Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
Net Worth | 426 305 | 372 412 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 552 140 | 899 907 | 348 305 | 366 026 | 496 098 |
Current Assets | 661 058 | 575 468 | 2 771 994 | 2 933 387 | 3 319 585 | 4 243 370 | 5 186 732 |
Debtors | 642 913 | 539 622 | 2 072 992 | 1 875 377 | 2 688 675 | 3 347 059 | 3 909 380 |
Net Assets Liabilities | | | 860 872 | 1 307 064 | 1 283 112 | 1 378 138 | 2 263 556 |
Other Debtors | | | 485 135 | 1 005 599 | 789 147 | 720 418 | 749 070 |
Property Plant Equipment | | | 1 274 950 | 1 209 361 | 1 381 026 | 1 473 716 | 1 822 997 |
Total Inventories | | | 146 862 | 158 103 | 282 605 | 530 285 | |
Cash Bank In Hand | 833 | 741 | | | | | |
Intangible Fixed Assets | 75 929 | 66 125 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 426 305 | 372 412 | | | | | |
Stocks Inventory | 17 312 | 35 105 | | | | | |
Tangible Fixed Assets | 145 097 | 471 671 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 30 000 | 30 000 | | | | | |
Profit Loss Account Reserve | 396 305 | 342 412 | | | | | |
Shareholder Funds | 426 305 | 372 412 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 000 | 15 750 |
Accrued Liabilities Deferred Income | | | | | 114 944 | 171 572 | 284 983 |
Accumulated Amortisation Impairment Intangible Assets | | | 179 757 | 189 811 | 197 363 | 200 966 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 092 413 | 1 267 588 | 1 396 125 | 1 591 117 | 1 839 403 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 109 586 | 368 262 | 363 839 | 597 566 |
Administrative Expenses | | | | | 3 919 828 | 3 545 861 | 4 468 145 |
Amortisation Expense Intangible Assets | | | | | 7 552 | 3 603 | |
Amounts Owed By Group Undertakings | | | | | 1 000 000 | 1 000 000 | 1 000 000 |
Amounts Owed By Related Parties | | | 400 000 | 400 000 | 1 000 000 | | |
Amounts Owed To Group Undertakings | | | | | 104 | 104 | 4 |
Average Number Employees During Period | | | 150 | 150 | 150 | 175 | 211 |
Bank Borrowings | | | | | 697 066 | 481 274 | 328 895 |
Bank Borrowings Overdrafts | | | 293 334 | 208 868 | 513 949 | 326 462 | 183 230 |
Bank Overdrafts | | | | | 123 079 | 1 062 432 | 384 287 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 103 168 | 90 928 | 160 854 |
Comprehensive Income Expense | | | | | 56 048 | 95 026 | 885 418 |
Corporation Tax Payable | | | 33 208 | 119 144 | 89 144 | | 213 598 |
Cost Sales | | | | | 7 479 003 | 9 312 189 | 11 343 577 |
Creditors | | | 342 525 | 301 256 | 553 581 | 519 015 | 636 994 |
Current Tax For Period | | | | | | | 213 598 |
Deferred Income | | | | | | | 7 200 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 33 202 | 11 433 | 66 007 |
Depreciation Expense Property Plant Equipment | | | | | 158 932 | 172 046 | |
Dividends Paid | | | | | 80 000 | | |
Dividends Paid On Shares | | | 21 209 | 11 155 | | | |
Dividends Paid On Shares Final | | | | | 80 000 | | |
Finance Lease Liabilities Present Value Total | | | 49 191 | 92 388 | 39 632 | 192 553 | 182 931 |
Finance Lease Payments Owing Minimum Gross | | | | | 90 347 | 284 866 | 270 766 |
Fixed Assets | 222 501 | 539 271 | 1 297 734 | 1 222 091 | 1 386 204 | 1 475 291 | 1 822 996 |
Further Item Creditors Component Total Creditors | | | | | | | 270 833 |
Further Item Interest Expense Component Total Interest Expense | | | | | 691 | 1 411 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 33 202 | 11 433 | 66 007 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 440 000 | 981 682 | 711 554 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 6 |
Gain Loss On Disposals Property Plant Equipment | | | | | 34 616 | 187 256 | |
Government Grant Income | | | | | 809 126 | 91 801 | |
Gross Profit Loss | | | | | 3 064 016 | 3 389 252 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 10 054 | 7 552 | 3 603 | 1 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 175 175 | 196 446 | 215 936 | 248 286 |
Intangible Assets | | | 21 209 | 11 155 | 3 603 | | |
Intangible Assets Gross Cost | | | 200 966 | 200 966 | 200 966 | 200 966 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 15 903 | 12 229 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 7 189 | 7 276 | |
Interest Payable Similar Charges Finance Costs | | | | | 23 783 | 20 916 | 133 943 |
Investments | | | 1 575 | 1 575 | 1 575 | 1 375 | |
Investments Fixed Assets | 1 475 | 1 475 | 1 575 | 1 575 | 1 575 | 1 575 | |
Investments In Group Undertakings Participating Interests | | | 200 | 200 | 200 | | |
Investments In Subsidiaries | | | | | 200 | 200 | |
Net Current Assets Liabilities | 300 537 | 97 637 | 62 487 | 531 192 | 628 654 | 611 460 | 1 333 159 |
Operating Profit Loss | | | | | 113 033 | 127 375 | |
Other Creditors | | | 561 783 | 548 928 | 427 706 | 242 863 | 214 520 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 67 909 | 20 943 | |
Other Disposals Property Plant Equipment | | | | | 68 060 | 76 156 | |
Other Investments Other Than Loans | | | 1 375 | 1 375 | 1 375 | | |
Other Operating Income Format1 | | | | | 968 845 | 283 984 | 159 225 |
Other Taxation Social Security Payable | | | 255 142 | 525 261 | 362 590 | 511 058 | 721 855 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 243 160 | 89 093 | 117 279 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | |
Prepayments Accrued Income | | | | | 231 632 | 288 944 | 246 120 |
Profit Loss | | | | | 56 048 | 95 026 | 885 418 |
Profit Loss On Ordinary Activities Before Tax | | | | | 89 250 | 106 459 | 1 165 023 |
Property Plant Equipment Gross Cost | | | 2 367 363 | 2 476 949 | 2 777 151 | 3 064 834 | 3 662 400 |
Provisions For Liabilities Balance Sheet Subtotal | | | 156 824 | 144 963 | 178 165 | | |
Raw Materials Consumables | | | | | 282 605 | 530 285 | |
Social Security Costs | | | | | 330 882 | 399 983 | |
Staff Costs Employee Benefits Expense | | | | | 4 742 611 | 5 003 632 | 6 278 179 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 178 165 | 189 598 | 255 605 |
Tax Expense Credit Applicable Tax Rate | | | | | 16 958 | 20 227 | 291 256 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 15 308 | 3 199 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -34 022 | -23 476 | -24 672 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -53 363 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 756 | 50 | 377 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 33 202 | 11 433 | 279 605 |
Total Assets Less Current Liabilities | 523 038 | 636 908 | 1 360 221 | 1 753 283 | 2 014 858 | 2 086 751 | 3 156 155 |
Total Borrowings | | | | | 820 145 | 1 543 706 | 713 182 |
Total Operating Lease Payments | | | | | 420 856 | 500 353 | |
Trade Creditors Trade Payables | | | 1 443 699 | 855 957 | 1 505 191 | 1 396 756 | 1 793 626 |
Trade Debtors Trade Receivables | | | 1 187 857 | 469 778 | 899 528 | 1 337 697 | 1 914 190 |
Turnover Revenue | | | | | 10 543 019 | 12 701 441 | |
Wages Salaries | | | | | 4 168 569 | 4 514 556 | 5 633 924 |
Company Contributions To Defined Benefit Plans Directors | | | | | 162 576 | 3 082 | |
Director Remuneration | | | | | 111 775 | 114 045 | 114 480 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 274 351 | 117 127 | 117 122 |
Creditors Due After One Year | 83 279 | 249 918 | | | | | |
Creditors Due Within One Year | 360 521 | 477 831 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 120 037 | 129 841 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 9 804 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 195 966 | 195 966 | | | | | |
Number Shares Allotted | | 30 000 | | | | | |
Par Value Share | | 1 | | | | | |
Provisions For Liabilities Charges | 13 454 | 14 578 | | | | | |
Share Capital Allotted Called Up Paid | 30 000 | 30 000 | | | | | |
Tangible Fixed Assets Additions | | 362 188 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 488 495 | 850 683 | | | | | |
Tangible Fixed Assets Depreciation | 343 398 | 379 012 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 35 614 | | | | | |