Profit & Loss |
Date of Accounts |
2012-05-31 | 2013-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 |
Currency |
| | | | | | |
Net Worth | 565 627 | 691 929 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 98 574 | 415 434 | 1 010 567 | 2 625 432 | 3 254 915 |
Current Assets | 2 074 236 | 2 860 237 | 3 285 264 | 4 093 200 | 5 300 378 | 7 281 218 | 9 643 706 |
Debtors | 1 272 983 | 1 720 809 | | 2 437 995 | 2 774 004 | 2 955 800 | 3 888 738 |
Net Assets Liabilities | | | 1 790 327 | 1 835 896 | 2 768 979 | 4 862 880 | 7 343 061 |
Other Debtors | | | | 334 435 | 393 277 | 473 605 | 207 516 |
Property Plant Equipment | | | | 42 472 | 36 842 | 55 665 | 20 925 |
Total Inventories | | | 1 341 148 | 1 239 771 | 1 515 807 | 1 699 986 | 2 500 053 |
Cash Bank In Hand | 4 961 | 104 688 | | | | | |
Intangible Fixed Assets | 20 350 | 12 460 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 565 627 | 691 929 | | | | | |
Stocks Inventory | 796 292 | 1 034 740 | | | | | |
Tangible Fixed Assets | 141 186 | 122 586 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 103 | | | | | |
Profit Loss Account Reserve | 565 527 | 691 826 | | | | | |
Shareholder Funds | 565 627 | 691 929 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 16 000 | 12 000 | 6 000 |
Accrued Liabilities Deferred Income | | | 56 582 | 48 653 | 73 789 | | |
Accumulated Amortisation Impairment Intangible Assets | | | 78 900 | 78 900 | 78 900 | 78 900 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 346 598 | 357 939 | 368 431 | 388 849 | 111 343 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 4 862 | | |
Administrative Expenses | | | | 3 877 720 | 4 289 130 | 4 302 850 | 5 228 479 |
Average Number Employees During Period | | | | 65 | 68 | 73 | 80 |
Balances Amounts Owed By Related Parties | | | | | 371 281 | | |
Bank Borrowings | | | | 328 823 | 258 749 | 76 587 | 87 115 |
Bank Borrowings Overdrafts | | | 3 333 | 258 749 | 187 260 | 110 701 | 23 552 |
Cash Cash Equivalents Cash Flow Value | | | 6 115 | 415 434 | 1 010 567 | 2 625 432 | |
Corporation Tax Payable | | | 78 861 | 18 990 | 217 507 | 496 056 | 1 090 188 |
Cost Sales | | | | 6 486 894 | 6 663 687 | 7 418 892 | 7 965 073 |
Creditors | | | 3 333 | 258 749 | 187 260 | 110 701 | 23 552 |
Current Tax For Period | | | | 18 990 | 201 957 | 496 056 | 594 132 |
Deferred Tax Assets | | | | | 1 434 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 869 | -1 926 | | |
Deferred Tax Liabilities | | | | 3 993 | 3 501 | | |
Depreciation Expense Property Plant Equipment | | | | 11 341 | 10 492 | 20 418 | 11 899 |
Depreciation Impairment Expense Property Plant Equipment | | | | 11 341 | 10 490 | | |
Distribution Costs | | | | 697 515 | 631 270 | 808 063 | 1 303 151 |
Dividends Paid | | | | 32 514 | 23 651 | 75 159 | 97 998 |
Dividends Paid Classified As Financing Activities | | | | -32 514 | -23 651 | -75 159 | -97 998 |
Dividends Paid On Shares Final | | | 30 861 | 32 514 | 23 651 | | |
Finished Goods Goods For Resale | | | | 1 239 771 | 1 515 807 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 82 010 | 70 074 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | 117 259 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 282 493 | 176 246 | 102 659 | 248 643 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -9 852 | 81 818 | -203 468 | 49 038 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 629 108 | 141 950 | -874 105 | -193 861 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 475 195 | -408 274 | -226 790 | -932 938 |
Gain Loss In Cash Flows From Change In Inventories | | | | -101 377 | 276 036 | | |
Gross Profit Loss | | | | 4 706 966 | 6 088 256 | 7 752 083 | 9 636 737 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -78 861 | 26 954 | -269 000 | -1 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -409 319 | 595 133 | 1 614 865 | 629 483 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -30 394 | -45 915 | -72 141 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 11 341 | 10 490 | 20 418 | 11 899 |
Intangible Assets Gross Cost | | | 78 900 | 78 900 | 78 900 | 78 900 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 37 497 | 41 827 | | |
Interest Payable Similar Charges Finance Costs | | | | 37 497 | 41 827 | 16 502 | 10 700 |
Interest Received Classified As Investing Activities | | | | -970 | -342 | | |
Net Cash Flows From Used In Financing Activities | | | | -252 976 | 21 460 | -465 659 | 644 939 |
Net Cash Flows From Used In Investing Activities | | | | 125 661 | 4 520 | 39 214 | |
Net Cash Flows From Used In Operating Activities | | | | -282 004 | -621 113 | -1 188 420 | -1 274 422 |
Net Cash Generated From Operations | | | | | -635 986 | -1 376 514 | -1 212 980 |
Net Current Assets Liabilities | 621 229 | 1 146 375 | 1 755 081 | 2 056 166 | 2 921 464 | 4 925 477 | 7 347 486 |
Net Finance Income Costs | | | | 970 | 342 | | |
Net Interest Paid Received Classified As Operating Activities | | | | -37 497 | -41 827 | | |
Number Shares Issued Fully Paid | | | | | 2 | 3 | 5 |
Operating Profit Loss | | | | 131 731 | 1 167 856 | 2 641 170 | 3 105 107 |
Other Creditors | | | | 500 109 | 206 756 | 113 556 | 22 339 |
Other Increase Decrease In Net Deferred Tax Liability | | | | | -1 926 | | |
Other Interest Receivable Similar Income Finance Income | | | | 970 | 342 | 27 | |
Other Taxation Social Security Payable | | | 66 506 | 39 022 | 43 593 | 49 907 | 77 060 |
Par Value Share | | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 139 875 | 62 143 | 43 661 | 330 875 |
Prepayments Accrued Income | | | 316 202 | 221 466 | 100 807 | | |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | | -72 265 | | |
Profit Loss | | | | 78 083 | 956 734 | 2 169 060 | 2 578 179 |
Profit Loss On Ordinary Activities Before Tax | | | | 95 204 | 1 126 371 | 2 624 695 | 3 094 407 |
Property Plant Equipment Gross Cost | | | 391 039 | 400 411 | 405 273 | 444 514 | 132 268 |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 862 | 3 993 | 2 067 | 7 561 | 1 798 |
Purchase Property Plant Equipment | | | | -9 372 | -4 862 | -39 241 | |
Social Security Costs | | | | 150 719 | 220 108 | 185 962 | 213 676 |
Staff Costs Employee Benefits Expense | | | | 1 739 525 | 1 856 170 | 1 973 207 | 2 723 402 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 3 993 | 2 067 | | |
Tax Decrease From Utilisation Tax Losses | | | | | 15 610 | 4 | |
Tax Expense Credit Applicable Tax Rate | | | | 18 089 | 214 010 | 498 692 | 587 937 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -1 869 | 491 | -5 732 | 1 855 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 901 | 3 066 | 3 100 | 4 340 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 17 121 | 169 637 | 455 635 | 516 228 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 9 372 | | 39 241 | |
Total Assets Less Current Liabilities | 782 765 | 1 281 421 | 1 799 522 | 2 098 638 | 2 958 306 | 4 981 142 | 7 368 411 |
Total Borrowings | | | | 258 749 | 187 260 | | |
Total Current Tax Expense Credit | | | | 18 990 | 171 563 | 450 141 | 521 991 |
Total Operating Lease Payments | | | | 269 240 | 300 046 | 356 075 | 282 190 |
Trade Creditors Trade Payables | | | 770 979 | 1 360 186 | 1 765 780 | 896 437 | 694 585 |
Trade Debtors Trade Receivables | | | | 1 882 094 | 2 188 665 | 2 372 282 | 3 226 658 |
Turnover Revenue | | | | 11 193 860 | 12 751 943 | 15 170 975 | 17 601 810 |
Wages Salaries | | | | 1 448 931 | 1 573 919 | 1 743 584 | 2 178 851 |
Company Contributions To Defined Benefit Plans Directors | | | | 86 154 | 47 626 | | |
Director Remuneration | | | | 47 899 | 70 813 | 119 889 | 156 050 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 134 053 | 118 439 | | |
Amount Specific Advance Or Credit Directors | | | | 47 449 | 47 449 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 47 449 | |
Accrued Liabilities | | | | | 73 789 | 155 913 | 69 929 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -5 763 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 5 494 | |
Amounts Owed By Associates | | | | | | | 452 481 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | 956 734 | 2 169 060 | 2 578 179 |
Corporation Tax Recoverable | | | | | 15 551 | 15 551 | |
Depreciation Amortisation Expense | | | | | 10 490 | 20 418 | 11 899 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 289 405 |
Disposals Property Plant Equipment | | | | | | | 312 246 |
Dividends Paid On Shares | | | | | | 75 159 | 97 998 |
Dividends Paid On Shares Interim | | | | | 23 651 | 12 000 | 10 000 |
Finished Goods | | | | | 1 515 807 | 1 699 986 | 2 500 053 |
Fixed Assets | 161 536 | 135 046 | | | 36 842 | 55 665 | 20 925 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | 97 408 | 72 143 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -22 840 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -22 840 |
Income From Related Parties | | | | | 955 460 | 659 841 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 276 036 | 184 179 | 800 067 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 41 827 | 16 502 | 10 700 |
Interest Paid Classified As Operating Activities | | | | | -41 827 | -16 502 | -10 700 |
Loans Owed By Related Parties | | | | | 371 281 | 450 935 | |
Loans Owed To Related Parties | | | | | | -567 285 | |
Net Interest Received Paid Classified As Investing Activities | | | | | -342 | -27 | |
Other Deferred Tax Expense Credit | | | | | -1 926 | 5 494 | -5 763 |
Prepayments | | | | | 100 807 | 14 266 | 2 083 |
Provisions | | | | | 2 067 | 7 561 | 1 798 |
Recoverable Value-added Tax | | | | | 30 710 | 80 096 | |
Repayments Borrowings Classified As Financing Activities | | | | | -70 074 | -71 461 | -76 621 |
Creditors Due After One Year | 200 585 | 572 939 | | | | | |
Creditors Due Within One Year | 1 453 007 | 1 713 862 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 58 550 | 66 440 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 7 890 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 78 900 | 78 900 | | | | | |
Provisions For Liabilities Charges | 16 553 | 16 553 | | | | | |
Tangible Fixed Assets Additions | | 13 675 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 413 478 | 427 153 | | | | | |
Tangible Fixed Assets Depreciation | 272 292 | 304 567 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 32 275 | | | | | |