Profit & Loss |
Date of Accounts |
2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 510 332 | 2 324 388 | 2 732 802 |
Current Assets | 4 594 956 | 7 649 723 | 8 779 955 |
Debtors | 1 719 554 | 2 802 578 | 3 272 047 |
Net Assets Liabilities | 4 122 231 | 5 530 873 | 7 062 393 |
Other Debtors | 69 922 | | |
Property Plant Equipment | 1 730 917 | 2 154 247 | 2 302 199 |
Total Inventories | 1 365 070 | 2 522 757 | 2 775 106 |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 6 750 | 7 250 |
Fees For Non-audit Services | 1 200 | 1 200 | 1 200 |
Accrued Liabilities Deferred Income | 91 738 | 92 071 | 97 275 |
Accumulated Depreciation Impairment Property Plant Equipment | 10 877 066 | 11 030 927 | 10 808 344 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 644 941 | 470 160 |
Administration Support Average Number Employees | 3 | 3 | 3 |
Administrative Expenses | 800 393 | 725 487 | 868 537 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 72 | 69 | 69 |
Bank Borrowings | 20 820 | 31 428 | 31 286 |
Bank Borrowings Overdrafts | 44 306 | 56 531 | 27 574 |
Bank Overdrafts | | 70 495 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 113 079 | 1 113 079 | 1 113 079 |
Comprehensive Income Expense | 602 858 | 1 408 642 | 1 531 520 |
Corporation Tax Payable | 45 718 | 207 290 | 435 833 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 5 998 446 | 5 853 321 | 10 704 491 |
Cost Sales | 8 671 463 | 8 238 857 | 13 698 536 |
Creditors | 1 971 027 | 3 922 187 | 3 414 319 |
Current Tax For Period | 62 910 | 224 481 | 331 431 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 83 092 | 92 811 | 134 425 |
Deferred Tax Liabilities | 201 568 | 294 379 | 428 804 |
Depreciation Expense Property Plant Equipment | 177 067 | 202 607 | 260 301 |
Distribution Costs | 739 771 | 742 357 | 850 510 |
Finance Lease Liabilities Present Value Total | 13 108 | 7 028 | 35 016 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 1 445 |
Further Item Interest Expense Component Total Interest Expense | 3 142 | 4 507 | 5 078 |
Gross Profit Loss | 2 281 111 | 3 183 288 | 3 718 154 |
Income Taxes Paid Refund Classified As Operating Activities | -17 192 | -62 909 | -102 888 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 236 819 | 743 561 | 478 909 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | 83 092 | 92 811 | 134 425 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 202 607 | 260 301 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 445 |
Interest Paid Classified As Operating Activities | 3 142 | 4 507 | 5 078 |
Interest Payable Similar Charges Finance Costs | 3 142 | 4 507 | 6 523 |
Interest Received Classified As Operating Activities | 11 055 | 14 997 | 4 792 |
Investments In Group Undertakings | 175 000 | 175 000 | 175 000 |
Net Assets Liabilities Associates | | 178 129 | 178 129 |
Net Cash Flows From Used In Financing Activities | -1 146 680 | 30 012 | -48 853 |
Net Cash Flows From Used In Investing Activities | -158 224 | -625 937 | -211 447 |
Net Cash Flows From Used In Operating Activities | 1 541 723 | 1 339 486 | 739 209 |
Net Cash Generated From Operations | 1 551 002 | 1 391 905 | 843 828 |
Net Current Assets Liabilities | 2 623 929 | 3 727 536 | 5 365 636 |
Nominal Value Allotted Share Capital | 58 000 | 58 000 | 58 000 |
Number Shares Issued Fully Paid | | 58 000 | 58 000 |
Operating Profit Loss | 740 947 | 1 715 444 | 1 999 107 |
Other Creditors | 23 128 | 18 352 | 49 448 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 48 746 | 482 884 |
Other Disposals Property Plant Equipment | | 67 750 | 544 791 |
Other Interest Receivable Similar Income Finance Income | 11 055 | 14 997 | 4 792 |
Other Taxation Social Security Payable | 267 142 | 249 701 | 456 595 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 13 109 | 13 641 | 19 754 |
Payments To Redeem Own Shares | 1 105 500 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 40 563 | 41 472 | 48 366 |
Percentage Class Share Held In Associate | | 100 | 100 |
Prepayments Accrued Income | 21 746 | 74 105 | 75 354 |
Proceeds From Sales Property Plant Equipment | 30 935 | 19 004 | 61 907 |
Production Average Number Employees | 68 | 65 | 65 |
Profit Loss | 602 858 | 1 408 642 | 1 531 520 |
Profit Loss On Ordinary Activities Before Tax | 748 860 | 1 725 934 | 1 997 376 |
Property Plant Equipment Gross Cost | 12 607 983 | 13 185 174 | 13 110 543 |
Purchase Property Plant Equipment | 189 159 | 644 941 | 273 354 |
Raw Materials Consumables | 1 365 070 | 2 522 757 | 2 775 106 |
Redemption Shares Decrease In Equity | 62 136 | | |
Repayments Borrowings Classified As Financing Activities | 28 071 | -43 653 | 29 099 |
Revenue From Sale Goods | 10 952 574 | 11 422 145 | 17 416 690 |
Selling Average Number Employees | 1 | 1 | 1 |
Social Security Costs | 136 006 | 134 130 | 128 559 |
Staff Costs Employee Benefits Expense | 1 732 830 | 1 717 650 | 1 966 964 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 201 568 | 294 379 | 428 804 |
Tax Decrease From Utilisation Tax Losses | 78 849 | | |
Tax Expense Credit Applicable Tax Rate | 142 283 | 327 927 | 379 501 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -10 736 | -101 584 | -44 427 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 10 212 | -1 862 | -3 643 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 146 002 | 317 292 | 465 856 |
Total Assets Less Current Liabilities | 4 354 846 | 5 881 783 | 7 667 835 |
Total Current Tax Expense Credit | 62 910 | 224 481 | 331 431 |
Trade Creditors Trade Payables | 1 509 373 | 3 245 822 | 2 308 866 |
Trade Debtors Trade Receivables | 1 627 886 | 2 728 473 | 3 196 693 |
Turnover Revenue | 10 952 574 | 11 422 145 | 17 416 690 |
Wages Salaries | 1 556 261 | 1 550 346 | 1 790 039 |
Director Remuneration | 54 000 | 54 000 | 54 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 |