Profit & Loss |
Date of Accounts |
2022-05-31 | 2023-05-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 353 428 | 252 216 |
Current Assets | 5 062 585 | 5 608 269 |
Debtors | 4 625 157 | 5 215 908 |
Net Assets Liabilities | 2 212 100 | 2 854 610 |
Other Debtors | 16 237 | 11 470 |
Property Plant Equipment | 117 067 | 179 492 |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 7 500 |
Accrued Liabilities Deferred Income | 101 665 | 52 803 |
Accumulated Depreciation Impairment Property Plant Equipment | 621 942 | 558 194 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 148 556 |
Administrative Expenses | 3 520 275 | 3 517 462 |
Average Number Employees During Period | 90 | 78 |
Bank Borrowings | 1 140 216 | 1 263 488 |
Bank Borrowings Overdrafts | 545 454 | 363 636 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 60 338 | 115 735 |
Cash Cash Equivalents Cash Flow Value | 353 428 | 252 216 |
Comprehensive Income Expense | 524 903 | 642 510 |
Corporation Tax Recoverable | 269 644 | 87 292 |
Cost Sales | 11 344 244 | 8 280 241 |
Creditors | 577 468 | 478 178 |
Current Tax For Period | -60 636 | -87 292 |
Depreciation Impairment Expense Property Plant Equipment | 38 317 | 60 605 |
Dividends Paid | 61 500 | |
Dividends Paid Classified As Financing Activities | -61 500 | |
Dividends Paid On Shares Interim | 61 500 | |
Finance Lease Liabilities Present Value Total | 32 014 | 114 542 |
Finance Lease Payments Owing Minimum Gross | 59 496 | 153 817 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -123 272 |
Further Item Interest Expense Component Total Interest Expense | 10 090 | |
Further Item Tax Increase Decrease Component Adjusting Items | 6 208 | -5 840 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 387 212 | 285 901 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -5 224 | -7 388 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 934 320 | 251 994 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -289 245 | 773 103 |
Gain Loss In Cash Flows From Change In Inventories | 15 400 | 56 145 |
Income Taxes Paid Refund Classified As Operating Activities | | 269 644 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 55 728 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 60 605 |
Interest Income On Bank Deposits | 10 | 2 904 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 10 | 2 904 |
Interest Payable Similar Charges Finance Costs | 41 878 | 62 046 |
Interest Received Classified As Investing Activities | -10 | -3 341 |
Key Management Personnel Compensation Total | 519 011 | 479 738 |
Net Cash Flows From Used In Operating Activities | 14 138 | 229 852 |
Net Cash Generated From Operations | | 437 450 |
Net Current Assets Liabilities | 2 672 501 | 3 153 296 |
Net Finance Income Costs | 10 | 3 341 |
Net Interest Paid Received Classified As Operating Activities | -41 878 | -62 046 |
Other Creditors | 22 913 | 177 205 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 124 353 |
Other Disposals Property Plant Equipment | | 149 879 |
Other Interest Income | | 437 |
Other Interest Receivable Similar Income Finance Income | 10 | 3 341 |
Other Operating Income Format1 | 10 506 | 6 750 |
Other Taxation Social Security Payable | 417 539 | 429 235 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 96 396 | 90 675 |
Prepayments Accrued Income | 33 796 | 85 319 |
Proceeds From Sales Property Plant Equipment | -5 500 | -56 262 |
Profit Loss | 524 903 | 642 510 |
Profit Loss On Ordinary Activities Before Tax | 519 995 | 555 218 |
Property Plant Equipment Gross Cost | 739 009 | 737 686 |
Purchase Property Plant Equipment | -17 495 | |
Staff Costs Employee Benefits Expense | 4 475 621 | 3 916 093 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 | 552 |
Tax Expense Credit Applicable Tax Rate | 98 799 | 105 491 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -166 118 | -182 472 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -4 909 | -21 438 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 386 | 7 026 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -4 908 | -87 292 |
Total Assets Less Current Liabilities | 2 789 568 | 3 332 788 |
Total Borrowings | 545 454 | 363 636 |
Total Current Tax Expense Credit | -4 908 | -87 292 |
Trade Creditors Trade Payables | 1 225 723 | 856 603 |
Trade Debtors Trade Receivables | 4 305 480 | 5 031 827 |
Wages Salaries | 3 921 229 | 3 424 560 |
Director Remuneration | 519 011 | 479 738 |
Director Remuneration Benefits Including Payments To Third Parties | 541 961 | 482 754 |