Profit & Loss |
Date of Accounts |
2013-05-31 | 2014-05-31 | 2015-05-31 | 2016-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
Net Worth | 48 597 | 231 319 | 403 630 | 568 479 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 3 178 840 | 2 525 834 | 4 225 220 |
Current Assets | 175 117 | 425 867 | 690 027 | 1 138 159 | 7 392 120 | 6 933 198 | 8 743 352 |
Debtors | 19 146 | 27 818 | 71 067 | 65 369 | 258 272 | 187 797 | 254 733 |
Net Assets Liabilities | | | | | 6 342 313 | 6 294 166 | 7 895 788 |
Property Plant Equipment | | | | | 433 595 | 390 622 | 577 650 |
Total Inventories | | | | | 2 155 008 | 2 519 567 | 2 663 399 |
Cash Bank In Hand | 15 660 | 90 174 | 254 566 | 507 360 | | | |
Net Assets Liabilities Including Pension Asset Liability | 48 597 | 231 319 | 403 630 | 568 479 | | | |
Stocks Inventory | 140 311 | 307 875 | 364 394 | 565 430 | | | |
Tangible Fixed Assets | 4 814 | 37 542 | 48 439 | 85 624 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 48 497 | 231 219 | 403 530 | 568 379 | | | |
Shareholder Funds | 48 597 | 231 319 | 403 630 | 568 479 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 9 500 | 10 000 | 10 575 |
Accrued Liabilities Deferred Income | | | | | 66 516 | 38 228 | 93 076 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 310 716 | 375 501 | 511 231 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 38 187 | 322 758 |
Administrative Expenses | | | | | 3 386 950 | 3 452 563 | 3 538 320 |
Average Number Employees During Period | | | | | 92 | 86 | 81 |
Cash Cash Equivalents Cash Flow Value | | | | | 3 178 840 | 2 525 834 | 4 225 220 |
Corporation Tax Payable | | | | | 543 680 | 97 467 | 60 907 |
Cost Sales | | | | | 12 862 751 | 11 198 671 | 10 867 412 |
Creditors | | | | | 1 401 019 | 955 436 | 1 280 801 |
Current Asset Investments | | | | | 1 800 000 | 1 700 000 | 1 600 000 |
Current Tax For Period | | | | | 546 993 | 347 467 | 415 909 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 12 274 | -8 165 | 70 194 |
Depreciation Expense Property Plant Equipment | | | | | 79 757 | 81 135 | 135 730 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 79 757 | 81 135 | 135 730 |
Dividends Paid | | | | | 165 000 | 1 500 000 | 180 000 |
Dividends Paid Classified As Financing Activities | | | | | -165 000 | -1 500 000 | -180 000 |
Dividends Paid On Shares Final | | | | | 165 000 | 1 500 000 | 180 000 |
Finished Goods Goods For Resale | | | | | 2 155 008 | 2 519 567 | 2 663 399 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 4 665 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 1 800 000 | -100 000 | -100 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -8 165 | -38 739 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 467 350 | 380 012 | 279 167 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 1 180 | -138 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 210 177 | -630 | -361 925 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 96 405 | -70 475 | 66 936 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 893 686 | 364 559 | 143 832 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -25 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -338 312 | -793 680 | -452 468 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 630 302 | 653 006 | -1 699 386 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 81 135 | 135 730 |
Interest Income On Bank Deposits | | | | | 647 | 195 | 40 693 |
Interest Payable Similar Charges Finance Costs | | | | | | 4 665 | |
Interest Received Classified As Investing Activities | | | | | -647 | -195 | -43 162 |
Investments | | | | | 1 800 000 | 1 700 000 | 1 600 000 |
Net Cash Flows From Used In Financing Activities | | | | | 165 000 | 1 500 000 | 180 000 |
Net Cash Flows From Used In Investing Activities | | | | | 1 943 709 | -62 008 | 179 596 |
Net Cash Flows From Used In Operating Activities | | | | | -1 478 407 | -784 986 | -2 058 982 |
Net Cash Generated From Operations | | | | | -1 816 719 | -1 583 331 | -2 511 450 |
Net Current Assets Liabilities | 43 784 | 193 777 | 355 191 | 482 855 | 5 991 101 | 5 977 762 | 7 462 551 |
Net Finance Income Costs | | | | | 647 | 195 | 43 162 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -4 665 | |
Operating Profit Loss | | | | | 2 937 230 | 1 795 625 | 2 224 563 |
Other Creditors | | | | | 83 992 | 90 568 | 117 713 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 16 350 | |
Other Disposals Property Plant Equipment | | | | | | 16 375 | |
Other Interest Income | | | | | | | 2 469 |
Other Taxation Social Security Payable | | | | | 250 952 | 209 529 | 310 534 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 20 696 | 24 075 | 35 063 |
Prepayments Accrued Income | | | | | 153 651 | 136 961 | 102 659 |
Profit Loss | | | | | 2 378 610 | 1 451 853 | 1 781 622 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 937 877 | 1 791 155 | 2 267 725 |
Property Plant Equipment Gross Cost | | | | | 744 311 | 766 123 | 1 088 881 |
Purchase Property Plant Equipment | | | | | -144 356 | -38 187 | -322 758 |
Social Security Costs | | | | | 129 883 | 133 257 | 145 518 |
Staff Costs Employee Benefits Expense | | | | | 1 927 135 | 1 833 062 | 1 908 095 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 82 383 | 74 218 | 144 413 |
Tax Expense Credit Applicable Tax Rate | | | | | 558 197 | 340 319 | 453 545 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 070 | 1 056 | 1 046 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | -2 073 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 559 267 | 339 302 | 486 103 |
Total Assets Less Current Liabilities | 48 597 | 231 319 | 403 630 | 568 479 | 6 424 696 | 6 368 384 | 8 040 201 |
Total Operating Lease Payments | | | | | 243 161 | 259 585 | 260 921 |
Trade Creditors Trade Payables | | | | | 455 879 | 519 644 | 698 571 |
Trade Debtors Trade Receivables | | | | | 104 621 | 50 836 | 152 074 |
Turnover Revenue | | | | | 19 186 931 | 16 446 859 | 16 630 295 |
Wages Salaries | | | | | 1 776 556 | 1 675 730 | 1 727 514 |
Company Contributions To Defined Benefit Plans Directors | | | | | 366 | 469 | 238 |
Director Remuneration | | | | | 18 450 | 19 008 | 22 178 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 18 816 | 19 477 | |
Creditors Due Within One Year | 131 333 | 232 090 | 334 836 | 655 304 | | | |
Number Shares Allotted | 100 | 100 | | 100 | | | |
Fixed Assets | 4 813 | | 48 439 | 85 624 | | | |
Par Value Share | 1 | | | 1 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | |
Tangible Fixed Assets Additions | 5 751 | 40 259 | | 54 316 | | | |
Tangible Fixed Assets Cost Or Valuation | 5 751 | 46 010 | 66 877 | 121 193 | | | |
Tangible Fixed Assets Depreciation | 937 | 8 468 | 18 438 | 35 569 | | | |
Tangible Fixed Assets Depreciation Charged In Period | 938 | 7 531 | | 17 131 | | | |
Value Shares Allotted | | 1 | | | | | |