Profit & Loss |
Date of Accounts |
2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 3 398 217 | 5 920 642 | 4 515 797 |
Current Assets | 3 856 939 | 6 597 738 | 5 278 254 |
Debtors | 396 807 | 494 404 | 563 935 |
Net Assets Liabilities | 3 139 011 | 4 349 099 | 3 746 712 |
Other Debtors | 250 106 | 184 057 | 138 492 |
Property Plant Equipment | 9 025 845 | 9 283 200 | 9 096 173 |
Total Inventories | 61 915 | 182 692 | 198 522 |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 20 000 | 20 000 |
Accrued Liabilities Deferred Income | 509 691 | 515 181 | 549 426 |
Accumulated Amortisation Impairment Intangible Assets | 4 000 | 8 000 | 12 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 12 279 456 | 12 426 716 | 11 360 208 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 798 911 | 496 192 |
Administration Support Average Number Employees | 9 | 10 | 10 |
Administrative Expenses | 4 390 150 | 4 969 798 | 6 565 634 |
Amortisation Expense Intangible Assets | 4 000 | 4 000 | 4 000 |
Amortisation Government Grants | -1 580 998 | -172 418 | |
Amortisation Rate Used For Intangible Assets | | 10 | 10 |
Amounts Owed To Directors | 46 586 | 35 124 | 35 000 |
Amounts Owed To Group Undertakings | 2 819 923 | 2 839 452 | 3 031 370 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 178 | 160 | 176 |
Bank Borrowings Overdrafts | 3 529 582 | 5 356 231 | 5 243 427 |
Bank Overdrafts | 2 614 832 | 4 177 332 | 4 803 879 |
Cash Cash Equivalents | 979 196 | 2 844 470 | 984 668 |
Cash Cash Equivalents Cash Flow Value | 979 196 | 2 844 470 | 984 668 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | 137 086 |
Comprehensive Income Expense | -1 625 496 | 1 935 783 | -345 754 |
Corporation Tax Payable | | 72 424 | |
Corporation Tax Recoverable | 88 130 | | |
Cost Sales | 354 268 | 3 485 091 | 3 526 075 |
Creditors | 7 400 289 | 9 649 160 | 9 718 648 |
Current Tax For Period | -208 334 | 425 597 | 3 812 |
Depreciation Expense Property Plant Equipment | 1 298 450 | 1 085 105 | 1 050 758 |
Depreciation Rate Used For Property Plant Equipment | | 50 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 385 779 | 1 707 512 |
Disposals Property Plant Equipment | | 394 296 | 1 749 727 |
Distribution Average Number Employees | 168 | 149 | 165 |
Dividends Paid | 45 000 | | 60 000 |
Dividends Paid Classified As Financing Activities | 45 000 | | 60 000 |
Dividends Paid On Shares | 45 000 | | 60 000 |
Finished Goods | 61 915 | 182 692 | 198 522 |
Fixed Assets | 9 279 047 | 9 532 402 | 9 241 375 |
Gain Loss In Cash Flows From Change In Accrued Items | 42 607 | 46 674 | 116 451 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 533 504 | -142 950 | 38 728 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 493 695 | 76 193 | -237 845 |
Gain Loss In Cash Flows From Change In Inventories | 6 464 | -137 544 | -19 492 |
Gain Loss On Disposals Property Plant Equipment | 8 900 | 34 983 | 36 834 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 122 | -65 | |
Government Grant Income | 1 064 335 | 40 910 | |
Government Grants Payable | 271 923 | 271 923 | 271 923 |
Gross Profit Loss | 1 011 380 | 7 026 598 | 6 119 118 |
Income Taxes Paid Refund Classified As Operating Activities | | 353 173 | 76 236 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 300 687 | 1 865 274 | -1 859 802 |
Increase Decrease In Net Debt From Cash Flows | | -2 101 905 | -135 148 |
Increase From Amortisation Charge For Year Intangible Assets | | 4 000 | 4 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 533 039 | 641 004 |
Intangible Assets | 36 000 | 32 000 | 28 000 |
Intangible Assets Gross Cost | | 40 000 | 40 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 164 762 | 144 131 | 282 387 |
Interest Paid Classified As Operating Activities | 117 118 | 144 832 | 285 489 |
Interest Payable Similar Charges Finance Costs | 164 762 | 144 832 | 285 489 |
Interest Received Classified As Operating Activities | 14 | 205 | 8 761 |
Investments | 217 202 | 217 202 | 117 202 |
Investments Fixed Assets | 217 202 | 217 202 | 117 202 |
Investments In Group Undertakings | 2 | 2 | 2 |
Net Cash Flows From Used In Financing Activities | 1 661 082 | -64 213 | -2 054 950 |
Net Cash Flows From Used In Investing Activities | -363 031 | -802 797 | -302 440 |
Net Cash Flows From Used In Operating Activities | 2 636 | 2 732 284 | 497 588 |
Net Cash Generated From Operations | 119 740 | 3 230 084 | 850 552 |
Net Current Assets Liabilities | -3 543 350 | -3 051 422 | -4 440 394 |
Net Debt Funds | 3 812 946 | 1 711 041 | 1 575 893 |
Number Shares Issued Fully Paid | 70 000 | 70 000 | 70 000 |
Operating Profit Loss | -1 669 082 | 2 506 007 | -65 214 |
Other Creditors | 192 238 | 196 471 | 164 715 |
Other Finance Costs | | 701 | 3 102 |
Other Finance Income | 14 | 205 | 8 761 |
Other Interest Receivable Similar Income Finance Income | 14 | 205 | 8 761 |
Other Investments Other Than Loans | 217 200 | 217 200 | 117 200 |
Other Operating Income Format1 | 1 709 688 | 449 207 | 381 302 |
Other Remaining Operating Income | 128 690 | 276 789 | 381 302 |
Other Taxation Social Security Payable | 164 628 | 127 874 | 163 559 |
Par Value Share | | 1 | 1 |
Payments Received On Account | 91 037 | | |
Pension Costs Defined Contribution Plan | 12 920 | 7 160 | 34 305 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 920 | 7 160 | 34 305 |
Prepayments Accrued Income | 28 444 | 213 106 | 297 076 |
Proceeds From Borrowings Classified As Financing Activities | 1 650 000 | | |
Proceeds From Government Grants Classified As Financing Activities | 1 533 354 | 172 418 | |
Proceeds From Sales Property Plant Equipment | 8 900 | 43 500 | 79 047 |
Profit Loss | -708 229 | 1 210 088 | -542 387 |
Profit Loss On Ordinary Activities Before Tax | -1 833 830 | 2 361 380 | -341 942 |
Property Plant Equipment Gross Cost | 21 305 301 | 21 709 916 | 20 456 381 |
Purchase Property Plant Equipment | 371 931 | 846 297 | 518 573 |
Repayments Borrowings Classified As Financing Activities | 1 477 272 | 236 631 | 1 994 950 |
Revenue From Rendering Services | 968 382 | 7 014 521 | 6 703 912 |
Revenue From Sale Goods | 397 266 | 3 497 168 | 2 941 281 |
Staff Costs Employee Benefits Expense | 1 851 941 | 2 149 071 | 2 370 782 |
Tax Expense Credit Applicable Tax Rate | -348 427 | 448 662 | -64 969 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 139 528 | -18 637 | 68 781 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 565 | -4 428 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -208 334 | 425 597 | 3 812 |
Total Assets Less Current Liabilities | 5 735 697 | 6 480 980 | 4 800 981 |
Trade Creditors Trade Payables | 46 604 | 506 403 | 531 151 |
Trade Debtors Trade Receivables | 30 127 | 97 241 | 128 367 |
Turnover Revenue | 1 365 648 | 10 511 689 | 9 645 193 |
Wages Salaries | 1 839 021 | 2 141 911 | 2 336 477 |
Advances Credits Directors | 46 586 | 35 124 | 35 000 |
Advances Credits Made In Period Directors | 52 694 | 11 462 | |
Director Remuneration | 80 656 | 86 357 | 80 000 |