Profit & Loss |
Date of Accounts |
2021-05-31 | 2022-05-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 392 832 | 181 539 |
Current Assets | 5 200 592 | 6 871 607 |
Debtors | 3 988 245 | 6 524 047 |
Net Assets Liabilities | 5 671 530 | 1 960 428 |
Other Debtors | 410 619 | 3 916 465 |
Property Plant Equipment | 7 151 350 | 298 854 |
|
Other Financial Data |
Audit Fees Expenses | 45 000 | 45 000 |
Accrued Liabilities Deferred Income | 127 139 | 83 825 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 653 117 | 946 124 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 114 611 |
Administrative Expenses | 1 606 437 | 4 103 462 |
Amounts Owed By Group Undertakings | 1 500 573 | |
Average Number Employees During Period | 43 | 40 |
Bank Borrowings | 3 937 907 | |
Bank Borrowings Overdrafts | 3 584 940 | 409 384 |
Banking Arrangements Classified As Cash Cash Equivalents | -779 282 | -409 384 |
Bank Overdrafts | 779 282 | 409 384 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 45 722 | 26 789 |
Cash Cash Equivalents Cash Flow Value | -386 450 | -227 845 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 1 671 282 |
Cash Receipts From Sales Interests In Associates | 149 386 | |
Comprehensive Income Expense | -149 943 | 4 028 990 |
Corporation Tax Payable | | 905 531 |
Corporation Tax Recoverable | 1 900 | 294 161 |
Cost Sales | 9 047 455 | 8 950 263 |
Creditors | 3 584 940 | 5 174 820 |
Current Asset Investments | 685 | |
Current Tax For Period | | 613 270 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 5 044 | 6 508 |
Depreciation Impairment Expense Property Plant Equipment | 169 981 | 64 499 |
Dividends Paid | | 3 375 000 |
Dividends Paid Classified As Financing Activities | | -3 375 000 |
Dividends Paid On Shares Interim | | 3 375 000 |
Finance Lease Liabilities Present Value Total | 41 465 | 28 673 |
Finance Lease Payments Owing Minimum Gross | 41 465 | 28 673 |
Finished Goods Goods For Resale | 818 830 | 166 021 |
Fixed Assets | 7 276 350 | 298 854 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -362 469 | 3 937 907 |
Further Item Interest Expense Component Total Interest Expense | | 796 |
Further Item Tax Increase Decrease Component Adjusting Items | 31 947 | 11 724 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 2 841 911 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -15 183 | -72 666 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 5 656 | -2 561 066 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 755 357 | 572 259 |
Gain Loss In Cash Flows From Change In Inventories | -178 805 | -652 809 |
Income Taxes Paid Refund Classified As Operating Activities | | -747 887 |
Income Tax Expense Credit On Components Other Comprehensive Income | -17 170 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 375 530 | -158 605 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 64 499 |
Interest Paid Classified As Operating Activities | -131 754 | -42 702 |
Interest Payable Similar Charges Finance Costs | 131 754 | 42 702 |
Interest Received Classified As Investing Activities | -73 746 | -14 773 |
Investments | 125 000 | |
Investments Fixed Assets | 125 000 | |
Net Cash Generated From Operations | 525 435 | -3 143 405 |
Net Current Assets Liabilities | 2 756 712 | 1 696 787 |
Net Finance Income Costs | 73 746 | 14 773 |
Other Creditors | 987 997 | 3 391 999 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 771 492 |
Other Disposals Property Plant Equipment | | 7 674 100 |
Other Interest Income | 73 746 | 14 773 |
Other Interest Receivable Similar Income Finance Income | 73 746 | 14 773 |
Other Operating Income Format1 | 276 720 | 8 615 795 |
Other Taxation Social Security Payable | 89 823 | 39 991 |
Payments Finance Lease Liabilities Classified As Financing Activities | 7 619 | -12 792 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 33 222 | 26 885 |
Prepayments Accrued Income | 60 525 | 60 808 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | -125 685 |
Proceeds From Sales Property Plant Equipment | -48 000 | -6 776 923 |
Profit Loss | -167 113 | 4 028 990 |
Profit Loss On Ordinary Activities Before Tax | -162 069 | 4 648 768 |
Property Plant Equipment Gross Cost | 8 804 467 | 1 244 978 |
Purchase Property Plant Equipment | -60 789 | -114 611 |
Staff Costs Employee Benefits Expense | 1 552 262 | 1 607 594 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 776 592 | 35 213 |
Tax Decrease From Utilisation Tax Losses | | 171 000 |
Tax Expense Credit Applicable Tax Rate | -30 793 | 883 266 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 412 | 19 936 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 788 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 5 044 | 619 778 |
Total Assets Less Current Liabilities | 10 033 062 | 1 995 641 |
Total Borrowings | 4 717 189 | 409 384 |
Total Increase Decrease In Provisions | | 4 365 092 |
Trade Creditors Trade Payables | 65 207 | 315 417 |
Trade Debtors Trade Receivables | 2 014 628 | 2 252 613 |
Wages Salaries | 1 519 040 | 1 580 709 |
Director Remuneration | 374 666 | 422 608 |