Profit & Loss |
Date of Accounts |
2018-05-03 | 2019-05-03 | 2021-05-03 | 2022-05-03 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 3 180 892 | 9 022 522 | | |
Current Assets | 55 066 357 | 54 755 472 | | |
Debtors | 23 753 491 | 21 877 055 | | |
Net Assets Liabilities | 53 984 130 | 55 007 615 | | |
Other Debtors | 23 313 219 | 21 354 540 | | |
Total Inventories | 28 131 974 | 23 855 895 | 28 719 184 | 27 698 904 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 12 000 | | |
Accrued Liabilities Deferred Income | 163 786 | 117 299 | 123 602 | 108 645 |
Accumulated Depreciation Impairment Property Plant Equipment | 297 945 | 2 240 396 | 2 051 134 | 2 159 280 |
Additional Provisions Increase From New Provisions Recognised | | 175 167 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 490 861 | | 266 862 |
Administrative Expenses | 1 006 542 | 1 182 232 | 1 220 808 | 1 254 434 |
Applicable Tax Rate | 19 | 19 | | |
Average Number Employees During Period | 65 | 63 | | |
Cash Cash Equivalents | | | 3 229 706 | 7 725 225 |
Cash Cash Equivalents Cash Flow Value | 3 180 892 | 9 022 522 | | |
Comprehensive Income Expense | 1 366 261 | 1 023 485 | | |
Corporation Tax Payable | 329 305 | | 130 838 | 90 258 |
Corporation Tax Recoverable | | 26 516 | | |
Cost Sales | 21 403 067 | 14 487 349 | 10 599 105 | 11 625 478 |
Creditors | 1 899 195 | 1 383 606 | | |
Current Tax For Period | 330 029 | -7 807 | 230 838 | 242 527 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 466 | 175 167 | -12 634 | 137 637 |
Deferred Tax Liabilities | 36 669 | 211 836 | | |
Depreciation Expense Property Plant Equipment | 184 286 | 234 392 | | |
Depreciation Rate Used For Property Plant Equipment | | 20 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 23 006 | | |
Disposals Property Plant Equipment | | 31 525 | | |
Financial Assets | 26 934 383 | 30 899 577 | | |
Financial Liabilities | 1 899 195 | 1 383 606 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | |
Gain Loss In Cash Flows From Change In Accrued Items | -5 401 | -46 487 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -3 314 881 | -139 797 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 737 089 | 1 876 436 | | |
Gain Loss In Cash Flows From Change In Inventories | 6 462 368 | 4 276 079 | | |
Gain Loss On Disposals Property Plant Equipment | 15 488 | 31 800 | 1 880 | 7 881 |
Government Grant Income | | | 319 060 | 15 617 |
Gross Profit Loss | 2 135 481 | 1 772 137 | 1 478 598 | 2 231 665 |
Income Taxes Paid Refund Classified As Operating Activities | 419 426 | 303 216 | -252 558 | -281 345 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 2 800 456 | 5 841 630 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -18 282 | | -1 762 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 166 892 | | 185 605 |
Interest Income On Cash Cash Equivalents | 181 | 52 | | |
Interest Paid Classified As Operating Activities | 4 573 | 4 369 | | |
Interest Payable Similar Charges Finance Costs | 4 573 | 4 369 | | |
Interest Received Classified As Investing Activities | | | -533 567 | -592 614 |
Interest Received Classified As Operating Activities | 496 870 | 530 818 | | |
Investment Property | | | | 893 538 |
Investments | 100 000 | 100 000 | | |
Investments Fixed Assets | 100 000 | 100 000 | 100 000 | 100 000 |
Investments In Group Undertakings | 100 000 | 100 000 | | |
Investments In Subsidiaries | | 100 000 | 100 000 | 100 000 |
Net Cash Flows From Used In Investing Activities | -41 737 | -1 196 540 | | |
Net Cash Flows From Used In Operating Activities | 2 842 193 | 7 038 170 | | |
Net Cash Generated From Operations | 2 769 322 | 6 814 937 | 4 642 366 | -4 594 578 |
Net Current Assets Liabilities | 53 167 162 | 53 371 866 | | |
Net Deferred Tax Liability Asset | 36 669 | 211 836 | | |
Net Finance Income Costs | | | 533 567 | 592 614 |
Number Shares Issued Fully Paid | 100 000 | 100 000 | | |
Operating Profit Loss | 1 195 527 | 646 114 | 610 265 | 1 010 733 |
Other Creditors | 54 868 | 69 969 | 70 008 | 82 069 |
Other Departments Average Number Employees | 57 | 55 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 77 459 |
Other Disposals Property Plant Equipment | | | | 84 092 |
Other Finance Costs | 4 573 | 4 369 | | |
Other Interest Receivable Similar Income Finance Income | 496 870 | 530 818 | 533 567 | 592 614 |
Other Operating Income Format1 | 66 588 | 56 209 | | |
Other Taxation Social Security Payable | 128 451 | 79 491 | | |
Par Value Share | | 1 | | |
Pension Costs Defined Contribution Plan | 25 399 | 117 434 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 399 | 117 434 | 143 206 | 104 704 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments Accrued Income | 57 816 | 63 565 | 79 836 | 87 267 |
Proceeds From Sales Property Plant Equipment | 34 751 | 90 949 | | |
Profit Loss | 1 366 261 | 1 023 485 | 925 628 | 1 224 945 |
Profit Loss On Ordinary Activities Before Tax | 1 687 824 | 1 172 563 | 1 143 832 | 1 603 347 |
Property Plant Equipment Gross Cost | 2 532 600 | 890 733 | 2 889 406 | 3 072 176 |
Provisions | 36 669 | 211 836 | | |
Provisions For Liabilities Balance Sheet Subtotal | 36 669 | 211 836 | | |
Purchase Property Plant Equipment | 76 488 | 1 287 489 | | |
Rental Leasing Income | 66 588 | 56 209 | | |
Revenue From Construction Contracts | 4 588 609 | 32 937 | | |
Revenue From Sale Goods | 18 949 939 | 16 226 549 | | |
Social Security Costs | 250 841 | 244 283 | 245 375 | 250 464 |
Staff Costs Employee Benefits Expense | 2 665 952 | 2 659 116 | 2 608 617 | 2 590 583 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 247 440 | 385 077 |
Tax Expense Credit Applicable Tax Rate | 320 686 | 222 787 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -74 648 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 876 | -17 767 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 92 418 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 877 | 939 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 321 563 | 149 078 | 218 204 | 378 402 |
Total Assets Less Current Liabilities | 100 000 | 100 000 | | |
Total Current Tax Expense Credit | 330 029 | -26 089 | 230 838 | 240 765 |
Total Deferred Tax Expense Credit | | | | 137 637 |
Trade Creditors Trade Payables | 1 222 785 | 1 116 847 | 1 260 371 | 1 282 125 |
Trade Debtors Trade Receivables | 382 456 | 432 434 | 214 081 | 107 803 |
Turnover Revenue | 23 538 548 | 16 259 486 | 12 077 703 | 13 857 143 |
Wages Salaries | 2 389 712 | 2 297 399 | 2 220 036 | 2 235 415 |
Work In Progress | 28 131 974 | 23 855 895 | | |
Company Contributions To Money Purchase Plans Directors | 485 | 77 713 | | |
Director Remuneration | 228 965 | 111 195 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 105 790 | 317 428 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | |