Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 487 073 | 553 988 | 693 251 | 758 155 | 945 367 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 161 007 | 773 235 | 402 196 | 1 138 586 | 918 383 | | | | | | |
Cash Bank On Hand | | | | | 918 383 | 881 815 | 1 068 859 | 1 596 521 | 524 475 | 1 243 161 | 558 246 |
Current Assets | 2 001 539 | 1 951 201 | 2 800 810 | 3 628 475 | 3 139 418 | 3 584 970 | 5 697 659 | 7 302 447 | 4 544 623 | 8 605 927 | 10 927 165 |
Debtors | 1 251 780 | 990 447 | 2 192 476 | 2 386 466 | 1 438 469 | 2 701 001 | 4 459 735 | 5 157 766 | 3 244 401 | 4 467 397 | 8 195 609 |
Net Assets Liabilities | | | | | | | 2 127 502 | 3 729 602 | 4 639 087 | 5 400 604 | 5 845 055 |
Other Debtors | | | | | 1 898 | 1 944 | 606 656 | 165 445 | 2 234 | 2 234 | 2 234 |
Property Plant Equipment | | | | | 516 | 320 | 871 | 43 396 | 29 053 | 14 373 | 5 385 |
Stocks Inventory | 588 752 | 187 519 | 206 138 | 103 423 | 782 566 | | | | | | |
Tangible Fixed Assets | 414 | 207 | | 712 | 516 | | | | | | |
Total Inventories | | | | | 782 566 | 2 154 | 119 065 | 498 160 | 775 747 | 2 895 369 | 2 173 310 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 486 973 | 553 888 | 693 151 | 758 055 | 945 267 | | | | | | |
Shareholder Funds | 487 073 | 553 988 | 693 251 | 758 155 | 945 367 | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | 17 768 | 16 916 | 17 308 | 17 588 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 3 | 3 | 3 | |
Other Non-audit Services Fees | | | | | | | | | 6 600 | 8 485 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 93 000 | 58 000 | |
Accrued Liabilities | | | | | 15 400 | 140 850 | 164 479 | 108 975 | 25 715 | 76 164 | 251 473 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 6 438 | 6 634 | 7 078 | 20 058 | 34 779 | 49 459 | 58 687 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 4 222 | | -1 800 | -691 |
Administrative Expenses | | | | | | | 855 514 | 604 862 | | | |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | |
Average Number Employees During Period | | | | | | 5 | 5 | 5 | 27 | 28 | 326 |
Comprehensive Income Expense | | | | | | | 858 526 | 1 677 100 | 945 985 | 802 317 | 518 251 |
Corporation Tax Payable | | | | | 48 750 | 87 833 | 202 487 | 391 977 | 5 690 | 191 156 | 129 548 |
Cost Sales | | | | | | | 10 761 704 | 14 586 822 | | | |
Creditors | | | | | 2 194 567 | 2 303 814 | 4 175 996 | 4 216 987 | 537 266 | 541 667 | 41 667 |
Creditors Due Within One Year | 1 514 880 | 1 397 420 | 2 107 559 | 2 871 032 | 2 194 567 | | | | | | |
Current Asset Investments | | | | | | | 50 000 | 50 000 | | | |
Current Tax For Period | | | | | | | 202 487 | 391 977 | 5 689 | 270 465 | |
Debtors Due After One Year | -1 368 | -1 368 | -1 368 | -1 898 | -1 898 | | | | | | |
Deferred Tax Liabilities | | | | | | | | 4 222 | 2 491 | 691 | |
Depreciation Amortisation Expense | | | | | | | 445 | 12 980 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 444 | 12 980 | 59 435 | 84 368 | |
Dividends Paid | | | | | | 15 000 | 12 500 | 75 000 | 36 500 | 40 800 | 73 800 |
Dividends Paid Classified As Financing Activities | | | | | | | -12 500 | -75 000 | | | |
Dividends Paid On Shares Interim | | | | | | | 12 500 | 75 000 | 36 500 | 40 800 | |
Fixed Assets | | | | | | 320 | 605 839 | 648 364 | 634 221 | 619 541 | 1 374 553 |
Further Item Interest Income Component Total Interest Income | | | | | | | | 3 900 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -212 541 | 14 283 | 39 486 | 127 802 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 1 757 527 | -148 499 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -1 758 734 | -698 031 | | | |
Gross Profit Loss | | | | | | | 1 916 527 | 2 674 261 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -87 833 | -202 487 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 187 044 | 527 662 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 116 911 | 379 095 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 196 | 444 | 12 980 | 14 721 | 14 680 | 9 228 |
Investments Fixed Assets | | | | | | | 604 968 | 604 968 | 605 168 | 605 168 | 1 369 168 |
Merchandise | | | | | 782 566 | 2 154 | 119 065 | 498 160 | 775 747 | | |
Net Assets Liabilities Associates | | | | | | | -1 532 227 | -3 427 983 | -6 395 102 | -10 078 476 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 12 500 | 75 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 605 963 | 51 605 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -805 507 | -654 267 | | | |
Net Cash Generated From Operations | | | | | | | -893 340 | -856 754 | | | |
Net Current Assets Liabilities | 486 659 | 553 781 | 693 251 | 757 443 | 944 851 | 1 281 156 | 1 521 663 | 3 085 460 | 4 007 357 | 5 323 421 | 4 512 169 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -3 900 | | | |
Number Shares Allotted | | 100 | | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | 1 061 013 | 2 069 399 | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | | 50 000 | 50 000 | | | |
Other Deferred Tax Expense Credit | | | | | | | | 4 222 | 70 499 | 2 408 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 900 | | | |
Other Investments Other Than Loans | | | | | | | 604 968 | 604 968 | | | |
Other Taxation Social Security Payable | | | | | 614 | 721 | 470 | 463 | | 283 | 294 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 93 562 | 68 000 | 143 084 | 114 938 | |
Percentage Class Share Held In Associate | | | | | | | 40 | 40 | 40 | 40 | 40 |
Prepayments | | | | | 1 287 | 2 342 | 3 021 | 707 | | 303 726 | 172 680 |
Prepayments Accrued Income | | | | | 17 451 | | | | | | |
Profit Loss | | | | | | 351 109 | 858 526 | 2 441 559 | 945 985 | 802 317 | 518 251 |
Profit Loss From Continuing Operations Associates | | | | | | | 374 941 | 1 911 147 | 3 193 116 | 4 357 089 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 061 013 | 2 837 758 | 1 644 217 | 3 145 748 | |
Property Plant Equipment Gross Cost | | | | | 6 954 | 6 954 | 7 949 | 63 454 | 63 832 | 63 832 | 64 072 |
Provisions | | | | | | | | 4 222 | 2 491 | 691 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 4 222 | 2 491 | 691 | |
Purchase Property Plant Equipment | | | | | | | -995 | -55 505 | | | |
Recoverable Value-added Tax | | | | | 4 584 | 2 370 | | 45 659 | 2 408 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Social Security Costs | | | | | | | 449 | 449 | 44 379 | 50 065 | |
Staff Costs Employee Benefits Expense | | | | | | | 141 303 | 101 661 | 723 977 | 909 188 | |
Tangible Fixed Assets Additions | | | | 783 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 171 | | 6 171 | 6 954 | | | | | | | |
Tangible Fixed Assets Depreciation | 5 757 | 5 964 | 6 171 | 6 242 | 6 438 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 207 | | 71 | 196 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 201 592 | 539 174 | 312 401 | 597 692 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -150 | -3 300 | -66 297 | 2 517 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 1 045 | 1 350 | 1 878 | 1 778 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 202 487 | 396 199 | 76 188 | 272 873 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 995 | 55 505 | 378 | | 240 |
Total Assets Less Current Liabilities | 487 073 | 553 988 | 693 251 | 758 155 | 945 367 | 1 281 476 | 2 127 502 | 3 733 824 | 4 641 578 | 5 942 962 | 5 886 722 |
Trade Creditors Trade Payables | | | | | 2 126 914 | 2 070 682 | 3 800 763 | 2 793 650 | 478 309 | 1 997 390 | 3 024 164 |
Trade Debtors Trade Receivables | | | | | 1 175 037 | 2 529 706 | 3 850 058 | 4 945 955 | 1 675 094 | 2 604 157 | 5 611 878 |
Turnover Revenue | | | | | | | 12 678 231 | 17 261 083 | 17 066 419 | 23 116 119 | |
Wages Salaries | | | | | | | 47 292 | 33 212 | 536 514 | 744 185 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -1 731 | | |
Amounts Owed By Group Undertakings | | | | | | | | | 1 384 876 | 1 377 489 | 1 289 511 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 615 231 |
Bank Borrowings | | | | | | | | | | 458 333 | 500 000 |
Bank Borrowings Overdrafts | | | | | | | | | | 541 667 | 41 667 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 384 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 777 | |
Intangible Assets | | | | | | | | | 1 | 1 | |
Intangible Assets Gross Cost | | | | | | | | | 1 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 863 | 8 662 | |
Interest Expense On Bank Overdrafts | | | | | | | | | 9 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 872 | 9 439 | |
Investments In Group Undertakings | | | | | | | | | 200 | 200 | 1 369 168 |
Investments In Joint Ventures | | | | | | | | 604 968 | 604 968 | 604 968 | -604 968 |
Issue Equity Instruments | | | | | | | | 100 | | | |
Net Assets Liabilities Subsidiaries | | | | | | | | | 630 837 | 367 867 | -17 175 502 |
Other Creditors | | | | | | | | | | | 857 741 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | 72 |
Profit Loss Subsidiaries | | | | | | | | | -630 937 | 262 970 | 6 564 040 |
Raw Materials | | | | | | | | | 775 747 | 2 895 369 | 2 173 310 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 384 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 4 222 | 70 499 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 1 | | |
Total Operating Lease Payments | | | | | | | | | 31 010 | 35 585 | |