | 95 663 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 300 988 | 1 224 083 | 998 826 |
Administrative Expenses | | | 559 779 | 801 957 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | 168 | |
Amounts Owed By Group Undertakings Participating Interests | | | 168 | |
Amounts Owed To Directors | | | 59 818 | 61 827 |
Amounts Owed To Other Related Parties Other Than Directors | | | 13 607 | 14 865 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 194 | 200 | 209 | 245 |
Bank Borrowings Overdrafts | 204 329 | 122 076 | 1 131 450 | 282 992 |
Cash Cash Equivalents Cash Flow Value | | | 843 177 | 111 329 |
Comprehensive Income Expense | | | 1 069 995 | 606 209 |
Corporation Tax Payable | 66 781 | 122 675 | 197 892 | 141 761 |
Cost Sales | | | 4 287 028 | 4 665 067 |
Creditors | 572 083 | 563 777 | 1 714 632 | 851 021 |
Current Tax For Period | | | 197 892 | 141 761 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 43 067 | 95 663 |
Deferred Tax Liabilities | | | 87 183 | 182 846 |
Depreciation Expense Property Plant Equipment | | | 92 330 | 168 409 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | | 31 590 | 2 507 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 19 367 | 42 290 | |
Disposals Property Plant Equipment | | 20 157 | 42 290 | |
Dividends Paid | | | 150 024 | 150 024 |
Dividends Paid Classified As Financing Activities | | | 150 024 | 150 024 |
Dividends Paid On Shares | | | 150 024 | 150 024 |
Finance Lease Liabilities Present Value Total | | | 4 875 | 5 772 |
Finance Lease Payments Owing Minimum Gross | | | 4 875 | 32 586 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 20 829 | 16 419 | 14 728 | 8 639 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | 39 000 | 13 000 |
Gain Loss In Cash Flows From Change In Accrued Items | | | 20 249 | -3 691 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 91 675 | -24 078 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -944 430 | 27 156 |
Gain Loss In Cash Flows From Change In Inventories | | | -1 026 | -420 |
Government Grant Income | | | 311 862 | 103 190 |
Gross Profit Loss | | | 1 550 845 | 1 477 166 |
Income Expense Recognised Directly In Equity | | | -150 024 | -150 024 |
Income Taxes Paid Refund Classified As Operating Activities | | | 122 675 | 197 892 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | -31 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 506 042 | -731 848 |
Increase Decrease In Net Debt From Cash Flows | | | | 348 733 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 366 | 92 330 | 168 409 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 47 707 | 53 205 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 322 | 5 362 |
Interest Income On Cash Cash Equivalents | | | 27 | 8 |
Interest Paid Classified As Operating Activities | | | 49 029 | 58 567 |
Interest Payable Similar Charges Finance Costs | | | 49 029 | 58 567 |
Interest Received Classified As Operating Activities | | | 27 | 8 |
Investment Property Fair Value Model | 254 000 | 223 000 | | |
Net Cash Flows From Used In Financing Activities | | | 1 633 910 | -429 949 |
Net Cash Flows From Used In Investing Activities | | | -1 224 083 | -998 826 |
Net Cash Flows From Used In Operating Activities | | | 96 215 | 696 927 |
Net Cash Generated From Operations | | | 267 892 | 953 378 |
Net Current Assets Liabilities | -129 320 | -119 339 | 181 303 | 286 330 |
Net Debt Funds | | | 1 563 115 | 1 911 848 |
Net Deferred Tax Liability Asset | | | 87 183 | 182 846 |
Number Shares Issued Fully Paid | | | 80 000 | 80 000 |
Operating Profit Loss | | | 1 359 956 | 902 192 |
Other Creditors | 166 440 | 191 103 | 231 533 | |
Other Interest Receivable Similar Income Finance Income | | | 27 | 8 |
Other Operating Income Format1 | | | 368 890 | 226 983 |
Other Remaining Operating Income | | | 37 222 | 98 506 |
Other Taxation Social Security Payable | 46 341 | 53 553 | 60 254 | 73 266 |
Par Value Share | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 7 600 | -27 711 |
Prepayments Accrued Income | | | 17 892 | 32 915 |
Proceeds From Borrowings Classified As Financing Activities | | | 1 570 334 | |
Proceeds From Government Grants Classified As Financing Activities | | | 311 862 | 103 190 |
Profit Loss | | | 1 069 995 | 606 209 |
Profit Loss On Ordinary Activities Before Tax | | | 1 310 954 | 843 633 |
Property Plant Equipment Gross Cost | 2 914 280 | 3 164 111 | 4 384 905 | 5 396 731 |
Provisions | | | 87 183 | 182 846 |
Purchase Property Plant Equipment | | | 1 224 083 | 998 826 |
Raw Materials | | | 1 783 | 2 203 |
Rental Leasing Income | | | 19 806 | 25 287 |
Repayments Borrowings Classified As Financing Activities | | | 90 662 | 410 826 |
Revenue From Rendering Services | | | 5 837 873 | 6 142 233 |
Selling Average Number Employees | | | 209 | 245 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 45 682 | 44 116 | 87 183 | 182 846 |
Tax Expense Credit Applicable Tax Rate | | | 249 081 | 160 291 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -10 071 | 74 732 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 949 | 2 401 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 240 959 | 237 424 |
Total Assets Less Current Liabilities | 1 942 909 | 2 146 722 | 3 618 118 | 4 566 562 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -31 000 | 39 001 | 13 000 |
Total Operating Lease Payments | | | 14 138 | 8 286 |
Trade Creditors Trade Payables | 76 840 | 62 448 | 79 896 | 107 389 |
Trade Debtors Trade Receivables | 78 921 | 96 616 | 149 760 | 132 696 |
Turnover Revenue | | | 5 837 873 | 6 142 233 |
Unpaid Contributions To Pension Schemes | 11 352 | 11 922 | 13 607 | |
Wages Salaries | | | 3 994 846 | 4 441 988 |
Director Remuneration | | | 72 490 | 157 779 |