Profit & Loss |
Date of Accounts |
2020-05-31 | 2021-05-31 | 2023-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 118 272 | 2 552 641 | |
Current Assets | 3 974 070 | 5 990 099 | |
Debtors | 115 254 | 2 398 005 | 33 963 |
Net Assets Liabilities | 61 436 | 61 436 | |
Other Debtors | 177 156 | 1 076 | 33 750 |
Total Inventories | 1 366 678 | 1 039 453 | |
|
Other Financial Data |
Audit Fees Expenses | 24 000 | 20 000 | |
Accrued Income | 364 835 | 248 424 | |
Accrued Liabilities Deferred Income | | | 453 838 |
Accumulated Amortisation Impairment Intangible Assets | 10 000 | 10 000 | 10 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 540 752 | 614 713 | 730 388 |
Additions Other Than Through Business Combinations Intangible Assets | | 7 150 | 39 603 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 39 456 | 48 949 |
Administration Support Average Number Employees | 29 | 37 | |
Administrative Expenses | 4 659 124 | 5 264 234 | 6 358 871 |
Amortisation Expense Intangible Assets | 167 425 | 221 855 | |
Amounts Owed By Related Parties | 115 254 | 67 517 | |
Amounts Owed To Related Parties | 115 254 | 67 517 | |
Applicable Tax Rate | 19 | 19 | |
Average Number Employees During Period | 188 | 161 | |
Balances With Banks | 117 842 | 2 552 550 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | |
Cash Cash Equivalents | 118 272 | 2 552 641 | 3 463 568 |
Cash Cash Equivalents Cash Flow Value | 118 272 | | |
Cash On Hand | 430 | 91 | |
Comprehensive Income Expense | 115 254 | 104 791 | 427 324 |
Corporation Tax Recoverable | | | 311 547 |
Cost Sales | 9 698 343 | 7 736 968 | 9 526 522 |
Creditors | 32 710 | 14 534 | |
Current Tax For Period | -197 074 | -186 191 | -218 785 |
Deferred Income | 26 360 | 20 520 | 8 840 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 16 293 | 30 024 | 5 029 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -20 713 | -30 200 | 3 431 |
Deferred Tax Liabilities | -4 413 | -11 069 | |
Depreciation Amortisation Expense | 297 136 | 401 053 | |
Depreciation Expense Property Plant Equipment | 129 711 | 179 198 | |
Dividend Per Share Interim | 2 | 3 | |
Dividends Paid | -115 254 | -104 791 | |
Dividends Paid Classified As Financing Activities | -115 254 | -104 791 | -176 551 |
Dividends Paid On Shares Interim | 115 254 | 104 791 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -176 551 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | 187 744 |
Finance Lease Liabilities Present Value Total | 18 089 | 17 966 | |
Finance Lease Payments Owing Minimum Gross | 50 799 | 32 500 | |
Finished Goods Goods For Resale | 546 625 | 269 929 | 475 989 |
Fixed Assets | 1 919 430 | 1 632 079 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 124 046 | 341 511 | |
Further Item Debtors Component Total Debtors | 197 078 | 296 590 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -30 859 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 37 549 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 311 469 | 291 447 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 267 300 | 926 236 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -95 246 | -190 627 | |
Gain Loss In Cash Flows From Change In Deferred Items | -5 840 | -5 840 | |
Gain Loss In Cash Flows From Change In Inventories | 120 198 | -327 225 | |
Government Grant Income | 239 116 | 768 686 | |
Gross Profit Loss | 4 801 534 | 4 734 237 | |
Impairment Loss Intangible Assets | | | |
Income Taxes Paid Refund Classified As Operating Activities | -554 745 | -262 838 | 9 070 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 43 442 | 2 434 369 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -58 435 | -176 159 | -6 714 |
Increase Decrease In Existing Provisions | | -8 972 | |
Increase Decrease In Net Debt From Cash Flows | | 2 111 157 | |
Increase From Amortisation Charge For Year Intangible Assets | | 221 855 | 10 537 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 73 961 | 51 240 |
Intangible Assets | 1 160 341 | 945 636 | 45 866 |
Intangible Assets Gross Cost | 10 000 | 10 000 | 10 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 65 504 | 14 225 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 88 210 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 968 | 2 793 | |
Interest Paid Classified As Financing Activities | -66 472 | -17 018 | -4 119 |
Interest Paid Classified As Operating Activities | 66 472 | 105 228 | |
Interest Payable Similar Charges Finance Costs | 66 472 | 105 228 | 4 119 |
Investments Fixed Assets | 61 436 | 61 436 | 249 180 |
Investments In Subsidiaries | 61 436 | 61 436 | 249 180 |
Issue Bonus Shares Decrease Increase In Equity | | | -100 |
Issue Equity Instruments | | | 33 750 |
Key Management Personnel Compensation Post-employment Benefits | 58 974 | 43 686 | |
Key Management Personnel Compensation Short-term Employee Benefits | 379 905 | 258 628 | |
Key Management Personnel Compensation Total | 438 879 | 302 314 | |
Net Cash Flows From Used In Financing Activities | -1 308 469 | 201 403 | |
Net Cash Flows From Used In Investing Activities | -123 843 | -113 702 | |
Net Cash Flows From Used In Operating Activities | 1 475 754 | 2 346 668 | |
Net Cash Generated From Operations | 921 009 | 2 083 830 | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 684 501 | 645 582 | |
Net Current Assets Liabilities | 348 606 | 1 014 641 | |
Net Debt Funds | -196 749 | 1 914 408 | |
Nominal Value Allotted Share Capital | 52 918 | 52 918 | |
Number Shares Issued Fully Paid | 52 918 | 52 918 | |
Operating Profit Loss | 387 366 | 244 529 | |
Other Creditors | 40 | 507 528 | |
Other Departments Average Number Employees | 9 | 12 | |
Other Inventories | 701 402 | 736 784 | |
Other Operating Income Format1 | 244 956 | 774 526 | |
Other Payables Accrued Expenses | 835 844 | 787 900 | |
Other Remaining Borrowings | 264 222 | 605 733 | |
Other Remaining Operating Income | 5 840 | 5 840 | |
Ownership Interest In Subsidiary Percent | 100 | 100 | |
Par Value Share | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | -2 697 | -18 299 | |
Pension Costs Defined Contribution Plan | 263 708 | 244 199 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 401 709 |
Percentage Class Share Held In Subsidiary | | | 100 |
Prepayments | 226 694 | 146 458 | |
Prepayments Accrued Income | | | 624 220 |
Production Average Number Employees | 150 | 112 | |
Profit Loss | 115 254 | 104 791 | 176 764 |
Profit Loss Attributable To Owners Parent | 579 123 | 510 623 | |
Profit Loss On Ordinary Activities Before Tax | 320 894 | 139 301 | |
Property Plant Equipment Gross Cost | 817 630 | 857 086 | 910 952 |
Provisions | 134 071 | 125 099 | |
Provisions For Liabilities Balance Sheet Subtotal | 134 071 | 125 099 | |
Purchase Intangible Assets | | -7 150 | |
Purchase Property Plant Equipment | -123 843 | -106 552 | |
Redundancy Costs | | 164 444 | |
Revenue From Rendering Services | 3 143 914 | 2 997 660 | |
Revenue From Sale Goods | 11 355 963 | 9 473 545 | |
Social Security Costs | 471 685 | 466 291 | |
Staff Costs Employee Benefits Expense | 5 794 087 | 5 529 240 | 7 077 273 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 46 605 |
Taxation Social Security Payable | 1 360 237 | 1 708 997 | |
Tax Decrease From Utilisation Tax Losses | | 1 574 | -323 421 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -1 110 | 710 697 |
Tax Decrease Increase From Effect Tax Incentives | | -1 485 | |
Tax Expense Credit Applicable Tax Rate | 60 970 | 26 467 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -222 286 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -283 536 | -270 275 | -16 697 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 8 410 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 779 | 28 438 | 332 516 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -258 229 | -371 322 | -247 898 |
Total Assets Less Current Liabilities | 2 268 036 | 2 646 720 | |
Total Borrowings | 32 710 | 14 534 | |
Total Current Tax Expense Credit | | | -225 499 |
Total Deferred Tax Expense Credit | -2 720 | -8 972 | -22 399 |
Total Operating Lease Payments | 349 511 | 360 749 | |
Trade Creditors Trade Payables | 1 109 758 | 1 194 363 | 2 329 259 |
Trade Debtors Trade Receivables | | | 2 207 953 |
Turnover Revenue | 14 499 877 | 12 471 205 | |
Unpaid Contributions To Pension Schemes | 10 914 | 64 934 | |
Wages Salaries | 5 058 694 | 4 654 306 | 6 157 458 |
Work In Progress | 118 651 | 32 740 | |
Company Contributions To Money Purchase Plans Directors | 20 509 | 20 385 | |
Compensation For Loss Office Directors | 30 000 | | |
Director Remuneration | 79 290 | 37 564 | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 2 | 2 | |