Profit & Loss |
Date of Accounts |
2011-05-31 | 2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | 231 616 | 250 119 | 266 204 | 301 119 | 306 235 | 316 347 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 16 977 | 3 010 | 65 520 | 68 680 | 183 936 | 573 228 | 760 376 | 1 017 480 |
Current Assets | 479 126 | 554 345 | 760 699 | 915 598 | 1 062 059 | 1 281 343 | 1 318 851 | 1 514 373 | 1 626 001 | 1 091 900 | 2 420 483 | 3 389 562 | 4 453 408 |
Debtors | 416 789 | 509 665 | 663 835 | 761 015 | 868 365 | 1 179 366 | 1 230 841 | 1 351 103 | 1 459 571 | 787 214 | 1 701 505 | 2 468 436 | 3 292 943 |
Net Assets Liabilities | | | | | | 316 347 | 334 898 | 482 892 | 427 | 89 226 | 440 083 | 934 189 | 1 672 091 |
Other Debtors | | | | | | | | | 194 836 | 171 576 | 161 294 | 237 984 | 681 742 |
Property Plant Equipment | | | | | | 541 270 | 683 887 | 853 037 | 452 087 | 431 105 | 190 678 | 507 249 | 1 036 118 |
Total Inventories | | | | | | 85 000 | 85 000 | 97 750 | 97 750 | 120 750 | 145 750 | 160 750 | |
Cash Bank In Hand | 3 612 | | 61 864 | 69 583 | 108 694 | 16 977 | | | | | | | |
Intangible Fixed Assets | 30 000 | 30 000 | | | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 231 616 | 250 119 | 266 204 | 301 119 | 306 235 | 316 347 | | | | | | | |
Stocks Inventory | 58 725 | 44 680 | 35 000 | 85 000 | 85 000 | 85 000 | | | | | | | |
Tangible Fixed Assets | 107 281 | 111 505 | 375 960 | 338 174 | 337 245 | 541 270 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 231 614 | 250 117 | 266 202 | 301 117 | 306 135 | 316 247 | | | | | | | |
Shareholder Funds | 231 616 | 250 119 | 266 204 | 301 119 | 306 235 | 316 347 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 10 500 | 13 745 |
Accrued Liabilities Deferred Income | | | | | | | | | | | | 17 397 | 123 403 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 203 447 | 205 172 | 205 172 | 205 172 | 244 196 | 135 806 | 180 207 | 171 242 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 25 795 | 18 340 | 360 972 | 671 429 |
Administrative Expenses | | | | | | | | | | | | 1 574 815 | 2 377 822 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 661 858 | 684 873 |
Amounts Owed By Related Parties | | | | | | | | | | | 650 000 | 661 858 | |
Average Number Employees During Period | | | | | | | | | 61 | 57 | 49 | 57 | 64 |
Bank Borrowings | | | | | | | | | | | | 581 149 | 437 052 |
Bank Borrowings Overdrafts | | | | | | | | | 3 202 | | 516 683 | 463 724 | 284 417 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 573 228 | 760 376 | 1 017 480 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | | -9 400 | |
Comprehensive Income Expense | | | | | | | | | | | | 605 215 | 836 919 |
Corporation Tax Payable | | | | | | | | | | | | 63 354 | 73 806 |
Cost Sales | | | | | | | | | | | | 8 005 842 | 7 517 328 |
Creditors | | | | | | 1 506 266 | 1 667 840 | 1 884 518 | 1 842 497 | 69 002 | 522 028 | 665 782 | 623 409 |
Current Tax For Period | | | | | | | | | | | | 63 354 | 73 806 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 89 692 | 132 169 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 44 401 | 84 914 |
Disposals Property Plant Equipment | | | | | | | | | 8 250 | | | | |
Dividends Paid | | | | | | | | | | | | 111 109 | 99 017 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | | -111 109 | -99 017 |
Dividends Paid On Shares Interim | | | | | | | | | | | | 111 109 | 99 017 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | | 202 058 | 338 992 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | | 275 213 | 492 010 |
Finished Goods Goods For Resale | | | | | | | | | | | | 15 000 | 27 859 |
Fixed Assets | 137 281 | 141 505 | 120 243 | 338 174 | 337 245 | 541 270 | 683 887 | 853 037 | 870 282 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | | 18 851 | 144 097 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | 5 411 | -6 276 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 865 600 | 703 300 | 568 050 | 586 250 | 7 511 070 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | -47 723 | -30 191 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -563 236 | -639 492 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 776 331 | 824 507 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | 15 000 | -17 765 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -135 786 | -58 523 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | | -187 148 | -257 104 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -420 | 477 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 1 725 | | | 46 777 | 30 409 | 44 401 | 84 914 |
Interest Income On Bank Deposits | | | | | | | | | | | | 59 | 2 240 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 59 | 2 240 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -27 102 | -73 026 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | | 27 102 | 73 026 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -59 | -2 240 |
Net Cash Generated From Operations | | | | | | | | | | | | -601 931 | -1 022 659 |
Net Current Assets Liabilities | 94 335 | 108 614 | 145 961 | -37 055 | -31 010 | -224 923 | 1 318 851 | -370 145 | -339 798 | -272 877 | 808 082 | 1 219 063 | 1 517 892 |
Net Finance Income Costs | | | | | | | | | | | | 59 | 2 240 |
Other Creditors | | | | | | | | | 111 862 | 69 002 | 5 345 | 202 058 | 1 004 098 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 138 799 | | 93 879 |
Other Disposals Property Plant Equipment | | | | | | | | | | | 367 157 | | 150 525 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 59 | 2 240 |
Other Operating Income Format1 | | | | | | | | | | | | 18 660 | 201 706 |
Other Taxation Social Security Payable | | | | | | | | | 88 670 | 149 240 | 345 314 | 172 511 | 117 783 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | 229 578 | 216 797 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | | 74 005 | 71 270 |
Prepayments Accrued Income | | | | | | | | | | | | 143 796 | 526 884 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -61 500 |
Profit Loss | | | | | | | | | | | | 605 215 | 836 919 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | | 758 582 | 1 038 063 |
Property Plant Equipment Gross Cost | | | | | | 744 717 | 889 059 | 1 058 209 | 1 075 454 | 675 301 | 326 484 | 687 456 | 1 207 360 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 36 649 | 126 341 | |
Purchase Property Plant Equipment | | | | | | | | | | | | -360 972 | -671 429 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | | 1 947 280 | 2 328 790 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | | 126 341 | 258 510 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | 31 724 | 22 818 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | | 144 131 | 197 232 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 30 322 | 32 498 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 5 647 | 31 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | | 153 367 | 201 144 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 144 342 | 169 150 | 25 495 | | | | |
Total Assets Less Current Liabilities | 231 616 | 250 119 | 266 204 | 301 119 | 306 235 | 316 347 | 2 002 738 | 482 892 | 112 289 | 158 228 | 998 760 | 1 726 312 | 2 554 010 |
Total Borrowings | | | | | | | | | | | | 463 724 | 284 417 |
Total Current Tax Expense Credit | | | | | | | | | | | | 63 675 | 68 975 |
Trade Creditors Trade Payables | | | | | | | | | 744 634 | 514 113 | 524 710 | 869 441 | 1 310 773 |
Trade Debtors Trade Receivables | | | | | | | | | 1 214 736 | 615 638 | 890 211 | 1 568 594 | 1 399 444 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | | | 1 000 |
Wages Salaries | | | | | | | | | | | | 1 721 652 | 2 055 979 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | | 40 000 | 40 000 |
Director Remuneration | | | | | | | | | | | | 90 422 | 86 287 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | | 130 422 | 126 287 |
Creditors Due Within One Year | 384 791 | 445 731 | 460 441 | 952 653 | 1 093 069 | 1 506 266 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | | | | | | | | | | | |
Intangible Fixed Assets Increase Decrease From Revaluations | | | -30 000 | | | | | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 100 | 100 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 14 952 | 19 888 | | 33 210 | 271 551 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 111 601 | 126 553 | 439 956 | 439 956 | 473 166 | 744 717 | | | | | | | |
Tangible Fixed Assets Depreciation | 4 320 | 15 048 | 63 996 | 101 782 | 135 921 | 203 447 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 10 728 | 11 150 | 37 786 | 34 139 | 67 526 | | | | | | | |