Profit & Loss |
Accounts Information Date |
2019-05-31 | 2020-05-31 | 2021-11-29 |
|
Balance Sheet |
Cash Bank On Hand | 577 860 | 554 291 | 320 720 |
Current Assets | 6 986 153 | 7 138 252 | 5 384 365 |
Debtors | 4 666 736 | 4 417 984 | 3 383 033 |
Net Assets Liabilities | | -258 217 | -667 414 |
Other Debtors | 29 318 | 73 842 | |
Property Plant Equipment | 16 184 | 9 180 | |
Total Inventories | 1 741 557 | 2 165 977 | 1 680 612 |
|
Other |
Audit Fees Expenses | 7 250 | 7 750 | |
Accrued Liabilities Deferred Income | 93 007 | 262 312 | |
Accumulated Amortisation Impairment Intangible Assets | 14 532 | 22 605 | 12 110 |
Accumulated Depreciation Impairment Property Plant Equipment | 14 796 | 25 030 | 9 180 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 230 | |
Administrative Expenses | 493 397 | 1 313 899 | |
Amortisation Expense Intangible Assets | 8 063 | 8 073 | |
Amortisation Impairment Expense Intangible Assets | 8 063 | 8 073 | |
Average Number Employees During Period | 6 | 7 | 6 |
Bank Borrowings | 1 747 567 | 3 741 204 | |
Bank Borrowings Overdrafts | 1 747 567 | 3 741 204 | |
Called Up Share Capital Not Paid | 100 | 100 | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | | 100 | 100 |
Cash Cash Equivalents Cash Flow Value | 577 860 | 554 291 | |
Comprehensive Income Expense | 249 911 | -508 429 | |
Corporation Tax Payable | 50 795 | | |
Corporation Tax Recoverable | | 50 795 | |
Cost Sales | 21 918 165 | 24 885 522 | 31 106 227 |
Creditors | 6 778 002 | 7 423 453 | 6 057 473 |
Current Tax For Period | 50 795 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -5 982 | 49 555 | |
Depreciation Expense Property Plant Equipment | 9 279 | 10 234 | |
Depreciation Impairment Expense Property Plant Equipment | 9 279 | 10 234 | |
Distribution Costs | | | 23 991 |
Finished Goods Goods For Resale | 1 741 557 | 2 165 977 | |
Fixed Assets | 41 961 | 26 884 | 5 594 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 747 567 | -1 993 637 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 50 144 | -543 329 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 205 703 | 1 297 391 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 741 266 | -299 547 | |
Gain Loss In Cash Flows From Change In Inventories | 256 837 | 424 420 | |
Gross Profit Loss | 794 120 | 754 255 | -445 941 |
Income Taxes Paid Refund Classified As Operating Activities | | -50 795 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 208 824 | 23 569 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -50 795 | |
Increase From Amortisation Charge For Year Intangible Assets | | 8 073 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 234 | 9 180 |
Intangible Assets | 25 777 | 17 704 | 5 594 |
Intangible Assets Gross Cost | 40 309 | 17 704 | 17 704 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 17 | | |
Interest Income On Bank Deposits | | 420 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 420 | |
Interest Payable Similar Charges Finance Costs | 17 | | |
Interest Received Classified As Investing Activities | | -420 | |
Net Cash Flows From Used In Financing Activities | -1 697 684 | -1 993 637 | |
Net Cash Flows From Used In Investing Activities | 20 750 | 2 810 | |
Net Cash Flows From Used In Operating Activities | 1 885 758 | 2 014 396 | |
Net Cash Generated From Operations | 1 885 741 | 1 963 601 | |
Net Current Assets Liabilities | 208 151 | -285 201 | 5 384 365 |
Net Finance Income Costs | | 420 | |
Net Interest Paid Received Classified As Operating Activities | -17 | | |
Operating Profit Loss | 300 723 | -559 644 | -409 197 |
Other Creditors | 1 271 701 | 1 250 000 | 6 057 473 |
Other Increase Decrease In Amortisation Impairment Intangible Assets | | | 12 110 |
Other Interest Receivable Similar Income Finance Income | | 420 | |
Other Inventories | | 2 165 977 | 1 680 612 |
Other Operating Income | | | 60 735 |
Other Taxation Social Security Payable | 6 232 | 7 796 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 000 | 3 800 | |
Prepayments Accrued Income | 1 563 | 12 717 | |
Profit Loss | 249 911 | -508 429 | |
Profit Loss On Ordinary Activities After Tax | | -508 429 | -409 197 |
Profit Loss On Ordinary Activities Before Tax | 300 706 | -559 224 | -409 197 |
Property Plant Equipment Gross Cost | 30 980 | 34 210 | 9 180 |
Purchase Intangible Assets | -7 965 | | |
Purchase Property Plant Equipment | -12 785 | -3 230 | |
Social Security Costs | 28 606 | 32 157 | |
Tax Expense Credit Applicable Tax Rate | 57 134 | -106 253 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -704 | 5 830 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 347 | 73 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 50 795 | 50 795 | |
Total Assets Less Current Liabilities | 250 112 | -258 317 | 5 390 059 |
Total Borrowings | 1 747 567 | 3 741 204 | |
Total Current Tax Expense Credit | 50 795 | -50 795 | |
Total Operating Lease Payments | 5 000 | 5 000 | |
Trade Creditors Trade Payables | 3 608 700 | 2 162 141 | |
Trade Debtors Trade Receivables | 4 581 531 | 4 417 984 | 3 383 033 |
Turnover Revenue | 22 712 285 | 25 639 777 | 30 660 286 |
Director Remuneration | 55 500 | 58 500 | |