Profit & Loss |
Date of Accounts |
2016-11-30 | 2017-11-30 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 432 058 | 630 228 | 498 502 | 1 504 146 | 1 439 839 | 3 235 511 | 1 776 080 |
Current Assets | 1 983 141 | 4 009 412 | 2 427 054 | 3 622 926 | 5 352 941 | 6 987 050 | 7 194 148 |
Debtors | 1 546 083 | 3 374 184 | 1 923 552 | 2 113 780 | 3 908 102 | 3 746 539 | 5 413 068 |
Net Assets Liabilities | 1 137 501 | 1 065 233 | 1 300 172 | 1 606 196 | 1 932 985 | 2 294 029 | 2 883 503 |
Other Debtors | 1 362 106 | 3 208 986 | 424 648 | 532 842 | 929 304 | 485 965 | 380 505 |
Property Plant Equipment | 243 964 | 212 355 | 209 575 | 208 139 | 206 918 | 205 880 | 329 999 |
Total Inventories | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | |
|
Other Financial Data |
Audit Fees Expenses | | | 11 000 | 9 500 | 9 500 | 9 500 | 10 000 |
Accrued Liabilities Deferred Income | | | | | 85 358 | 75 209 | 82 765 |
Accumulated Depreciation Impairment Property Plant Equipment | 146 223 | 135 977 | 138 757 | 140 193 | 141 414 | 142 452 | 143 333 |
Administrative Expenses | | | | | 1 641 785 | 1 605 179 | 1 719 926 |
Average Number Employees During Period | | | 46 | 48 | 56 | 52 | 50 |
Cash Cash Equivalents Cash Flow Value | | | | 1 504 146 | 1 439 839 | 3 235 511 | 1 776 080 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 3 341 | -1 904 |
Cash Receipts From Sales Interests In Associates | | | | | -6 826 | 3 341 | |
Comprehensive Income Expense | | | | | | 443 772 | 754 402 |
Corporation Tax Payable | | | | | 27 815 | 74 284 | 149 452 |
Corporation Tax Recoverable | | | | | 378 053 | 189 052 | 81 891 |
Cost Sales | | | | | 9 962 503 | 11 887 016 | 16 079 732 |
Creditors | 1 238 270 | 3 306 287 | 1 486 210 | 2 374 622 | 3 776 627 | 5 048 654 | 4 828 447 |
Current Tax For Period | | | | | 27 815 | 74 284 | 149 452 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 34 323 |
Depreciation Expense Property Plant Equipment | | | | | 1 221 | 1 038 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 1 221 | 1 038 | 881 |
Dividends Paid | | | | | 101 929 | 94 728 | 164 928 |
Dividends Paid Classified As Financing Activities | | | | | -101 929 | -94 728 | -164 928 |
Dividends Paid On Shares Interim | | | | | 101 929 | 94 728 | 164 928 |
Fixed Assets | 393 964 | 362 355 | 359 575 | 358 139 | 356 918 | 355 880 | 589 999 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 12 323 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 524 | 448 | 7 486 | 6 434 | 41 806 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 110 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 469 962 | -1 225 558 | 295 375 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 504 986 | 24 097 | 1 775 594 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | 125 000 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | 125 000 |
Government Grant Income | | | | | 34 667 | 846 | |
Gross Profit Loss | | | | | 1 740 132 | 1 983 326 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -95 772 | 296 182 | 32 877 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | 37 627 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | 110 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 64 307 | -1 795 672 | 1 459 431 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -296 162 | -134 996 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 632 | 2 780 | 1 436 | 1 221 | 1 038 | 881 |
Interest Income On Bank Deposits | | | | | 107 | 694 | 13 818 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 107 | 694 | 13 818 |
Interest Received Classified As Investing Activities | | | | | -107 | -1 742 | -13 898 |
Investment Property | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | 150 000 | 260 000 |
Investment Property Fair Value Model | | | 150 000 | 150 000 | 150 000 | 150 000 | 260 000 |
Issue Equity Instruments | | | | | 22 500 | 12 000 | |
Net Cash Generated From Operations | | | | | -103 961 | -1 583 817 | 1 343 182 |
Net Current Assets Liabilities | 744 871 | 703 125 | 940 844 | 1 248 304 | 1 576 314 | 1 938 396 | 2 365 701 |
Net Finance Income Costs | | | | | 107 | 1 742 | 13 898 |
Number Shares Issued Fully Paid | | 500 | | | | | |
Operating Profit Loss | | | | | 137 764 | 381 318 | |
Other Comprehensive Income Expense Before Tax | | | | | | | 87 373 |
Other Creditors | 82 055 | 91 262 | 79 757 | 131 576 | 85 358 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 14 878 | | | | | |
Other Disposals Property Plant Equipment | | 41 855 | | | | | |
Other Interest Income | | | | | | 1 048 | 80 |
Other Interest Receivable Similar Income Finance Income | | | | | 107 | 1 742 | 13 898 |
Other Operating Income Format1 | | | | | 39 417 | 3 171 | 112 238 |
Other Taxation Social Security Payable | 171 693 | 127 888 | 275 784 | 351 975 | 104 490 | 65 253 | 60 213 |
Par Value Share | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 49 153 | 44 369 | 45 278 |
Prepayments Accrued Income | | | | | 102 605 | 113 652 | 115 634 |
Proceeds From Issuing Shares | | | | | -22 500 | -12 000 | |
Profit Loss | | | | | 406 218 | 443 772 | 667 029 |
Profit Loss On Ordinary Activities Before Tax | | | | | 137 871 | 383 060 | 850 804 |
Property Plant Equipment Gross Cost | 390 187 | 348 332 | 348 332 | 348 332 | 348 332 | 348 332 | 473 332 |
Provisions For Liabilities Balance Sheet Subtotal | 1 334 | 247 | 247 | 247 | 247 | | |
Raw Materials Consumables | | | | | 5 000 | 5 000 | |
Social Security Costs | | | | | 242 934 | 217 620 | |
Staff Costs Employee Benefits Expense | | | | | 2 643 782 | 2 416 166 | 2 599 450 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 247 | 247 | 72 197 |
Tax Expense Credit Applicable Tax Rate | | | | | 26 195 | 72 781 | 170 161 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 616 | 1 492 | 1 256 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 4 | 11 | 35 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -268 347 | -60 712 | 183 775 |
Total Assets Less Current Liabilities | 1 138 835 | 1 065 480 | 1 300 419 | 1 606 443 | 1 933 232 | 2 294 276 | 2 955 700 |
Total Current Tax Expense Credit | | | | | -268 347 | -60 712 | 149 452 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 125 000 |
Total Operating Lease Payments | | | | | 53 949 | 53 793 | |
Trade Creditors Trade Payables | 984 522 | 3 087 137 | 1 130 669 | 1 891 071 | 3 586 779 | 4 833 908 | 4 536 017 |
Trade Debtors Trade Receivables | 183 977 | 165 198 | 1 498 904 | 1 580 938 | 2 978 798 | 2 957 870 | 4 835 038 |
Turnover Revenue | | | | | 11 702 635 | 13 870 342 | |
Wages Salaries | | | | | 2 351 695 | 2 154 177 | 2 315 130 |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 123 | 1 049 | |
Director Remuneration | | | | | 52 837 | 52 301 | 51 985 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 53 960 | 53 350 | 53 083 |