Profit & Loss |
Date of Accounts |
2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 714 995 | 413 | 162 327 | 294 179 | 303 393 | 325 651 |
Current Assets | 7 750 495 | -3 994 041 | 838 428 | 1 324 428 | 1 447 772 | 1 333 943 |
Debtors | 4 114 828 | 1 500 | 252 920 | 536 440 | 634 214 | 560 513 |
Net Assets Liabilities | 4 359 025 | 102 | 1 697 607 | 1 701 066 | 1 642 874 | 1 660 284 |
Other Debtors | 188 324 | 65 530 | 233 136 | 100 483 | 96 986 | 93 281 |
Property Plant Equipment | 617 598 | 656 537 | 252 609 | 208 595 | 159 969 | 176 531 |
Total Inventories | 920 672 | 920 672 | 423 181 | 493 809 | 510 165 | 447 779 |
|
Other Financial Data |
Audit Fees Expenses | 1 000 | 1 000 | | | | |
Fees For Non-audit Services | 1 200 | 1 400 | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | 130 395 | 192 161 | 253 927 | 315 693 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 527 120 | 1 616 060 | 61 561 | 165 934 | 221 803 | 255 459 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 252 264 | 319 294 | 68 683 | 19 395 | 70 739 |
Administration Support Average Number Employees | 25 | 30 | | | | |
Administrative Expenses | 2 874 207 | 3 001 145 | | | | |
Amounts Owed By Group Undertakings Participating Interests | | -3 995 953 | | 204 379 | 238 487 | 104 310 |
Amounts Owed To Group Undertakings Participating Interests | 165 770 | 165 464 | | | | |
Applicable Tax Rate | 19 | 19 | | | | |
Average Number Employees During Period | 162 | 167 | 75 | 76 | 71 | 64 |
Bank Borrowings | | | | 44 483 | 34 837 | 24 977 |
Bank Borrowings Overdrafts | 260 661 | 265 534 | | | | |
Bank Overdrafts | 260 661 | 265 534 | | 5 517 | 9 646 | 9 860 |
Corporation Tax Payable | 26 794 | 169 070 | | | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 7 849 121 | 7 180 478 | | | | |
Cost Sales | 14 937 802 | 14 747 250 | | | | |
Creditors | 3 521 313 | 3 997 953 | 566 990 | 871 382 | 949 664 | 779 934 |
Current Tax For Period | 26 794 | 169 069 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -7 620 | -3 126 | | | | |
Deferred Tax Liabilities | 77 536 | 74 410 | | | | |
Depreciation Expense Property Plant Equipment | 192 056 | 204 084 | | | | |
Distribution Costs | 233 871 | 270 756 | | | | |
Dividend Income From Associates | 139 887 | 206 081 | | | | |
Dividends Paid | 139 887 | 206 081 | | | | |
Dividends Paid Classified As Financing Activities | 139 887 | 206 081 | | | | |
Finished Goods Goods For Resale | 58 973 | 73 711 | | | | |
Fixed Assets | 617 598 | 3 996 142 | 1 426 169 | 1 320 389 | 1 209 997 | 1 164 793 |
Further Item Interest Expense Component Total Interest Expense | 1 718 | 2 021 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 60 968 | 450 | 71 667 | 86 000 | 86 000 | 86 000 |
Gross Profit Loss | 3 239 260 | 3 985 617 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -229 148 | -26 793 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 379 471 | -528 467 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 932 | | | | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -7 620 | -3 126 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 130 395 | 61 766 | 61 766 | 61 766 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 204 084 | 61 927 | 107 429 | 62 162 | 46 521 |
Intangible Assets | | | 1 173 560 | 1 111 794 | 1 050 028 | 988 262 |
Intangible Assets Gross Cost | | | 1 303 955 | 1 303 955 | 1 303 955 | 1 303 955 |
Interest Paid Classified As Operating Activities | 1 718 | 2 021 | | | | |
Interest Payable Similar Charges Finance Costs | 1 718 | 2 021 | | | | |
Interest Received Classified As Operating Activities | 3 213 | 14 629 | | | | |
Investments Fixed Assets | | 3 996 142 | | | | |
Investments In Group Undertakings | | 3 996 142 | 3 996 142 | | | |
Net Cash Flows From Used In Financing Activities | -139 887 | -206 081 | | | | |
Net Cash Flows From Used In Investing Activities | -277 430 | -243 023 | | | | |
Net Cash Flows From Used In Operating Activities | 796 788 | -79 363 | | | | |
Net Cash Generated From Operations | 1 024 441 | -65 178 | | | | |
Net Current Assets Liabilities | 3 818 963 | -3 996 040 | 271 438 | 453 046 | 498 108 | 554 009 |
Nominal Value Allotted Share Capital | 95 | 95 | | | | |
Number Shares Issued Fully Paid | | 95 | | | | |
Operating Profit Loss | 182 450 | 811 700 | | | | |
Other Creditors | 696 900 | 915 182 | 316 876 | 345 717 | 468 019 | 431 155 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 115 144 | 366 | 3 056 | 6 293 | 12 865 |
Other Disposals Property Plant Equipment | | 124 385 | 5 124 | 8 324 | 12 152 | 20 521 |
Other Interest Receivable Similar Income Finance Income | 3 213 | 14 629 | | | | |
Other Operating Income Format1 | 51 268 | 97 984 | | | | |
Other Taxation Social Security Payable | 134 765 | 398 823 | | | | |
Par Value Share | | 1 | | | | |
Pension Costs Defined Contribution Plan | 8 200 | 8 200 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 257 216 | 292 678 | | | | |
Percentage Class Share Held In Associate | | 100 | | | | |
Proceeds From Sales Property Plant Equipment | 23 905 | 9 241 | | | | |
Production Average Number Employees | 137 | 137 | | | | |
Profit Loss | 166 703 | 658 365 | | | | |
Profit Loss On Ordinary Activities Before Tax | 183 945 | 824 308 | | | | |
Property Plant Equipment Gross Cost | 2 144 718 | 2 272 597 | 314 170 | 374 529 | 381 772 | 431 990 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 27 886 | 30 394 | 33 541 |
Purchase Property Plant Equipment | 301 335 | 252 264 | | | | |
Raw Materials Consumables | 510 842 | 711 452 | | | | |
Revenue From Sale Goods | 18 177 062 | 18 732 867 | | | | |
Social Security Costs | 465 332 | 486 246 | | | | |
Staff Costs Employee Benefits Expense | 5 508 665 | 5 713 246 | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 77 536 | | | | | |
Taxation Social Security Payable | | 2 000 | 211 764 | 268 957 | 139 003 | 147 625 |
Tax Expense Credit Applicable Tax Rate | 34 950 | 156 619 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -30 544 | -30 544 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 22 388 | 42 994 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 242 | 165 943 | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | 1 303 955 | | | |
Total Assets Less Current Liabilities | 4 436 561 | 102 | 1 697 607 | 1 773 435 | 1 708 105 | 1 718 802 |
Total Current Tax Expense Credit | 24 862 | 169 069 | | | | |
Total Operating Lease Payments | 9 253 | 10 616 | | | | |
Trade Creditors Trade Payables | 1 670 539 | 1 607 240 | 38 350 | 251 191 | 332 996 | 191 294 |
Trade Debtors Trade Receivables | 2 573 635 | 4 049 298 | 19 784 | 231 578 | 298 741 | 362 922 |
Turnover Revenue | 18 177 062 | 18 732 867 | | | | |
Wages Salaries | 4 786 117 | 4 934 322 | | | | |
Work In Progress | 204 029 | 135 509 | | | | |
Company Contributions To Money Purchase Plans Directors | 135 809 | 134 710 | | | | |
Director Remuneration | 274 989 | 282 131 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 410 798 | 416 841 | | | | |
Dividend Recommended By Directors | | 109 535 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | | | | |