Profit & Loss |
Date of Accounts |
2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 15 140 | 137 795 | 494 009 |
Current Assets | 3 733 029 | 5 092 364 | 4 983 942 |
Debtors | 2 585 808 | 3 073 519 | 2 874 769 |
Net Assets Liabilities | 509 206 | 629 187 | 653 735 |
Other Debtors | 396 723 | 15 726 | 46 592 |
Property Plant Equipment | 875 927 | 641 298 | 570 823 |
Total Inventories | 1 125 031 | 1 874 000 | 1 608 114 |
|
Other Financial Data |
Audit Fees Expenses | | | 3 800 |
Amount Specific Advance Or Credit Directors | 222 077 | 210 691 | |
Amount Specific Advance Or Credit Made In Period Directors | 222 077 | 52 614 | 22 112 |
Amount Specific Advance Or Credit Repaid In Period Directors | 173 171 | 64 000 | 232 803 |
Company Contributions To Money Purchase Plans Directors | | 24 000 | 20 000 |
Director Remuneration | | 185 464 | 144 167 |
Dividend Recommended By Directors | | | 235 000 |
Accrued Liabilities | | 7 108 | 11 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 521 995 | 613 895 | 634 203 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 58 000 |
Administrative Expenses | | 770 959 | 821 900 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | 20 | 20 | 16 |
Bank Borrowings | | 62 167 | 71 163 |
Bank Borrowings Overdrafts | | 320 904 | 278 603 |
Cash Cash Equivalents Cash Flow Value | | 137 795 | |
Comprehensive Income Expense | | 123 981 | 259 548 |
Corporation Tax Payable | | 19 547 | 87 046 |
Cost Sales | | 13 198 060 | 12 562 468 |
Creditors | 380 103 | 552 245 | 342 330 |
Current Asset Investments | 7 050 | 7 050 | 7 050 |
Current Tax For Period | | 19 547 | 87 046 |
Depreciation Amortisation Expense | | 91 900 | 82 775 |
Depreciation Expense Property Plant Equipment | | 91 900 | 82 775 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 62 467 |
Disposals Property Plant Equipment | | 205 983 | 63 832 |
Dividend Per Share Interim | | | 235 |
Dividends Paid | | 4 000 | 235 000 |
Dividends Paid Classified As Financing Activities | | -4 000 | -235 000 |
Dividends Paid On Shares Interim | | 4 000 | 235 000 |
Finance Lease Liabilities Present Value Total | 279 570 | 133 081 | 112 019 |
Further Operating Expense Item Component Total Operating Expenses | | 25 454 | 114 975 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 731 607 | -159 758 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -546 649 | -22 286 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 6 617 | -1 365 |
Gain Loss On Disposals Property Plant Equipment | | 6 617 | -1 365 |
Gross Profit Loss | | 988 535 | 1 393 054 |
Income Taxes Paid Refund Classified As Operating Activities | | 58 176 | -9 202 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 122 655 | 356 214 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -32 962 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 748 969 | -265 886 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 900 | 82 775 |
Interest Expense On Bank Loans Similar Borrowings | | 12 934 | 48 106 |
Interest Expense On Bank Overdrafts | | 103 886 | 105 580 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 8 170 | 12 874 |
Interest Paid Classified As Operating Activities | | -116 820 | -153 686 |
Interest Payable Similar Charges Finance Costs | | 124 990 | 166 560 |
Loans Owed To Related Parties | | | -3 046 |
Merchandise | | 1 874 000 | 1 608 114 |
Net Cash Flows From Used In Financing Activities | | -283 295 | 193 495 |
Net Cash Flows From Used In Investing Activities | | -149 346 | 13 665 |
Net Cash Flows From Used In Operating Activities | | 309 986 | -563 374 |
Net Cash Generated From Operations | | 243 172 | -739 136 |
Net Current Assets Liabilities | 52 382 | 579 134 | 522 242 |
Number Shares Issued Fully Paid | | | 1 000 |
Operating Profit Loss | | 235 556 | 571 154 |
Other Creditors | 100 533 | 58 933 | 9 184 |
Other Current Asset Investments Balance Sheet Subtotal | 7 050 | 7 050 | 7 050 |
Other Deferred Tax Expense Credit | | | 58 000 |
Other Operating Income Format1 | | 17 980 | |
Other Taxation Social Security Payable | 77 004 | 24 870 | 22 191 |
Par Value Share | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -107 162 | -138 927 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 34 594 | 30 580 |
Prepayments Accrued Income | | 89 295 | 29 805 |
Proceeds From Borrowings Classified As Financing Activities | | -383 071 | |
Proceeds From Sales Property Plant Equipment | | -212 600 | |
Profit Loss | | 123 981 | 259 548 |
Profit Loss On Ordinary Activities Before Tax | | 110 566 | 404 594 |
Property Plant Equipment Gross Cost | 1 397 922 | 1 255 193 | 1 205 026 |
Provisions | | 39 000 | 97 000 |
Provisions For Liabilities Balance Sheet Subtotal | 39 000 | 39 000 | 97 000 |
Purchase Property Plant Equipment | | -63 254 | -13 665 |
Repayments Borrowings Classified As Financing Activities | | | -33 305 |
Social Security Costs | | 68 103 | 68 972 |
Staff Costs Employee Benefits Expense | | 792 029 | 736 120 |
Tax Expense Credit Applicable Tax Rate | | 21 008 | 76 873 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -1 623 | 9 897 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 162 | 276 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -13 415 | 145 046 |
Total Additions Including From Business Combinations Property Plant Equipment | | 63 254 | 13 665 |
Total Assets Less Current Liabilities | 928 309 | 1 220 432 | 1 093 065 |
Total Borrowings | 412 651 | 2 619 086 | 2 722 823 |
Total Current Tax Expense Credit | | -13 415 | 87 046 |
Total Operating Lease Payments | | 17 144 | 17 085 |
Trade Creditors Trade Payables | 1 394 517 | 2 297 866 | 1 894 605 |
Trade Debtors Trade Receivables | 2 189 085 | 2 747 462 | 2 798 372 |
Turnover Revenue | | 14 186 595 | 13 955 522 |
Wages Salaries | | 689 332 | 636 568 |