Profit & Loss |
Date of Accounts |
2017-05-31 | 2018-05-31 | 2019-05-31 | 2020-05-31 | 2021-05-31 | 2022-05-31 | 2023-05-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Current Assets | | | 6 668 559 | 9 469 749 | | | |
Debtors | | | 100 000 | | 4 544 | 4 544 | 32 724 |
Net Assets Liabilities | 91 041 | 91 041 | 91 041 | 91 041 | 109 241 | 109 241 | |
Other Debtors | | | | | 4 544 | 4 544 | 4 544 |
Total Inventories | | | | | 146 931 | 9 526 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 4 966 140 | 3 636 874 | 6 008 571 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 577 | 1 730 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 637 379 | 830 873 | 1 034 296 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 11 532 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 235 969 | 66 793 |
Administrative Expenses | | | 2 750 355 | 2 803 749 | 3 302 419 | 4 579 538 | 5 897 556 |
Amounts Owed To Group Undertakings | | | | | 1 | 35 002 | 35 002 |
Average Number Employees During Period | | | 47 | 55 | 118 | | |
Bank Borrowings Overdrafts | | | | | 866 667 | | |
Cash Cash Equivalents | | | | 6 816 840 | 9 948 655 | 8 405 194 | 8 535 599 |
Comprehensive Income Expense | | | | | 2 879 575 | 2 040 297 | 297 122 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | -15 036 | -64 093 | | | |
Comprehensive Income Expense Attributable To Owners Parent | | | -46 535 | 523 527 | | | |
Corporation Tax Payable | | | | | 279 915 | 683 795 | 68 006 |
Corporation Tax Recoverable | | | | | 791 163 | 779 798 | 477 265 |
Cost Sales | | | 19 982 392 | 16 124 468 | 31 232 823 | 24 537 659 | 17 387 153 |
Creditors | | | 100 000 | 7 532 877 | 1 | 35 002 | 35 002 |
Current Tax For Period | | | | | -1 295 851 | -282 589 | -908 734 |
Deferred Tax Asset Debtors | | | | | | | 21 068 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -81 396 | -28 182 | 20 342 |
Distribution Costs | | | 145 208 | 109 595 | 27 700 | 91 806 | 199 461 |
Dividends Paid Classified As Financing Activities | -100 000 | -300 000 | -300 000 | | -300 000 | -1 100 000 | -1 400 000 |
Equity Securities Held | | | | | 502 | 502 | 502 |
Fixed Assets | 91 041 | 91 041 | 91 041 | 91 041 | 104 698 | 139 699 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -1 583 309 | 5 838 | 231 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -89 440 | 45 846 | 25 421 |
Government Grant Income | | | | | 79 393 | | |
Gross Profit Loss | | | 2 875 539 | 3 206 137 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -351 150 | -133 274 | -363 669 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 577 | 1 153 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 193 494 | 203 423 |
Intangible Assets | | | | | | 10 955 | 9 802 |
Intangible Assets Gross Cost | | | | | | 11 532 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 261 049 | 360 842 | |
Interest Paid Classified As Operating Activities | | | | | | | -1 623 |
Interest Payable Similar Charges Finance Costs | | | | | | | 1 623 |
Interest Received Classified As Investing Activities | | | | | -485 | -1 111 | -29 157 |
Investments | 91 041 | 91 041 | 91 041 | 91 041 | 104 698 | 139 699 | 139 699 |
Investments Fixed Assets | 91 041 | 91 041 | 91 041 | 91 041 | 104 698 | 139 699 | 139 699 |
Investments In Subsidiaries | 91 041 | 91 041 | 91 041 | 91 041 | 104 698 | 139 699 | 139 699 |
Issue Equity Instruments | | | | | 18 200 | | |
Net Current Assets Liabilities | | | | | 4 543 | -30 458 | |
Net Finance Income Costs | | | | | 485 | 1 111 | 29 157 |
Operating Profit Loss | | | -20 024 | 292 793 | | | |
Other Creditors | | | 100 000 | | 358 614 | 230 809 | 17 180 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 8 844 |
Other Disposals Property Plant Equipment | | | | | | 32 606 | 24 120 |
Other Interest Receivable Similar Income Finance Income | | | | | 485 | 1 111 | 29 157 |
Other Operating Expenses Format1 | | | -3 | | | | |
Other Operating Income Format1 | | | 2 693 | 7 210 | | | |
Other Provisions Balance Sheet Subtotal | | | | | 100 000 | 100 000 | 100 000 |
Payments To Acquire Own Shares | | | | | -440 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 120 500 | 112 096 | 59 846 |
Percentage Class Share Held In Subsidiary | | 79 | | 80 | 100 | 100 | |
Prepayments Accrued Income | | | | | 607 960 | 1 951 694 | 2 330 997 |
Profit Loss | 100 000 | 300 000 | 300 000 | 459 434 | 740 000 | 1 100 000 | 1 428 180 |
Profit Loss Attributable To Non-controlling Interests | | | -15 036 | -64 093 | | | |
Profit Loss Attributable To Owners Parent | | | -46 535 | 523 527 | | | |
Profit Loss On Ordinary Activities After Tax | | | 300 000 | 459 434 | | | |
Profit Loss On Ordinary Activities Before Tax | | | -17 334 | 300 003 | | | |
Property Plant Equipment Gross Cost | | | | | 965 885 | 1 169 248 | 1 236 041 |
Provisions For Liabilities Balance Sheet Subtotal | | | 197 159 | 201 973 | | | |
Research Development Expense Recognised In Profit Or Loss | | | | | 1 100 | 742 | |
Social Security Costs | | | | | 676 173 | 754 104 | |
Staff Costs Employee Benefits Expense | | | | | 6 813 532 | 7 726 416 | 4 714 003 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 20 577 | -7 605 | 33 805 |
Tax Decrease From Utilisation Tax Losses | | | | | 75 855 | 20 376 | 8 482 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -317 836 | | -104 211 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 104 071 | -905 | 23 025 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 7 204 | 6 583 | -2 280 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 9 728 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -44 237 | 159 431 | -1 728 397 | -444 045 | -1 252 061 |
Total Assets Less Current Liabilities | 91 041 | 91 041 | 91 041 | 91 041 | 109 241 | 109 241 | |
Total Current Tax Expense Credit | | | | | -1 647 001 | -415 863 | -1 272 403 |
Trade Creditors Trade Payables | | | | | 1 160 090 | 1 259 982 | 1 628 876 |
Trade Debtors Trade Receivables | | | | | 2 042 836 | 674 546 | 757 723 |
Turnover Revenue | | | 22 857 931 | 19 330 605 | 35 633 694 | 29 674 885 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | 79 | 79 | 100 | |
Wages Salaries | | | | | 6 016 859 | 6 860 216 | 4 171 224 |