Profit & Loss |
Date of Accounts |
2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 268 003 | 400 926 | 696 001 | 494 238 | 1 197 584 | 850 718 |
Current Assets | 3 424 963 | 709 379 | 901 759 | 609 627 | 1 443 915 | 4 614 403 |
Debtors | 3 135 986 | 283 797 | 176 239 | 97 258 | 232 428 | 3 728 609 |
Net Assets Liabilities | 8 012 542 | 8 380 677 | 8 682 829 | 8 329 000 | 8 851 175 | 9 492 679 |
Property Plant Equipment | 10 100 488 | 10 234 796 | 10 122 141 | 9 778 192 | 9 713 603 | |
Total Inventories | 20 974 | 24 656 | 29 519 | 18 131 | 13 903 | 35 076 |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 000 | 5 000 | 6 500 | 6 500 |
Amount Specific Advance Or Credit Directors | | | | | | 53 281 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 53 281 |
Accrued Liabilities | 168 620 | 231 238 | 128 534 | 118 268 | 157 823 | 227 938 |
Accrued Liabilities Deferred Income | 110 540 | 120 918 | 103 081 | 97 200 | 169 764 | 181 713 |
Accumulated Amortisation Impairment Intangible Assets | 101 543 | 101 543 | 101 543 | 101 543 | 101 543 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 542 916 | 1 877 426 | 2 210 836 | 2 558 302 | 2 955 947 | 57 505 |
Additional Provisions Increase From New Provisions Recognised | | 105 414 | | | | 80 585 |
Administrative Expenses | 2 361 575 | 2 616 554 | 2 506 375 | 1 646 858 | 2 592 256 | 2 962 637 |
Amounts Owed To Group Undertakings | 63 000 | 163 000 | 163 000 | 163 000 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 99 | 99 | 96 | 55 | 84 | 96 |
Bank Borrowings | 3 080 000 | | | | | 3 441 667 |
Bank Borrowings Overdrafts | 2 773 333 | | | | | 3 208 334 |
Cash Cash Equivalents Cash Flow Value | | 400 926 | 696 001 | 494 238 | 1 197 584 | |
Comprehensive Income Expense | 597 957 | 368 135 | 302 152 | -353 829 | 522 175 | 641 504 |
Corporation Tax Payable | 131 427 | 55 653 | 76 318 | 3 086 | 101 874 | 110 975 |
Corporation Tax Recoverable | | | | | 32 549 | |
Cost Sales | 637 965 | 696 898 | 591 207 | 111 557 | 618 437 | 756 288 |
Creditors | 2 773 333 | 2 378 438 | 2 111 141 | 1 776 862 | 1 988 682 | 3 208 334 |
Current Tax For Period | 131 427 | 55 653 | 76 379 | -31 776 | 101 874 | 111 747 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -9 370 | -21 772 | 21 771 | 67 670 | | |
Depreciation Amortisation Expense | 288 823 | 342 676 | 378 701 | 382 532 | 397 645 | 380 377 |
Depreciation Expense Property Plant Equipment | 288 823 | 342 677 | 378 702 | 382 532 | 397 645 | 380 377 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 167 | 45 292 | 35 066 | | 831 305 |
Disposals Property Plant Equipment | | 15 487 | 45 291 | 35 066 | | 831 305 |
Fixed Assets | 10 100 488 | 10 234 796 | 10 122 141 | 9 778 192 | 9 713 603 | 9 905 119 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 252 221 | -2 792 263 | -1 088 | -2 555 | -57 640 | 3 493 175 |
Further Operating Expense Item Component Total Operating Expenses | 3 620 | 3 120 | 3 875 | -436 523 | -31 212 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 3 997 | 333 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 82 444 | 126 492 | -162 662 | -215 077 | 380 992 | 76 796 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 28 142 | -2 570 | 95 620 | 76 426 | -160 261 | 17 726 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 2 556 | | | | |
Gain Loss On Disposals Property Plant Equipment | | 2 556 | | | | |
Gross Profit Loss | 3 143 758 | 3 102 162 | 2 697 357 | 859 562 | 3 188 672 | 3 840 113 |
Income Taxes Paid Refund Classified As Operating Activities | -122 653 | -100 199 | -55 652 | -40 000 | -35 696 | -66 936 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -202 219 | 132 923 | 295 075 | -201 763 | 703 346 | -346 866 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -7 115 | -31 228 | -62 | -1 456 | 61 | -3 161 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 352 | 3 682 | 4 863 | -11 388 | -4 228 | 21 173 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 342 677 | 378 702 | 382 532 | 397 645 | 95 215 |
Intangible Assets Gross Cost | 101 543 | 101 543 | 101 543 | 101 543 | 101 543 | |
Interest Expense On Bank Loans Similar Borrowings | 81 613 | 42 714 | | | | |
Interest Expense On Bank Overdrafts | | | -897 | 548 | | 81 153 |
Interest Paid Classified As Operating Activities | -81 613 | -42 714 | 897 | -548 | | -81 153 |
Interest Payable Similar Charges Finance Costs | 81 613 | 42 714 | -897 | 548 | | 81 153 |
Merchandise | 20 974 | 24 656 | 29 519 | 18 131 | 13 903 | 35 076 |
Net Cash Flows From Used In Financing Activities | 746 546 | 413 280 | 124 212 | 43 415 | 210 320 | 992 438 |
Net Cash Flows From Used In Investing Activities | 482 262 | 474 429 | 266 046 | 38 583 | 333 056 | 571 018 |
Net Cash Flows From Used In Operating Activities | -1 026 589 | -1 020 632 | -685 333 | 119 765 | -1 246 722 | -1 216 590 |
Net Cash Generated From Operations | -1 230 855 | -1 163 545 | -740 088 | 79 217 | -1 282 418 | -1 364 679 |
Net Current Assets Liabilities | 765 033 | -1 669 059 | -1 209 382 | -1 167 235 | -544 767 | 3 194 140 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -875 |
Number Shares Issued Fully Paid | | 814 062 | 814 062 | 814 062 | 814 062 | 814 062 |
Operating Profit Loss | 833 798 | 540 688 | 422 442 | -334 486 | 659 814 | 910 953 |
Other Creditors | 72 007 | 98 986 | 56 487 | 135 618 | 209 597 | 210 077 |
Other Deferred Tax Expense Credit | 25 154 | 77 473 | 23 093 | -19 786 | 35 704 | 70 712 |
Other Interest Receivable Similar Income Finance Income | | | | | | 875 |
Other Operating Income Format1 | 51 615 | 55 080 | 231 460 | 452 810 | 63 398 | 33 477 |
Other Taxation Social Security Payable | 198 881 | 177 912 | 230 519 | 139 320 | 169 461 | 187 072 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Prepayments | 126 280 | 132 290 | 13 126 | 20 876 | 67 290 | 72 996 |
Proceeds From Sales Property Plant Equipment | | -9 876 | | | | |
Profit Loss | 597 957 | 368 135 | 302 152 | -353 829 | 522 175 | 641 504 |
Profit Loss On Ordinary Activities Before Tax | 752 185 | 497 974 | 423 339 | -335 034 | 659 814 | 830 675 |
Property Plant Equipment Gross Cost | 11 643 404 | 12 112 222 | 12 332 977 | 12 336 494 | 12 669 550 | 12 410 138 |
Provisions | 79 646 | 185 060 | 229 930 | 281 957 | 317 661 | 398 246 |
Provisions For Liabilities Balance Sheet Subtotal | 79 646 | 185 060 | 229 930 | 281 957 | 317 661 | 398 246 |
Purchase Property Plant Equipment | -482 262 | -484 305 | -266 046 | -38 583 | -333 056 | -571 893 |
Repayments Borrowings Classified As Financing Activities | -306 667 | -3 080 000 | | | | |
Social Security Costs | 71 683 | 77 826 | 84 086 | 57 388 | 87 324 | 112 461 |
Staff Costs Employee Benefits Expense | 1 311 025 | 1 356 811 | 1 453 494 | 968 105 | 1 476 322 | 1 859 260 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -30 874 | -2 062 | | | |
Tax Expense Credit Applicable Tax Rate | 142 915 | 94 615 | 80 434 | -63 656 | 125 365 | 166 135 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 16 625 | 16 752 | 16 977 | 16 764 | 3 616 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 062 | 78 | 114 | 132 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 4 762 | 27 941 | | 67 670 | 8 483 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 154 228 | 129 839 | 121 187 | 18 795 | 137 639 | 189 171 |
Total Additions Including From Business Combinations Property Plant Equipment | | 484 305 | 266 046 | 38 583 | 333 056 | 571 893 |
Total Assets Less Current Liabilities | 10 865 521 | 8 565 737 | 8 912 759 | 8 610 957 | 9 168 836 | 13 099 259 |
Total Current Tax Expense Credit | 124 312 | 24 425 | 76 317 | -33 232 | 101 935 | 108 586 |
Total Deferred Tax Expense Credit | 29 916 | 105 414 | 44 870 | 52 027 | 35 704 | 80 585 |
Total Operating Lease Payments | 4 605 | 2 686 | 3 362 | 1 544 | 2 337 | 3 471 |
Trade Creditors Trade Payables | 270 929 | 318 414 | 266 185 | 79 323 | 244 076 | 220 717 |
Trade Debtors Trade Receivables | 86 839 | 83 399 | 96 093 | 11 917 | 125 764 | 102 332 |
Turnover Revenue | 3 781 723 | 3 799 060 | 3 288 564 | 971 119 | 3 807 109 | 4 596 401 |
Wages Salaries | 1 239 342 | 1 278 985 | 1 369 408 | 910 717 | 1 388 998 | 1 746 799 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 44 870 | 52 027 | 35 704 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 21 771 | | | |
Tax Increase Decrease From Other Short-term Timing Differences | | 27 941 | 5 | -605 | | |