Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 40 | 272 | 3 273 | 4 759 | 2 043 |
Current Assets | 14 202 753 | 11 602 150 | 10 161 895 | 11 354 848 | 16 465 448 |
Debtors | 7 641 404 | 7 193 036 | 9 395 404 | 10 173 670 | 15 526 889 |
Net Assets Liabilities | 8 337 117 | 8 968 806 | 9 704 017 | 9 185 423 | 10 255 103 |
Other Debtors | 71 115 | 11 333 | 2 993 713 | 6 668 612 | 9 082 801 |
Property Plant Equipment | 4 017 507 | 3 727 763 | 5 429 294 | 8 653 650 | |
Total Inventories | 6 561 309 | 4 408 842 | 763 218 | 1 176 419 | 936 516 |
|
Other Financial Data |
Audit Fees Expenses | 8 950 | 9 475 | 10 250 | 14 495 | 14 495 |
Fees For Non-audit Services | 2 679 | 1 910 | 5 377 | 6 255 | 9 433 |
Director Remuneration | 81 968 | 79 570 | 179 748 | 172 750 | 182 750 |
Dividend Recommended By Directors | | 10 000 | | | 180 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 550 881 | 1 521 397 | 369 840 | 1 313 251 | 1 062 829 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 997 339 | 7 424 878 | 7 231 062 | 8 422 565 | 36 682 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 122 941 | | | |
Administrative Expenses | 9 892 829 | 9 161 393 | 3 845 861 | 3 969 831 | 5 960 440 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 88 | 88 | 84 | 77 | 141 |
Bank Borrowings | 510 326 | 455 465 | 35 036 | 364 292 | 1 920 015 |
Bank Borrowings Overdrafts | 456 486 | 400 600 | 232 267 | 1 914 615 | 1 553 530 |
Bank Overdrafts | 4 003 610 | 652 829 | 752 732 | 2 799 802 | 2 741 755 |
Cash Cash Equivalents Cash Flow Value | -4 003 570 | -652 557 | -749 459 | -2 795 043 | -2 739 712 |
Comprehensive Income Expense | -504 058 | 641 689 | 225 192 | -518 594 | 1 249 680 |
Corporation Tax Payable | 7 | 34 658 | | 6 466 | |
Cost Sales | 31 535 448 | 28 324 519 | 16 564 238 | 18 356 747 | 20 724 457 |
Creditors | 456 486 | 523 548 | 460 578 | 2 202 156 | 2 063 523 |
Current Tax For Period | | 34 658 | | | |
Deferred Tax Asset Debtors | | | | 60 406 | |
Depreciation Amortisation Expense | 737 213 | 732 147 | 729 599 | 1 268 989 | 1 298 352 |
Depreciation Expense Property Plant Equipment | 733 765 | 678 125 | 684 090 | 1 189 441 | 1 134 626 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 304 607 | | 77 486 | 200 419 |
Disposals Property Plant Equipment | | 371 740 | | 172 700 | 268 685 |
Dividend Per Share Interim | | 2 | | | 36 |
Dividends Paid | 10 000 | 10 000 | | | 180 000 |
Dividends Paid Classified As Financing Activities | -10 000 | -10 000 | | | -180 000 |
Dividends Paid On Shares Interim | 10 000 | 10 000 | | | 180 000 |
Finance Lease Liabilities Present Value Total | 2 492 | 122 948 | 84 756 | 130 888 | 509 993 |
Finance Lease Payments Owing Minimum Gross | 2 720 | 194 543 | | | |
Fixed Assets | 4 867 617 | 4 577 873 | 5 429 404 | 8 653 760 | 8 370 438 |
Further Item Interest Expense Component Total Interest Expense | 8 431 | 16 145 | 8 714 | 33 166 | 162 761 |
Future Finance Charges On Finance Leases | 228 | 13 353 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 808 494 | 570 295 | 936 248 | 1 089 998 | 2 042 810 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 897 031 | -102 996 | -764 464 | 1 103 204 | 90 440 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -717 772 | 448 368 | 624 793 | -804 132 | -5 430 063 |
Gain Loss On Disposal Assets Income Statement Subtotal | 14 210 | 24 186 | 63 855 | 30 687 | 13 241 |
Gain Loss On Disposals Property Plant Equipment | 14 210 | 24 186 | 63 855 | 30 687 | 13 241 |
Gross Profit Loss | 8 758 720 | 9 922 132 | 4 036 316 | 2 853 320 | 4 101 024 |
Income From Related Parties | 1 183 334 | 6 680 884 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -54 665 | -7 | | | -6 466 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | 119 441 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 153 888 | 3 351 013 | 291 378 | -2 045 584 | 55 331 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -54 673 | | | | |
Increase Decrease In Property Plant Equipment | | 198 000 | | 130 000 | 404 599 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 129 222 | -2 152 467 | -283 209 | 413 201 | -239 903 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 732 146 | | 1 268 989 | 2 341 |
Interest Expense On Bank Overdrafts | 62 657 | 32 615 | 23 803 | 39 237 | 99 089 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 684 | 4 510 | 4 429 | 5 669 | 18 176 |
Interest Paid Classified As Operating Activities | -89 725 | -56 088 | -32 517 | -72 403 | -261 850 |
Interest Payable Similar Charges Finance Costs | 90 409 | 60 598 | 36 946 | 78 072 | 280 026 |
Investment Property | 850 000 | 850 000 | | | |
Investment Property Fair Value Model | 850 000 | | | | |
Investments Fixed Assets | 110 | 110 | 110 | 110 | 110 |
Loans Owed By Related Parties | 472 852 | 580 321 | | | |
Loans Owed To Related Parties | -439 201 | -318 304 | | | |
Merchandise | 2 555 548 | 623 029 | 133 461 | 19 875 | 75 960 |
Net Cash Flows From Used In Financing Activities | -222 572 | 210 523 | -61 465 | -2 228 238 | -2 784 308 |
Net Cash Flows From Used In Investing Activities | 929 570 | 413 136 | 863 791 | 4 423 338 | 315 709 |
Net Cash Flows From Used In Operating Activities | 446 890 | -3 974 672 | -1 093 704 | -149 516 | 2 413 268 |
Net Cash Generated From Operations | 301 816 | -4 035 277 | -1 130 650 | -227 588 | 2 126 776 |
Net Current Assets Liabilities | 4 000 931 | 5 087 038 | 5 097 994 | 2 733 819 | 4 207 949 |
Net Interest Received Paid Classified As Investing Activities | | -5 080 | -19 794 | -39 320 | -162 040 |
Nominal Value Shares Issued Specific Share Issue | | | | | 1 |
Number Shares Issued Fully Paid | | 5 000 | | 5 000 | 5 000 |
Operating Profit Loss | -533 365 | 829 477 | 321 368 | -896 585 | 1 687 833 |
Other Creditors | | | 42 503 | 199 459 | 357 545 |
Other Deferred Tax Expense Credit | -65 043 | 97 612 | 79 024 | -423 209 | 320 167 |
Other Interest Receivable Similar Income Finance Income | | 5 080 | 19 794 | 39 320 | 162 040 |
Other Investments Other Than Loans | 110 | 110 | 110 | 110 | 110 |
Other Operating Income Format1 | 59 253 | 68 738 | 130 913 | 219 926 | 3 547 249 |
Other Remaining Borrowings | 648 103 | 312 291 | 530 000 | 555 000 | 4 083 200 |
Other Taxation Social Security Payable | 93 148 | 62 908 | | 94 831 | 133 787 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -7 478 | -39 743 | -134 096 | -174 371 | -179 940 |
Payments To Related Parties | 1 269 143 | 1 255 524 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 109 | 26 919 | 111 915 | 109 957 | 149 143 |
Prepayments | 726 236 | 611 978 | 4 193 989 | 1 725 341 | 5 481 515 |
Proceeds From Borrowings Classified As Financing Activities | -449 000 | | -373 048 | -2 593 200 | -3 528 200 |
Proceeds From Sales Property Plant Equipment | -73 784 | -91 319 | -200 864 | -125 901 | -81 507 |
Profit Loss | -504 058 | 641 689 | 225 192 | -518 594 | 1 249 680 |
Profit Loss On Ordinary Activities Before Tax | -623 774 | 773 959 | 304 216 | -935 337 | 1 569 847 |
Property Plant Equipment Gross Cost | 11 014 846 | 11 152 641 | 12 660 356 | 17 076 215 | 117 009 |
Provisions | 74 945 | 172 557 | 362 803 | -60 406 | 259 761 |
Provisions For Liabilities Balance Sheet Subtotal | 74 945 | 172 557 | 362 803 | | 259 761 |
Purchase Property Plant Equipment | -1 003 354 | -509 535 | -1 084 449 | -4 588 559 | -559 256 |
Raw Materials | 682 842 | 721 826 | 268 096 | 831 405 | 542 580 |
Recoverable Value-added Tax | 406 028 | 584 953 | | | |
Repayments Borrowings Classified As Financing Activities | -190 856 | -390 676 | -72 057 | -276 863 | -400 390 |
Social Security Costs | 274 351 | 267 489 | 300 200 | 319 932 | 487 865 |
Staff Costs Employee Benefits Expense | 3 139 354 | 3 069 104 | 3 370 254 | 3 400 574 | 5 182 998 |
Tax Decrease From Utilisation Tax Losses | | 211 499 | | 9 386 | 330 644 |
Tax Expense Credit Applicable Tax Rate | -124 755 | 148 987 | 57 801 | -177 714 | 392 462 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 24 550 | 74 027 | -105 217 | -905 597 | -37 460 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 297 | 6 827 | 4 765 | 8 732 | 11 041 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -119 716 | 132 270 | 79 024 | -416 743 | 320 167 |
Total Additions Including From Business Combinations Property Plant Equipment | | 509 535 | | 4 588 559 | 233 251 |
Total Assets Less Current Liabilities | 8 868 548 | 9 664 911 | 10 527 398 | 11 387 579 | 12 578 387 |
Total Borrowings | 4 516 428 | 1 289 484 | 1 317 768 | 3 719 094 | 4 661 770 |
Total Current Tax Expense Credit | -54 673 | 34 658 | | | |
Total Operating Lease Payments | 1 592 891 | 1 465 844 | 22 197 | 20 021 | 28 815 |
Trade Creditors Trade Payables | 4 842 835 | 3 799 561 | 3 249 034 | 3 036 977 | 2 987 571 |
Trade Debtors Trade Receivables | 6 438 025 | 5 984 772 | 2 102 272 | 1 700 153 | 959 853 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 5 971 |
Turnover Revenue | 40 294 168 | 38 246 651 | 20 600 554 | 21 210 067 | 24 825 481 |
Wages Salaries | 2 837 894 | 2 774 696 | 2 958 139 | 2 970 685 | 4 545 990 |