Profit & Loss |
Date of Accounts |
2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 833 641 | 5 041 686 | 6 014 163 | 8 838 606 | 5 131 952 |
Current Assets | 29 581 924 | 34 749 063 | 28 871 819 | 35 742 955 | 52 333 721 |
Debtors | 8 977 703 | 9 783 198 | 7 010 238 | 11 253 132 | 23 734 340 |
Net Assets Liabilities | 23 959 222 | 26 917 924 | 28 317 364 | 31 162 908 | 45 691 890 |
Other Debtors | | | | 4 285 | |
Property Plant Equipment | 4 952 451 | 5 355 650 | 4 687 308 | 4 016 203 | 3 870 791 |
Total Inventories | 16 770 580 | 19 924 179 | 15 847 418 | 15 651 217 | |
|
Other Financial Data |
Audit Fees Expenses | 6 100 | 14 085 | 13 358 | 12 410 | 14 500 |
Accrued Liabilities Deferred Income | 525 470 | 623 065 | 658 209 | 1 011 112 | 1 090 372 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 113 979 | 3 659 053 | 4 464 334 | 5 191 518 | 5 928 958 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 178 873 | 157 918 | 146 418 | 637 942 |
Administrative Expenses | 2 424 526 | 2 826 392 | 2 548 179 | 2 941 714 | 3 278 507 |
Amounts Owed By Group Undertakings | | 148 516 | 1 356 878 | 3 448 415 | 7 724 926 |
Amounts Owed By Subsidiaries | 571 081 | 148 516 | | | |
Amounts Owed To Group Undertakings | 1 050 770 | 2 914 390 | 838 083 | 536 929 | 629 319 |
Average Number Employees During Period | 108 | 121 | 108 | 92 | 92 |
Bills Exchange Payable | 1 442 639 | 1 245 543 | | | |
Cash Cash Equivalents Cash Flow Value | 3 833 641 | 5 041 686 | | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | 604 947 | | | |
Corporation Tax Payable | 379 769 | 193 425 | 150 530 | 438 576 | |
Corporation Tax Recoverable | | | 38 421 | | 129 411 |
Cost Sales | 27 005 975 | 31 680 651 | 25 325 691 | 21 945 551 | 34 815 868 |
Creditors | 10 011 241 | 13 055 661 | 5 002 231 | 8 468 419 | 10 312 788 |
Current Tax For Period | 920 122 | 1 157 465 | 570 454 | 750 556 | 3 871 197 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 119 000 | 224 000 | 115 000 | -88 000 | 84 000 |
Depreciation Expense Property Plant Equipment | | | 826 260 | 817 523 | |
Depreciation Impairment Expense Property Plant Equipment | 436 270 | 631 884 | | | |
Distribution Costs | 57 181 | 66 769 | 49 807 | 29 578 | 110 370 |
Dividend Income From Group Undertakings | | | | 1 522 274 | |
Dividends Paid | 2 650 000 | 2 650 000 | 650 000 | 1 522 274 | 3 000 000 |
Dividends Paid Classified As Financing Activities | -2 650 000 | -2 650 000 | | | |
Dividends Paid On Shares Final | | | 650 000 | 1 522 274 | 3 000 000 |
Dividends Paid On Shares Interim | 2 650 000 | 2 650 000 | | | |
Finished Goods Goods For Resale | 16 770 580 | 19 924 179 | 15 847 418 | 15 651 217 | 23 467 429 |
Fixed Assets | 5 445 370 | 6 453 516 | 5 785 174 | 5 114 069 | 4 968 657 |
Further Item Interest Expense Component Total Interest Expense | | | 2 553 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 169 | 18 865 | 18 837 | 17 255 | 1 023 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 70 351 | -51 616 | 407 147 | 294 207 | 1 058 555 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 879 000 | -3 427 860 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 980 624 | 805 497 | | | |
Gain Loss In Cash Flows From Change In Inventories | 2 259 886 | 3 153 599 | | | |
Gain Loss On Disposals Property Plant Equipment | 29 500 | 32 900 | 7 000 | 42 435 | |
Government Grant Income | | | 334 975 | 113 403 | |
Gross Profit Loss | 7 887 359 | 9 869 855 | 4 998 961 | 6 364 190 | |
Group Tax Relief Received Paid | | | | | -463 740 |
Income Taxes Paid Refund Classified As Operating Activities | -941 586 | -1 343 809 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 612 423 | -1 208 045 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 4 916 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 631 884 | 826 260 | 817 523 | 776 544 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 755 | | | |
Interest Income | | | 1 497 | 1 799 | |
Interest Income On Bank Deposits | 5 900 | 8 397 | 481 | 1 799 | 26 358 |
Interest Payable Similar Charges Finance Costs | | 755 | 2 553 | | |
Interest Received Classified As Investing Activities | -5 900 | -8 406 | | | |
Investments Fixed Assets | 492 919 | 1 097 866 | 1 097 866 | 1 097 866 | 1 097 866 |
Investments In Subsidiaries | 492 919 | 1 097 866 | 1 097 866 | 1 097 866 | 1 097 866 |
Net Cash Flows From Used In Financing Activities | 2 650 000 | 2 847 096 | | | |
Net Cash Flows From Used In Investing Activities | 2 224 505 | 1 598 722 | | | |
Net Cash Flows From Used In Operating Activities | -6 486 928 | -5 653 863 | | | |
Net Cash Generated From Operations | -7 428 514 | -6 998 427 | | | |
Net Current Assets Liabilities | 19 570 683 | 21 693 402 | 23 869 588 | 27 274 536 | 42 020 933 |
Net Finance Income Costs | 5 900 | 8 406 | 1 497 | 1 524 073 | 26 358 |
Net Interest Paid Received Classified As Operating Activities | | -755 | | | |
Operating Profit Loss | 5 429 822 | 6 982 516 | 2 735 950 | 3 506 301 | |
Other Creditors | | 23 361 | 8 470 | | 330 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 86 810 | 20 979 | 90 339 | 39 104 |
Other Disposals Property Plant Equipment | | 230 602 | 20 979 | 90 339 | 45 914 |
Other Interest Income | | 9 | 1 016 | | |
Other Interest Receivable Similar Income Finance Income | 5 900 | 8 406 | 1 497 | 1 524 073 | 26 358 |
Other Operating Income Format1 | 24 170 | 5 822 | 334 975 | 113 403 | |
Other Provisions Balance Sheet Subtotal | | 730 994 | 724 398 | 700 697 | 688 700 |
Other Taxation Social Security Payable | 622 472 | 709 005 | 240 342 | 624 080 | 775 964 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 138 718 | 178 166 | 161 358 | 154 599 | 162 563 |
Percentage Class Share Held In Subsidiary | | 95 | 100 | 100 | |
Prepayments Accrued Income | 118 099 | 131 344 | 166 489 | 147 055 | 449 396 |
Proceeds From Sales Property Plant Equipment | -29 500 | -176 692 | | | |
Profit Loss | 4 396 600 | 5 608 702 | 2 049 440 | 4 367 818 | 17 528 982 |
Profit Loss On Ordinary Activities Before Tax | 5 435 722 | 6 990 167 | 2 734 894 | 5 030 374 | 21 952 835 |
Property Plant Equipment Gross Cost | 8 066 432 | 9 014 703 | 9 151 642 | 9 207 721 | 9 799 749 |
Provisions For Liabilities Balance Sheet Subtotal | 1 056 831 | 1 228 994 | | | |
Purchase Property Plant Equipment | -2 259 905 | -1 178 873 | | | |
Repayments Borrowings Classified As Financing Activities | | -197 096 | | | |
Social Security Costs | 341 270 | 383 460 | 301 978 | 305 841 | |
Staff Costs Employee Benefits Expense | 3 959 510 | 4 489 256 | 3 580 167 | 3 435 486 | 4 189 617 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 274 000 | 498 000 | 613 000 | 525 000 | 609 000 |
Tax Expense Credit Applicable Tax Rate | 1 032 787 | 1 328 132 | 519 630 | 955 771 | 4 390 567 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -13 980 | 32 194 | 147 099 | -20 981 | 17 188 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 313 | 2 426 | | 319 | 279 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 039 122 | 1 381 465 | 685 454 | 662 556 | 4 423 853 |
Total Assets Less Current Liabilities | 25 016 053 | 28 146 918 | 29 654 762 | 32 388 605 | 46 989 590 |
Total Current Tax Expense Credit | | | | 750 556 | 4 339 853 |
Total Increase Decrease In Provisions | | 51 837 | | | |
Total Operating Lease Payments | 103 781 | 106 000 | 106 000 | 106 000 | |
Trade Creditors Trade Payables | 5 990 121 | 7 346 872 | 3 106 597 | 5 857 722 | 7 816 803 |
Trade Debtors Trade Receivables | 8 288 523 | 9 503 338 | 5 448 450 | 7 653 377 | 15 430 607 |
Turnover Revenue | 34 893 334 | 41 550 506 | 30 324 652 | 28 309 741 | |
Wages Salaries | 3 479 522 | 3 927 630 | 3 116 831 | 2 975 046 | 3 647 792 |
Company Contributions To Defined Benefit Plans Directors | 40 373 | 44 267 | 50 318 | 44 298 | |
Director Remuneration | 398 468 | 408 058 | 342 370 | 412 181 | 437 554 |
Director Remuneration Benefits Including Payments To Third Parties | 438 841 | 452 325 | 392 688 | 456 479 | 483 864 |