Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2015-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | |
Net Worth | 1 177 607 | 1 562 108 | 2 543 074 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 423 | 100 310 | 455 066 | | | | | |
Cash Bank On Hand | | | | 4 465 917 | 6 281 490 | 6 255 323 | 12 607 394 | 19 832 827 |
Current Assets | 1 087 906 | 1 454 899 | 2 716 643 | 9 900 857 | 12 622 089 | 17 526 897 | 20 938 054 | 29 326 564 |
Debtors | 149 174 | 135 383 | 737 385 | 1 281 057 | 762 170 | 1 101 820 | 891 326 | 1 891 528 |
Net Assets Liabilities | | | | 8 012 530 | 10 244 738 | 14 416 225 | 19 007 933 | 26 738 079 |
Net Assets Liabilities Including Pension Asset Liability | 1 177 607 | 1 562 108 | 2 543 074 | | | | | |
Other Debtors | | | | 180 934 | 183 875 | 177 453 | 182 974 | 179 319 |
Stocks Inventory | 938 309 | 1 219 206 | 1 524 192 | | | | | |
Tangible Fixed Assets | 991 845 | 983 055 | 1 006 565 | | | | | |
Total Inventories | | | | 4 153 883 | 5 578 429 | 10 169 754 | 7 439 334 | 7 602 209 |
Property Plant Equipment | | | | 207 622 | 250 730 | 196 812 | 210 189 | |
|
Capital & Reserves |
Called Up Share Capital | 5 000 | 8 000 | 8 000 | | | | | |
Profit Loss Account Reserve | 1 172 607 | 1 554 108 | 2 535 074 | | | | | |
Shareholder Funds | 1 177 607 | 1 562 108 | 2 543 074 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 410 | 3 625 | 5 830 | 6 300 | 6 300 |
Company Contributions To Money Purchase Plans Directors | | | | 3 516 | 3 692 | 3 877 | 4 070 | 4 274 |
Director Remuneration | | | | 8 424 | 8 586 | 8 424 | 8 424 | 8 424 |
Dividend Recommended By Directors | | | | | 58 000 | 58 000 | 81 000 | 77 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | 1 | 1 | 1 |
Amount Specific Advance Or Credit Directors | | | | 120 274 | 2 702 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 91 077 | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 209 387 | 117 572 | 2 702 | | |
Accrued Liabilities Deferred Income | | | | 45 679 | 59 998 | 156 839 | 83 548 | 474 613 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 113 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 391 193 | 464 537 | 487 952 | 530 419 | 3 377 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 4 246 | 5 438 |
Administrative Expenses | | | | 2 802 018 | 1 656 600 | 1 281 698 | 1 239 215 | 1 403 952 |
Amortisation Expense Intangible Assets | | | | | | | | 113 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | | 52 | 53 | 49 | 46 | 45 |
Cash Cash Equivalents Cash Flow Value | | | | 4 465 917 | 6 281 490 | 6 255 323 | 12 607 394 | |
Comprehensive Income Expense | | | | 1 312 947 | 2 290 208 | 4 229 487 | 4 672 708 | 7 807 146 |
Corporation Tax Payable | | | | 234 517 | 152 754 | 299 386 | 469 116 | 421 113 |
Corporation Tax Recoverable | | | | 9 489 | 9 489 | 9 489 | 9 489 | |
Cost Sales | | | | 15 058 848 | 12 552 438 | 18 444 170 | 15 075 741 | 20 627 999 |
Creditors | | | | 2 073 285 | 2 614 820 | 3 286 652 | 2 115 232 | 2 762 333 |
Creditors Due After One Year | 175 000 | 325 000 | 275 000 | | | | | |
Creditors Due Within One Year | 716 710 | 533 589 | 899 694 | | | | | |
Current Tax For Period | | | | 514 517 | 468 434 | 747 123 | 820 221 | 1 721 113 |
Depreciation Amortisation Expense | | | | 53 631 | 73 344 | 50 192 | 42 467 | 44 344 |
Depreciation Expense Property Plant Equipment | | | | 53 631 | 73 344 | 50 192 | 42 467 | 44 231 |
Dividend Per Share Interim | | | | | 12 | 12 | 16 | 15 |
Dividends Paid | | | | 32 000 | 58 000 | 58 000 | 81 000 | 77 000 |
Dividends Paid Classified As Financing Activities | | | | -32 000 | -58 000 | -58 000 | -81 000 | -77 000 |
Dividends Paid On Shares Interim | | | | 32 000 | 58 000 | 58 000 | 81 000 | 77 000 |
Fixed Assets | 992 802 | 984 012 | 1 007 522 | 208 679 | 251 787 | 197 769 | 211 146 | 205 321 |
Further Item Interest Expense Component Total Interest Expense | | | | | 41 | | | 5 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 14 020 | 14 011 | 2 464 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 033 928 | 623 298 | 505 695 | -1 323 139 | 696 200 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 135 554 | 401 315 | -342 352 | 210 494 | -1 009 691 |
Gross Profit Loss | | | | 4 607 211 | 4 392 338 | 6 215 953 | 6 660 464 | 10 869 730 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -527 124 | -550 197 | -600 491 | -650 491 | -1 759 627 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 971 757 | 1 815 573 | -26 167 | 6 352 071 | 7 225 433 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 1 846 018 | 1 424 546 | 4 591 325 | -2 730 420 | 162 875 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 113 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 73 344 | 50 192 | 42 467 | 44 231 |
Intangible Assets | | | | | | | | 13 387 |
Intangible Assets Gross Cost | | | | | | | | 13 500 |
Interest Paid Classified As Operating Activities | | | | | -41 | | | -5 016 |
Interest Payable Similar Charges Finance Costs | | | | | 41 | | | 5 016 |
Investments Fixed Assets | 957 | 957 | 957 | 1 057 | 1 057 | 957 | 957 | 957 |
Merchandise | | | | 4 077 083 | 5 501 629 | 10 051 754 | 7 073 334 | 6 923 159 |
Net Cash Flows From Used In Financing Activities | | | | -86 310 | -59 572 | 35 793 | 99 011 | 78 096 |
Net Cash Flows From Used In Investing Activities | | | | -1 320 226 | 102 910 | 5 310 | 52 681 | -34 416 |
Net Cash Flows From Used In Operating Activities | | | | -565 221 | -1 858 911 | -14 936 | -6 503 763 | -7 269 113 |
Net Cash Generated From Operations | | | | -1 182 288 | -2 409 149 | -615 427 | -7 154 254 | -9 033 756 |
Net Current Assets Liabilities | 371 196 | 921 310 | 1 816 949 | 7 827 572 | 10 007 269 | 14 240 245 | 18 822 822 | 26 564 231 |
Net Interest Received Paid Classified As Investing Activities | | | | -8 798 | -13 542 | -1 087 | -3 163 | -72 935 |
Number Shares Allotted | | 300 000 | 300 000 | | | | | |
Number Shares Issued But Not Fully Paid | | | | | 300 000 | 300 000 | 300 000 | 300 000 |
Number Shares Issued Fully Paid | | | | | 5 000 | 5 000 | 5 000 | 5 000 |
Operating Profit Loss | | | | 1 805 193 | 2 735 738 | 4 982 994 | 5 494 012 | 9 465 778 |
Other Creditors | | | | 225 248 | 265 728 | 1 106 150 | 1 121 311 | 785 063 |
Other Deferred Tax Expense Credit | | | | -13 473 | -9 403 | 7 471 | 4 246 | 5 438 |
Other Interest Receivable Similar Income Finance Income | | | | 8 798 | 13 542 | 1 087 | 3 163 | 72 935 |
Other Operating Income Format1 | | | | | | 25 405 | 72 763 | |
Other Taxation Social Security Payable | | | | 25 119 | 17 572 | 28 516 | 29 036 | 35 722 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 3 516 | 3 692 | 31 656 | 30 413 | 32 347 |
Prepayments Accrued Income | | | | 64 231 | 97 591 | 78 789 | 63 578 | 65 796 |
Profit Loss | | | | 1 312 947 | 2 290 208 | 4 229 487 | 4 672 708 | 7 807 146 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 813 991 | 2 749 239 | 4 984 081 | 5 497 175 | 9 533 697 |
Property Plant Equipment Gross Cost | | | | 598 815 | 715 267 | 684 764 | 740 608 | 422 411 |
Provisions | | | | 23 721 | 14 318 | 21 789 | 26 035 | 31 473 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 23 721 | 14 318 | 21 789 | 26 035 | 31 473 |
Provisions For Liabilities Charges | 11 391 | 18 214 | 6 397 | | | | | |
Purchase Intangible Assets | | | | | | | | -13 500 |
Purchase Property Plant Equipment | | | | -41 005 | -116 452 | -69 497 | -55 844 | -25 019 |
Secured Debts | 279 697 | 375 000 | 381 369 | | | | | |
Share Capital Allotted Called Up Paid | 5 000 | 5 000 | 5 000 | | | | | |
Social Security Costs | | | | 107 405 | 116 244 | 127 146 | 119 408 | 138 464 |
Staff Costs Employee Benefits Expense | | | | 1 366 466 | 1 326 721 | 1 518 830 | 1 380 867 | 1 552 291 |
Tangible Fixed Assets Additions | | 33 638 | 62 331 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 270 563 | 1 304 201 | 1 366 532 | | | | | |
Tangible Fixed Assets Depreciation | 278 718 | 321 146 | 359 967 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 42 428 | 38 821 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 344 658 | 522 355 | 946 975 | 1 044 463 | 1 907 025 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 14 333 | 9 403 | 3 889 | -6 337 | -311 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 356 840 | 98 398 | 37 069 | 28 644 | 46 295 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 501 044 | 459 031 | 754 594 | 824 467 | 1 726 551 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 13 500 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 116 452 | 69 497 | 55 844 | 906 |
Total Assets Less Current Liabilities | 1 363 998 | 1 905 322 | 2 824 471 | 8 036 251 | 10 259 056 | 14 438 014 | 19 033 968 | 26 769 552 |
Total Operating Lease Payments | | | | 125 000 | 250 000 | 250 000 | 300 000 | 337 500 |
Trade Creditors Trade Payables | | | | 1 523 479 | 1 413 524 | 1 262 521 | 367 265 | 579 559 |
Trade Debtors Trade Receivables | | | | 906 129 | 483 102 | 850 617 | 649 813 | 1 660 941 |
Turnover Revenue | | | | 19 666 059 | 16 944 776 | 24 683 457 | 21 736 205 | 31 497 729 |
Value Shares Allotted | | 3 000 | 3 000 | | | | | |
Wages Salaries | | | | 1 255 545 | 1 206 785 | 1 360 028 | 1 231 046 | 1 381 480 |
Work In Progress | | | | 76 800 | 76 800 | 118 000 | 366 000 | 679 050 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -9 403 | 7 471 | | |
Bank Overdrafts | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 26 777 | | |
Disposals Property Plant Equipment | | | | | | 100 000 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | -89 943 | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -100 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -10 223 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -10 223 | | |
Investments | | | | 1 057 | 1 057 | 957 | | |
Investments In Group Undertakings | | | | 100 | 100 | -100 | | |
Net Assets Liabilities Subsidiaries | | | | -1 929 575 | -2 603 832 | | | |
Other Investments Other Than Loans | | | | 957 | 957 | 957 | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | | | |
Proceeds From Sales Property Plant Equipment | | | | -1 352 533 | | -63 000 | | |
Profit Loss Subsidiaries | | | | 1 929 475 | 674 357 | | | |