Profit & Loss |
Date of Accounts |
2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 004 601 | 2 286 225 | 2 465 084 |
Current Assets | 6 197 167 | 6 999 325 | 6 128 580 |
Debtors | 2 607 249 | 2 710 089 | 2 322 871 |
Net Assets Liabilities | 3 927 353 | 4 112 352 | 4 292 582 |
Other Debtors | 14 557 | 41 401 | 18 810 |
Property Plant Equipment | 1 348 171 | 1 468 636 | 1 417 885 |
Total Inventories | 1 585 317 | 2 003 011 | |
|
Other Financial Data |
Audit Fees Expenses | 16 200 | 16 000 | 18 600 |
Accrued Liabilities Deferred Income | 307 303 | 264 129 | 213 222 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 399 114 | 3 317 433 | 3 340 120 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 259 305 | 88 218 |
Administrative Expenses | 2 888 891 | 2 919 304 | 2 767 779 |
Average Number Employees During Period | 59 | 58 | 58 |
Bank Borrowings | 724 686 | 1 384 840 | 1 102 658 |
Bank Borrowings Overdrafts | 474 662 | 1 102 658 | 809 720 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 941 309 | 2 314 | 1 750 |
Cash Cash Equivalents Cash Flow Value | 2 004 601 | 2 286 225 | 2 465 084 |
Corporation Tax Payable | 210 514 | 180 642 | 143 144 |
Cost Sales | 9 574 874 | 9 696 482 | 10 467 505 |
Creditors | 474 662 | 1 102 658 | 809 720 |
Current Tax For Period | 210 514 | 180 642 | 143 144 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 51 355 | -2 811 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 35 850 | 27 537 | -11 254 |
Depreciation Expense Property Plant Equipment | 163 513 | 137 669 | |
Depreciation Impairment Expense Property Plant Equipment | 163 513 | 137 669 | 133 533 |
Distribution Costs | 904 845 | 942 198 | 1 074 858 |
Finished Goods Goods For Resale | 570 132 | 459 724 | 374 164 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 244 357 | -920 967 | 282 182 |
Further Item Tax Increase Decrease Component Adjusting Items | 14 886 | -52 877 | -57 400 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 184 131 | 199 743 | 122 225 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -46 578 | -36 739 | -12 106 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 387 896 | -61 950 | 767 981 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 252 570 | 102 840 | -387 218 |
Gain Loss In Cash Flows From Change In Inventories | 63 540 | 417 694 | -662 386 |
Gain Loss On Disposals Property Plant Equipment | 4 048 | -1 171 | |
Government Grant Income | 38 728 | 364 | |
Gross Profit Loss | 5 001 296 | 5 315 957 | |
Income Taxes Paid Refund Classified As Operating Activities | -21 018 | -211 001 | -180 642 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -33 013 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 137 669 | 133 533 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 15 452 | 33 247 | |
Interest Payable Similar Charges Finance Costs | 15 452 | 33 247 | 46 883 |
Investment Property Fair Value Model | 944 186 | 923 786 | 903 386 |
Net Cash Flows From Used In Operating Activities | -1 441 069 | -890 775 | -1 178 189 |
Net Cash Generated From Operations | -1 477 539 | -1 135 023 | -1 405 714 |
Net Current Assets Liabilities | 3 222 432 | 3 960 354 | 3 884 332 |
Net Interest Paid Received Classified As Operating Activities | -15 452 | -33 247 | -46 883 |
Operating Profit Loss | 1 246 288 | 1 454 767 | |
Other Creditors | 14 046 | 10 177 | 6 953 |
Other Deferred Tax Expense Credit | | -33 500 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 219 350 | 110 846 |
Other Disposals Property Plant Equipment | | 220 521 | 116 282 |
Other Operating Income Format1 | 38 728 | 364 | |
Other Taxation Social Security Payable | 96 326 | 67 143 | 80 923 |
Payments To Redeem Own Shares | -716 102 | -1 010 000 | -633 499 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 142 063 | 152 703 | 156 110 |
Prepayments Accrued Income | 148 466 | 140 264 | 132 166 |
Proceeds From Sales Property Plant Equipment | -4 806 | | -4 569 |
Profit Loss | 984 472 | 1 194 999 | 813 729 |
Profit Loss On Ordinary Activities Before Tax | 1 230 836 | 1 421 520 | 942 808 |
Property Plant Equipment Gross Cost | 4 747 285 | 4 786 069 | 4 758 005 |
Purchase Property Plant Equipment | -40 442 | -259 305 | -88 218 |
Raw Materials Consumables | 1 015 185 | 1 543 287 | |
Redemption Shares Decrease In Equity | 716 102 | 1 010 000 | 633 499 |
Research Development Expense Recognised In Profit Or Loss | 173 448 | | |
Social Security Costs | 377 938 | 383 628 | |
Staff Costs Employee Benefits Expense | 3 085 324 | 3 065 903 | 3 091 317 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 168 588 | 213 980 | 199 915 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 12 207 | 2 337 |
Tax Expense Credit Applicable Tax Rate | 233 859 | 270 089 | 188 587 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | 40 461 | 51 355 | -2 811 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 450 | 3 040 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 246 364 | 226 521 | 129 079 |
Total Assets Less Current Liabilities | 4 570 603 | 5 428 990 | 5 302 217 |
Total Borrowings | 474 662 | 1 102 658 | 809 720 |
Total Current Tax Expense Credit | 210 514 | 181 129 | 143 144 |
Total Deferred Tax Expense Credit | 35 850 | 45 392 | -14 065 |
Total Operating Lease Payments | 99 711 | 178 885 | |
Trade Creditors Trade Payables | 2 096 522 | 2 234 698 | 1 507 068 |
Trade Debtors Trade Receivables | 2 444 226 | 2 528 424 | 2 171 895 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -123 285 |
Turnover Revenue | 14 576 170 | 15 012 439 | |
Wages Salaries | 2 565 323 | 2 529 572 | 2 627 044 |
Company Contributions To Defined Benefit Plans Directors | 60 507 | 53 401 | |
Director Remuneration | 862 042 | 940 857 | 899 004 |
Director Remuneration Benefits Including Payments To Third Parties | 922 549 | 994 258 | 961 812 |