Profit & Loss |
Date of Accounts |
2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 402 634 | 7 971 771 | 7 691 000 | 8 046 910 | 5 416 322 |
Current Assets | 13 610 003 | 16 770 511 | 17 841 300 | 18 255 269 | 18 594 781 |
Debtors | 8 093 339 | 8 668 270 | 10 041 806 | 10 038 944 | 12 404 293 |
Net Assets Liabilities | 6 845 784 | 7 064 095 | 7 461 437 | 8 335 741 | 9 626 773 |
Other Debtors | 12 794 | 12 490 | | | 10 860 |
Property Plant Equipment | 1 655 385 | 1 436 572 | 1 376 891 | 1 170 580 | 1 613 500 |
Total Inventories | 114 030 | 153 449 | 108 494 | 169 415 | 774 166 |
|
Other Financial Data |
Audit Fees Expenses | 21 400 | 22 030 | 24 845 | 24 990 | 26 180 |
Amount Specific Advance Or Credit Directors | 200 927 | 133 750 | 73 109 | 6 975 | 2 668 |
Amount Specific Advance Or Credit Made In Period Directors | | 28 823 | 21 359 | 5 916 | 4 307 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 96 000 | 82 000 | 86 000 | |
Company Contributions To Money Purchase Plans Directors | | | 280 000 | 563 | |
Director Remuneration | 103 896 | 217 000 | 217 000 | 217 564 | 217 000 |
Dividend Recommended By Directors | | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 4 | 4 | 4 |
Accrued Liabilities Deferred Income | 405 513 | 441 707 | 439 715 | 705 656 | 482 932 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 606 163 | 1 835 976 | 2 076 381 | 2 342 462 | 2 726 806 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -34 169 | |
Administrative Expenses | 2 971 928 | 3 793 852 | 4 239 846 | 4 335 755 | 4 751 391 |
Amounts Owed By Group Undertakings | | 250 421 | 255 641 | 274 903 | 305 007 |
Amounts Owed To Group Undertakings | 2 868 463 | 4 741 534 | 5 415 196 | 4 145 556 | 2 611 372 |
Amounts Recoverable On Contracts | 681 505 | 910 860 | 983 331 | 1 015 570 | 1 120 800 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 104 | 108 | 115 | 112 | 131 |
Bank Borrowings Overdrafts | 423 057 | 944 625 | 1 027 706 | 1 442 281 | 1 001 625 |
Bank Overdrafts | 423 057 | 944 625 | 1 027 706 | 1 442 281 | 1 001 625 |
Cash Cash Equivalents Cash Flow Value | 4 979 577 | 7 027 146 | 6 663 294 | 6 604 629 | 4 414 697 |
Cash Receipts From Government Grants | | | -39 934 | -9 317 | -2 479 |
Comprehensive Income Expense | | | 2 397 342 | 2 874 304 | 3 291 032 |
Corporation Tax Payable | 112 572 | 246 181 | 405 391 | 167 648 | 215 628 |
Cost Sales | 20 736 882 | 22 494 016 | 19 420 734 | 21 553 709 | 29 031 153 |
Creditors | 8 282 098 | 11 030 795 | 11 640 985 | 11 008 508 | 10 357 983 |
Current Tax For Period | 542 572 | 558 609 | 569 591 | 667 046 | 603 217 |
Depreciation Amortisation Expense | 239 469 | 229 813 | 240 405 | 266 081 | 384 344 |
Depreciation Expense Property Plant Equipment | 239 469 | 229 813 | 240 405 | 266 081 | 384 344 |
Distribution Costs | 534 903 | 555 259 | 553 125 | 371 374 | 371 186 |
Dividend Per Share Final | | 10 | | | |
Dividend Per Share Interim | | 30 | 40 | 40 | 40 |
Dividends Paid | 1 500 000 | 2 000 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | -1 500 000 | -2 000 000 | -2 000 000 | -2 000 000 | -2 000 000 |
Dividends Paid On Shares | 1 500 000 | 2 000 000 | 2 000 000 | | |
Dividends Paid On Shares Final | 500 000 | 500 000 | | | |
Dividends Paid On Shares Interim | 1 000 000 | 1 500 000 | 2 000 000 | 2 000 000 | 2 000 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -540 097 | 229 355 | -668 442 | 1 288 902 | 1 551 976 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 39 934 | 11 475 | 2 479 |
Further Item Interest Expense Component Total Interest Expense | 4 623 | | | | |
Further Item Interest Income Component Total Interest Income | 7 343 | 3 262 | 28 786 | 2 557 | 5 151 |
Further Item Operating Income Component Total Other Operating Income | 42 390 | 44 706 | 45 020 | 105 371 | 21 190 |
Further Operating Expense Item Component Total Operating Expenses | 12 388 955 | 14 092 196 | 12 467 641 | -9 317 | -2 479 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 335 280 | 335 280 | 335 280 | 335 280 | 335 280 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 1 272 | 155 | 3 204 | -5 692 | 16 058 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -421 559 | 239 420 | -319 466 | 454 189 | 1 283 866 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -411 968 | -139 353 | -1 356 486 | 395 739 | -1 657 063 |
Gain Loss On Disposal Assets Income Statement Subtotal | 386 | | | | |
Gain Loss On Disposals Property Plant Equipment | 386 | | | | |
Government Grant Income | | | 39 934 | 11 475 | 2 479 |
Gross Profit Loss | 6 081 108 | 7 024 972 | 7 620 450 | 7 889 438 | 9 126 633 |
Income From Related Parties | 41 033 | 39 562 | 39 562 | 39 562 | 40 356 |
Income Taxes Paid Refund Classified As Operating Activities | -958 566 | -425 000 | -396 181 | -1 141 587 | -1 125 264 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 312 895 | 2 047 569 | -363 852 | -58 665 | -2 189 932 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -14 200 | -177 687 | -2 925 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -157 579 | 39 419 | -44 955 | 60 921 | 604 751 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 229 813 | 240 405 | 266 081 | 384 344 |
Interest Paid Classified As Operating Activities | -4 623 | | | | |
Interest Payable Similar Charges Finance Costs | 4 623 | | | | |
Loans Owed By Related Parties | 2 777 367 | 3 168 787 | 3 215 823 | 2 645 333 | 2 899 023 |
Loans Owed To Related Parties | -307 052 | -308 125 | -293 868 | -281 278 | -282 314 |
Net Cash Flows From Used In Financing Activities | 944 643 | 535 520 | 1 352 664 | 3 209 651 | 3 559 507 |
Net Cash Flows From Used In Investing Activities | 4 588 | -12 872 | 149 959 | 52 059 | 821 740 |
Net Cash Flows From Used In Operating Activities | -1 262 126 | -2 570 217 | -1 138 771 | -3 203 045 | -2 191 315 |
Net Cash Generated From Operations | -2 225 315 | -2 995 217 | -1 495 018 | -4 335 315 | -3 314 100 |
Net Current Assets Liabilities | 5 327 905 | 5 739 716 | 6 200 315 | 7 246 761 | 8 236 798 |
Net Interest Received Paid Classified As Investing Activities | -7 343 | -23 872 | -30 765 | -7 711 | -5 524 |
Number Shares Issued Fully Paid | | 50 000 | 50 000 | 50 000 | 50 000 |
Operating Profit Loss | 2 662 180 | 2 727 735 | 2 925 544 | 3 321 783 | 4 027 725 |
Other Creditors | 6 872 | 8 490 | 12 719 | 17 794 | 20 110 |
Other Deferred Tax Expense Credit | -32 367 | -25 313 | 3 576 | -34 169 | 141 925 |
Other Interest Receivable Similar Income Finance Income | 7 343 | 23 872 | 30 765 | 7 711 | 5 524 |
Other Operating Income Format1 | 87 903 | 51 874 | 98 065 | 139 474 | 23 669 |
Other Taxation Social Security Payable | 716 120 | 715 590 | 992 086 | 256 987 | 269 125 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Related Parties | 383 012 | 537 919 | 413 303 | 370 438 | 381 692 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 42 751 | 226 277 | 450 227 | 103 021 | 210 314 |
Prepayments Accrued Income | 120 243 | 70 918 | 126 067 | 192 655 | 96 862 |
Proceeds From Sales Property Plant Equipment | -500 | | | | |
Profit Loss | 2 154 695 | 2 218 311 | 2 397 342 | 2 874 304 | 3 291 032 |
Profit Loss On Ordinary Activities Before Tax | 2 664 900 | 2 751 607 | 2 956 309 | 3 329 494 | 4 033 249 |
Property Plant Equipment Gross Cost | 3 261 548 | 3 272 548 | 3 453 272 | 3 513 042 | 4 340 306 |
Provisions | 137 506 | 112 193 | 115 769 | 81 600 | 223 525 |
Provisions For Liabilities Balance Sheet Subtotal | 137 506 | 112 193 | 115 769 | 81 600 | 223 525 |
Purchase Property Plant Equipment | -12 431 | -11 000 | -180 724 | -59 770 | -827 264 |
Raw Materials | 114 030 | 153 449 | 108 494 | 169 415 | 774 166 |
Rental Leasing Income | 30 788 | 6 600 | 381 | 22 528 | |
Social Security Costs | 391 494 | 424 150 | 504 050 | 520 455 | 617 731 |
Staff Costs Employee Benefits Expense | 4 073 519 | 4 777 407 | 5 387 502 | 5 475 312 | 6 440 847 |
Tax Decrease From Utilisation Tax Losses | | | | | 75 487 |
Tax Expense Credit Applicable Tax Rate | 506 331 | 522 805 | 561 699 | 632 604 | 766 317 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 666 | 8 781 | 8 781 | 34 169 | -88 262 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 208 | 1 710 | 2 687 | 273 | 649 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 510 205 | 533 296 | 558 967 | 455 190 | 742 217 |
Total Additions Including From Business Combinations Property Plant Equipment | | 11 000 | 180 724 | 59 770 | 827 264 |
Total Assets Less Current Liabilities | 6 983 290 | 7 176 288 | 7 577 206 | 8 417 341 | 9 850 298 |
Total Current Tax Expense Credit | | 558 609 | 555 391 | 489 359 | 600 292 |
Total Operating Lease Payments | 317 113 | 303 960 | 335 280 | 335 280 | 335 280 |
Trade Creditors Trade Payables | 3 716 296 | 3 895 248 | 3 038 501 | 3 969 363 | 5 460 463 |
Trade Debtors Trade Receivables | 4 473 325 | 4 081 482 | 5 387 835 | 5 495 998 | 6 984 304 |
Turnover Revenue | 26 817 990 | 29 518 988 | 27 041 184 | 29 548 518 | 38 157 786 |
Wages Salaries | 3 639 274 | 4 126 980 | 4 433 225 | 4 851 836 | 5 612 802 |