Profit & Loss |
Date of Accounts |
2014-05-31 | 2015-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | | | |
Net Worth | 1 898 950 | 2 192 978 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 729 288 | 1 129 830 | 1 344 394 | 901 519 | 569 323 | 1 414 519 | 42 454 |
Current Assets | 2 348 483 | 2 766 535 | 3 101 566 | 4 073 137 | 3 204 466 | 2 244 334 | 3 325 733 | 4 074 629 | 4 876 027 |
Debtors | 1 896 235 | 2 332 484 | 1 942 986 | 2 492 315 | 1 624 447 | 958 360 | 2 615 943 | 2 457 003 | 4 704 260 |
Net Assets Liabilities | | | 2 159 423 | 2 273 708 | 2 324 290 | 950 247 | 1 586 268 | 2 303 793 | 2 300 166 |
Other Debtors | | | 5 900 | 4 316 | 2 905 | 1 037 | 630 | 2 652 | |
Property Plant Equipment | | | 413 802 | 475 612 | 363 878 | 312 119 | 302 983 | 284 750 | 254 367 |
Total Inventories | | | 429 292 | 450 992 | 235 625 | 384 455 | 140 467 | 203 107 | 129 313 |
Cash Bank In Hand | 6 322 | 193 367 | | | | | | | |
Intangible Fixed Assets | 12 871 | 17 009 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 898 950 | 2 192 978 | | | | | | | |
Stocks Inventory | 445 926 | 240 684 | | | | | | | |
Tangible Fixed Assets | 385 634 | 456 814 | | | | | | | |
Trade Debtors | 1 896 235 | 2 332 484 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 110 100 | 110 100 | | | | | | | |
Profit Loss Account Reserve | 1 768 850 | 2 062 878 | | | | | | | |
Shareholder Funds | 1 898 950 | 2 192 978 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 4 885 | | 4 610 | 5 288 | 4 910 | 5 030 | 5 710 | 6 040 | 6 400 |
Fees For Non-audit Services | 5 126 | | 5 576 | 4 280 | 5 080 | 4 880 | 5 540 | 16 960 | 9 550 |
Company Contributions To Money Purchase Plans Directors | | | 163 833 | 287 734 | 134 613 | 61 602 | 71 772 | 63 961 | 64 256 |
Director Remuneration | 61 088 | 61 787 | 253 371 | 419 647 | 309 573 | 343 200 | 304 495 | 319 498 | 282 791 |
Compensation For Loss Office Directors | | | | | | | | 10 371 | |
Dividend Recommended By Directors | | | | | | | 75 149 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 5 | 5 | 5 | 5 | 5 |
Accrued Liabilities Deferred Income | | | 690 642 | 866 323 | 427 843 | 225 540 | 303 375 | 478 212 | 260 173 |
Accumulated Amortisation Impairment Intangible Assets | | | 24 711 | 37 433 | 48 813 | 66 212 | 83 903 | 100 919 | 114 811 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 175 873 | 1 183 304 | 1 160 846 | 1 234 197 | 1 311 408 | 1 358 797 | 1 398 524 |
Amortisation Expense Intangible Assets | | | 10 781 | 12 722 | 11 380 | 17 399 | 17 691 | 17 016 | 17 049 |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | 106 | 118 | 111 | 87 | 96 | 87 | 81 |
Bank Borrowings | 36 382 | 9 197 | | 46 593 | 37 223 | 27 536 | 50 000 | 9 731 | 49 977 |
Bank Borrowings Overdrafts | 26 096 | 26 972 | | 36 593 | 27 223 | 17 536 | 50 000 | 31 388 | 344 783 |
Comprehensive Income Expense | | | 267 566 | 495 285 | 215 582 | -728 858 | 711 170 | 792 675 | 390 695 |
Corporation Tax Payable | | | 71 454 | 94 917 | 32 642 | 14 171 | -97 955 | 140 458 | 33 535 |
Creditors | | | 2 012 826 | 36 593 | 27 223 | 17 536 | 50 000 | 31 388 | 344 783 |
Current Tax For Period | | | 71 449 | 94 912 | 32 642 | 14 171 | -97 955 | 60 587 | -202 349 |
Depreciation Expense Property Plant Equipment | | | 136 740 | 114 477 | 115 318 | 106 489 | 98 445 | 82 799 | 73 367 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 107 046 | 137 776 | 33 138 | 21 234 | 35 410 | 33 640 |
Disposals Property Plant Equipment | | | | 164 628 | 204 708 | 42 585 | 32 733 | 48 376 | 57 015 |
Dividends Paid | | | 195 000 | 381 000 | 165 000 | 645 085 | 75 150 | 75 150 | 394 322 |
Dividends Paid On Shares Final | | | 195 000 | 381 000 | 165 000 | 645 085 | 18 787 | | |
Fixed Assets | 983 505 | 1 058 823 | 1 129 724 | 1 185 935 | 1 192 775 | 350 157 | 340 675 | 317 752 | 275 748 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 110 000 | -795 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 96 278 | 106 793 | 62 951 | 64 630 | 55 499 | 92 538 |
Gain Loss On Disposals Property Plant Equipment | | | -8 669 | -7 021 | -417 | -1 340 | -501 | -2 395 | 10 623 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -6 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 12 722 | 11 380 | 17 399 | 17 691 | 17 016 | 17 049 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 114 477 | 115 318 | 106 489 | 98 445 | 82 799 | 73 367 |
Intangible Assets | | | 30 922 | 25 323 | 33 897 | 38 038 | 37 692 | 33 002 | 21 381 |
Intangible Assets Gross Cost | | | 55 633 | 62 756 | 82 710 | 104 250 | 121 595 | 133 921 | 136 192 |
Interest Expense On Bank Overdrafts | | | 229 | 311 | 1 482 | 1 253 | 266 | 880 | 955 |
Investments Fixed Assets | 585 000 | 585 000 | 685 000 | 685 000 | 795 000 | | | | |
Investments In Group Undertakings | | | 685 000 | 685 000 | 795 000 | -795 000 | | | |
Merchandise | | | 14 500 | 14 500 | 14 500 | 14 500 | 14 500 | 14 500 | 14 500 |
Net Assets Liabilities Subsidiaries | | | -685 000 | -685 000 | -795 000 | | | | |
Net Current Assets Liabilities | 971 853 | 1 181 228 | 1 088 740 | 1 195 159 | 1 248 461 | 661 172 | 1 340 346 | 2 061 856 | 2 409 607 |
Number Shares Issued Fully Paid | | | | 1 000 | 1 000 | 1 000 | 110 000 | 110 000 | 110 000 |
Other Deferred Tax Expense Credit | | | -7 496 | 11 752 | 18 930 | -46 177 | 1 207 | -326 | -4 021 |
Other Taxation Social Security Payable | | | 151 006 | 162 324 | 121 964 | 94 730 | 123 700 | 149 170 | 214 815 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 333 270 | 438 274 | 295 154 | 181 131 | 221 890 | 213 825 | 211 573 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | | | |
Prepayments Accrued Income | | | 41 755 | 23 904 | 60 968 | 109 899 | 37 606 | 161 662 | 44 016 |
Profit Loss | | | 267 565 | 495 285 | 215 582 | 66 142 | 711 171 | 792 675 | 390 695 |
Profit Loss On Ordinary Activities Before Tax | 165 957 | 487 259 | 331 518 | 601 949 | 267 154 | 34 136 | 614 423 | 852 936 | 184 325 |
Profit Loss Subsidiaries | | | | | 110 000 | | | | |
Property Plant Equipment Gross Cost | | | 1 589 675 | 1 658 916 | 1 524 724 | 1 546 316 | 1 614 391 | 1 643 547 | 1 652 891 |
Provisions | | | 59 041 | 70 793 | 89 723 | 43 546 | 44 753 | 44 427 | 40 406 |
Provisions For Liabilities Balance Sheet Subtotal | | | 59 041 | 70 793 | 89 723 | 43 546 | 44 753 | 44 427 | 40 406 |
Social Security Costs | 95 602 | 101 697 | 456 734 | 475 969 | 482 310 | 388 975 | 410 781 | 429 729 | 450 484 |
Staff Costs Employee Benefits Expense | | | 5 532 650 | 7 125 781 | 6 136 962 | 4 713 345 | 5 884 065 | 5 744 059 | 5 869 072 |
Tax Expense Credit Applicable Tax Rate | | | 65 740 | 114 370 | 50 759 | 6 486 | 116 740 | 162 058 | 36 647 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -4 863 | -9 034 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 076 | 1 334 | 813 | -1 442 | 2 638 | -5 314 | 3 156 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 63 953 | 106 664 | 51 572 | -32 006 | -96 748 | 60 261 | -206 370 |
Total Additions Including From Business Combinations Intangible Assets | | | | 7 123 | 19 954 | 21 540 | 17 345 | 12 326 | 2 271 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 233 869 | 70 516 | 64 177 | 100 808 | 77 532 | 66 359 |
Total Assets Less Current Liabilities | 1 955 358 | 2 240 051 | 2 218 464 | 2 381 094 | 2 441 236 | 1 011 329 | 1 681 021 | 2 379 608 | 2 685 355 |
Total Operating Lease Payments | | | 221 230 | 400 118 | 288 249 | 174 584 | 277 168 | 264 646 | 189 343 |
Trade Creditors Trade Payables | | | 837 929 | 763 700 | 967 488 | 347 680 | 609 103 | 788 203 | 603 161 |
Trade Debtors Trade Receivables | | | 1 866 148 | 2 427 607 | 1 560 291 | 734 878 | 2 372 569 | 1 955 594 | 2 457 386 |
Wages Salaries | 864 415 | 981 415 | 4 742 646 | 6 211 538 | 5 359 498 | 4 143 239 | 5 251 394 | 5 100 505 | 5 207 015 |
Work In Progress | 431 426 | 226 184 | 414 792 | 436 492 | 221 125 | 369 955 | 125 967 | 188 607 | 114 813 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -326 | |
Administrative Expenses | 1 635 993 | 1 748 882 | | | 2 063 146 | 1 922 461 | 2 043 890 | 2 097 178 | 2 132 691 |
Amounts Owed By Group Undertakings | | | | | | 67 863 | 67 863 | 90 673 | 2 129 219 |
Bank Overdrafts | | | | | | | | | 863 209 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 344 394 | 901 519 | 569 323 | 1 414 519 | -820 755 |
Cost Sales | 6 320 581 | 8 491 268 | | | 7 886 221 | 5 829 435 | 8 376 366 | 7 158 781 | 6 758 317 |
Depreciation Amortisation Expense | | | | | 126 697 | 123 887 | 116 136 | 99 815 | 90 415 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | 3 157 |
Dividend Per Share Final | | | | | | | 17 | | |
Dividend Per Share Interim | | | | | | | 51 | | |
Dividends Paid Classified As Financing Activities | | | | | -165 000 | -645 085 | -75 150 | -75 150 | -394 322 |
Dividends Paid On Shares | | | | | | 645 085 | 75 149 | | |
Dividends Paid On Shares Interim | | | | | | | 75 150 | 75 150 | 394 322 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -795 000 | | -22 810 | -2 038 545 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | -795 000 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -859 698 | -354 372 | 524 351 | -220 758 | -342 885 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 867 868 | 733 950 | -1 657 583 | 181 750 | -208 711 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | -417 | -1 340 | -501 | -2 395 | 10 623 |
Gross Profit Loss | 1 808 504 | 2 213 210 | | | 2 214 558 | 1 875 467 | 2 626 325 | 2 950 274 | 2 344 083 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -94 917 | -32 642 | -14 171 | 177 826 | 95 426 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 214 564 | -442 875 | -332 196 | 845 196 | -2 235 274 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -215 367 | 148 830 | -243 988 | 62 640 | -73 794 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 26 219 |
Interest Paid Classified As Operating Activities | | | | | -1 482 | -1 253 | -266 | -880 | -27 174 |
Interest Payable Similar Charges Finance Costs | | | | | 1 482 | 1 253 | 266 | 880 | 27 174 |
Net Cash Flows From Used In Financing Activities | | | | | 174 369 | 1 517 734 | 52 685 | 106 841 | 2 079 226 |
Net Cash Flows From Used In Investing Activities | | | | | 21 279 | -721 346 | 107 089 | 78 980 | 37 682 |
Net Cash Flows From Used In Operating Activities | | | | | -410 212 | -353 513 | 172 421 | -1 031 017 | 118 366 |
Net Cash Generated From Operations | | | | | -506 611 | -387 408 | 157 985 | -854 071 | 186 618 |
Net Interest Received Paid Classified As Investing Activities | | | | | -2 676 | -3 956 | -66 | -307 | -107 |
Operating Profit Loss | 172 511 | 464 328 | | | 155 960 | 31 433 | 614 622 | 853 509 | 211 392 |
Other Comprehensive Income Expense Net Tax | | | | | | -795 000 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 2 676 | 3 956 | 66 | 307 | 107 |
Other Operating Income Format1 | | | | | 4 548 | 78 427 | 32 187 | 413 | |
Par Value Share | | 10 | | | | 0 | 1 | 1 | 1 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -50 000 | | -400 000 |
Proceeds From Issuing Shares | | | | | | 100 | | | |
Proceeds From Sales Property Plant Equipment | | | | | -66 515 | -8 107 | -10 998 | -10 571 | -30 841 |
Purchase Intangible Assets | | | | | -19 954 | -21 540 | -17 345 | -12 326 | -2 271 |
Purchase Property Plant Equipment | | | | | -70 516 | -64 177 | -100 808 | -77 532 | -66 359 |
Repayments Borrowings Classified As Financing Activities | | | | | -9 369 | -9 686 | -27 536 | -8 881 | -46 359 |
Total Borrowings | | | | | | | | 9 731 | 913 186 |
Turnover Revenue | | | | | 10 100 779 | 7 704 902 | 11 002 691 | 10 109 055 | 9 102 400 |
Company Contributions To Money Purchase Schemes Directors | 7 031 | 8 820 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 68 119 | 70 607 | | | | | | | |
Accruals Deferred Income Within One Year | 284 554 | 388 950 | | | | | | | |
Aggregate Dividends Paid In Financial Year | 184 500 | 84 375 | | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | 1 732 | 5 734 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 16 288 | 9 283 | | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | -62 478 | 26 309 | | | | | | | |
Corporation Tax Due Within One Year | 18 961 | 91 011 | | | | | | | |
Creditors Due After One Year | 36 382 | 9 197 | | | | | | | |
Creditors Due Within One Year | 1 376 630 | 1 585 307 | | | | | | | |
Decrease Increase In Net Debt During Period | -444 013 | 213 354 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 149 547 | 164 872 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 20 026 | 37 876 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 058 | 1 181 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | -6 261 | 24 678 | | | | | | | |
Increase Decrease In Net Cash For Period | -381 535 | 187 045 | | | | | | | |
Intangible Fixed Assets Additions | | 9 872 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 732 | 7 466 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 734 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 14 603 | 24 475 | | | | | | | |
Interest Payable Similar Charges | 1 656 | 2 392 | | | | | | | |
Net Debt Funds | 56 156 | -157 198 | | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | | |
Other Creditors Due Within One Year | 231 082 | | | | | | | | |
Other Interest Receivable Similar Income | 1 363 | 645 | | | | | | | |
Other Taxation Social Security Within One Year | 215 147 | 300 626 | | | | | | | |
Pension Costs | 49 173 | 60 363 | | | | | | | |
Profit Loss For Period | 131 268 | 378 403 | | | | | | | |
Profit Loss On Ordinary Activities Before Finance Charges Interest | 166 250 | 489 006 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 15 728 | 17 850 | | | | | | | |
Provisions For Liabilities Charges | 20 026 | 37 876 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Share Premium Account | 20 000 | 20 000 | | | | | | | |
Staff Costs | 1 009 190 | 1 143 475 | | | | | | | |
Standard Nominal Tax Rate | 20 | 20 | | | | | | | |
Stocks Raw Materials Consumables | 14 500 | 14 500 | | | | | | | |
Tangible Fixed Assets Additions | | 246 274 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 908 462 | 2 051 713 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 522 828 | 1 594 899 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 164 872 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 92 801 | | | | | | | |
Tangible Fixed Assets Disposals | | 103 023 | | | | | | | |
Taxation Expense Credit | 69 230 | 18 956 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 33 191 | 99 108 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 34 689 | 108 856 | | | | | | | |
Total Dividend Payment | 184 500 | 84 375 | | | | | | | |
Trade Creditors Within One Year | 600 790 | 777 748 | | | | | | | |
Turnover Gross Operating Revenue | 8 129 085 | 10 704 478 | | | | | | | |
U K Current Corporation Tax | 18 961 | 91 006 | | | | | | | |
U K Current Corporation Tax On Income For Period | 18 961 | 91 006 | | | | | | | |
Undiscounted Provision For Deferred Taxation | 20 026 | 37 876 | | | | | | | |