Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | | | |
Net Worth | 1 118 735 | 1 244 412 | 1 381 374 | 1 607 871 | 1 894 596 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 63 697 | 287 445 | 166 830 | 104 403 | 382 427 | | | | | | |
Cash Bank On Hand | | | | | 382 427 | 1 183 729 | 36 825 | 413 569 | 1 333 635 | 1 071 889 | 619 272 |
Current Assets | 1 308 549 | 1 608 162 | 1 784 354 | 1 944 283 | 2 282 955 | 3 109 825 | 2 945 882 | 3 620 942 | 4 339 428 | 4 810 826 | 6 080 310 |
Debtors | 652 538 | 733 377 | 851 865 | 1 232 563 | 1 043 553 | 874 044 | 1 929 751 | 2 196 032 | 1 948 557 | 2 393 368 | 2 590 066 |
Net Assets Liabilities | | | | | 1 841 710 | 1 961 876 | 2 180 220 | 2 321 795 | 2 495 159 | 2 778 884 | 3 456 741 |
Net Assets Liabilities Including Pension Asset Liability | 1 118 735 | 1 263 412 | 1 381 374 | 1 607 871 | 1 894 596 | | | | | | |
Other Debtors | | | | | 328 539 | 30 295 | 82 300 | 89 748 | 78 668 | 30 449 | 30 449 |
Property Plant Equipment | | | | | 1 474 401 | 1 516 080 | 1 578 015 | 1 430 357 | 1 364 449 | 1 334 048 | 580 324 |
Stocks Inventory | 543 177 | 538 417 | 712 428 | 584 628 | 838 147 | | | | | | |
Tangible Fixed Assets | 1 057 188 | 1 111 006 | 1 092 013 | 1 205 770 | 1 474 401 | | | | | | |
Total Inventories | | | | | 838 147 | 1 052 052 | 979 306 | 1 011 341 | 1 057 236 | 1 345 569 | 2 870 972 |
|
Capital & Reserves |
Called Up Share Capital | 35 100 | 35 100 | 35 100 | 35 100 | 35 100 | | | | | | |
Profit Loss Account Reserve | 857 077 | 1 001 754 | 1 119 716 | 1 346 213 | 1 632 938 | | | | | | |
Shareholder Funds | 1 118 735 | 1 244 412 | 1 381 374 | 1 607 871 | 1 894 596 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 5 000 | 5 000 |
Director Remuneration | | | | | | | | | 46 800 | 45 900 | 46 800 |
Dividend Recommended By Directors | | | | | | | | | | 3 113 | |
Accounting Period Subsidiary | 2 012 | 2 013 | | | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 445 234 | 609 862 | 772 479 | 944 427 | 1 076 131 | 1 252 657 | 1 229 245 |
Average Number Employees During Period | | | | | | 44 | 35 | 32 | 37 | 37 | 43 |
Bank Borrowings | | | | | 451 967 | 430 971 | | | 21 315 | 21 315 | 33 767 |
Bank Borrowings Overdrafts | | | | | 432 393 | 399 897 | 379 438 | 368 328 | 345 103 | 373 662 | 332 445 |
Bank Overdrafts | | | | | 55 573 | 252 040 | | 123 705 | 292 156 | 73 398 | |
Creditors | | | | | 515 070 | 574 317 | 530 667 | 437 906 | 400 473 | 417 578 | 380 370 |
Creditors Due After One Year | 223 137 | 153 717 | 163 709 | 458 484 | 515 070 | | | | | | |
Creditors Due Within One Year | 1 010 543 | 1 298 717 | 1 312 074 | 1 043 164 | 1 254 648 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 2 387 | | 20 226 | | |
Disposals Property Plant Equipment | | | | | | | 5 950 | | 37 298 | 4 100 | |
Finance Lease Liabilities Present Value Total | | | | | 82 677 | 174 420 | 151 229 | 69 578 | 55 370 | 56 448 | 69 429 |
Finished Goods | | | | | 838 147 | 1 052 052 | | | 1 057 236 | 1 345 569 | 2 870 972 |
Fixed Assets | 1 057 288 | 1 121 106 | 1 092 013 | | | | | | | 1 334 048 | 1 680 354 |
Increase Decrease In Property Plant Equipment | | | | | | 122 602 | 202 625 | 22 750 | 57 495 | 57 997 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 164 628 | 165 004 | 171 948 | 151 930 | 176 526 | 158 546 |
Investments Fixed Assets | 100 | 10 100 | | | | | | | | | |
Net Current Assets Liabilities | 298 006 | 309 445 | 472 280 | 901 119 | 1 020 733 | 1 208 491 | 1 296 502 | 1 469 068 | 1 658 759 | 1 989 295 | 2 380 084 |
Number Shares Allotted | | 35 100 | 35 100 | 35 100 | 35 100 | | | | | | |
Other Creditors | | | | | 134 736 | 280 829 | 36 003 | 82 573 | 83 979 | 5 009 | 5 009 |
Other Taxation Social Security Payable | | | | | 37 511 | 50 852 | 64 069 | 113 335 | 6 497 | 4 557 | 1 832 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | 1 | 1 |
Prepayments Accrued Income Current Asset | 49 137 | 48 923 | 53 231 | 22 689 | 18 828 | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 18 828 | 17 798 | | | | | |
Property Plant Equipment Gross Cost | | | | | 1 919 635 | 2 125 942 | 2 350 494 | 2 374 784 | 2 440 580 | 2 586 705 | 1 809 569 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 138 354 | 188 378 | 163 630 | 139 724 | 127 576 | 126 881 | 223 327 |
Provisions For Liabilities Charges | 13 422 | 13 422 | 19 210 | 40 534 | 93 042 | | | | | | |
Revaluation Reserve | 226 558 | 226 558 | 226 558 | 226 558 | 226 558 | | | | | | |
Secured Debts | 365 849 | 452 899 | 363 959 | 700 768 | 507 540 | | | | | | |
Share Capital Allotted Called Up Paid | 35 100 | 35 100 | 35 100 | 35 100 | 35 100 | | | | | | |
Tangible Fixed Assets Additions | | 114 771 | 89 640 | 324 304 | 414 328 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 298 745 | 1 401 459 | 1 453 329 | 1 505 307 | 1 919 635 | | | | | | |
Tangible Fixed Assets Depreciation | 241 557 | 290 453 | 361 316 | 299 537 | 445 234 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 55 913 | 78 445 | 80 644 | 145 697 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 017 | 26 582 | 142 423 | | | | | | | |
Tangible Fixed Assets Disposals | | 12 057 | 37 770 | 272 326 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 206 307 | 230 502 | 24 290 | 103 094 | 150 225 | 262 662 |
Total Assets Less Current Liabilities | 1 355 294 | 1 430 551 | 1 564 293 | 2 106 889 | 2 502 708 | 2 724 571 | 2 874 517 | 2 899 425 | 3 023 208 | 3 323 343 | 4 060 438 |
Total Borrowings | | | | | 507 540 | 683 011 | | | 313 471 | 94 713 | 33 767 |
Trade Creditors Trade Payables | | | | | 952 071 | 1 169 873 | 1 258 309 | 1 728 026 | 2 157 743 | 2 494 429 | 3 400 130 |
Trade Debtors Trade Receivables | | | | | 715 014 | 825 951 | 1 144 960 | 1 458 005 | 1 228 580 | 1 652 535 | 1 727 729 |
Accrued Liabilities | | | | | | | | | 70 333 | 84 556 | 99 214 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | -695 | 96 446 |
Administrative Expenses | | | | | | | | | 1 204 193 | 1 374 012 | 1 347 819 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 041 479 | 998 491 | |
Comprehensive Income Expense | | | | | | | | | 176 477 | 286 838 | 677 857 |
Corporation Tax Payable | | | | | | | | | 49 318 | 68 602 | 80 581 |
Cost Sales | | | | | | | | | 21 450 082 | 26 263 551 | 33 409 393 |
Current Tax For Period | | | | | | | | | 49 318 | 68 592 | 80 581 |
Deferred Tax Liabilities | | | | | | | | | 84 530 | 83 835 | 119 734 |
Depreciation Amortisation Expense | | | | | | | | | 151 931 | 176 526 | 158 546 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 79 753 | 85 417 | 88 096 |
Distribution Costs | | | | | | | | | 342 936 | 388 939 | 581 068 |
Dividends Paid | | | | | | | | | 3 113 | 3 113 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -3 113 | -3 113 | |
Dividends Paid On Shares Final | | | | | | | | | 3 113 | 3 113 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -6 969 | 8 395 | 80 134 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 21 443 960 | 26 283 981 | 32 109 734 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 436 421 | 336 357 | 914 681 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 240 505 | -436 416 | -116 564 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -6 397 | 12 350 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -6 397 | 12 350 | |
Gross Profit Loss | | | | | | | | | 1 731 156 | 2 084 879 | 2 509 107 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -98 944 | -49 308 | -68 602 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | -1 039 798 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 751 615 | -42 988 | -379 219 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 45 895 | 288 333 | 1 525 403 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 7 849 | 9 633 | 8 053 |
Interest Expense On Bank Overdrafts | | | | | | | | | 3 427 | 3 307 | 971 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 8 119 | 6 885 | 7 668 |
Interest Paid Classified As Operating Activities | | | | | | | | | -11 276 | -12 940 | -9 024 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 19 395 | 19 825 | 16 692 |
Investment Property | | | | | | | | | | | 1 100 030 |
Investment Property Fair Value Model | | | | | | | | | | | 1 100 030 |
Key Management Personnel Compensation Total | | | | | | | | | 46 800 | 45 900 | 46 800 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 60 028 | -9 576 | 91 909 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 92 419 | 133 775 | 262 662 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -904 062 | -81 211 | 24 648 |
Net Cash Generated From Operations | | | | | | | | | -1 022 401 | -150 344 | -60 646 |
Number Shares Issued Fully Paid | | | | | | | | | | 35 100 | 35 100 |
Operating Profit Loss | | | | | | | | | 233 042 | 374 560 | 629 386 |
Other Deferred Tax Expense Credit | | | | | | | | | -12 148 | -695 | 96 446 |
Other Operating Income Format1 | | | | | | | | | 49 015 | 52 632 | 49 166 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -42 659 | -9 475 | 16 990 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 5 679 | 5 567 | 5 677 |
Prepayments Accrued Income | | | | | | | | | 48 002 | 52 955 | 75 436 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -50 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -10 675 | -16 450 | |
Profit Loss | | | | | | | | | 176 477 | 286 838 | 677 857 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 213 647 | 354 735 | 854 884 |
Provisions | | | | | | | | | 127 576 | 126 881 | 223 327 |
Purchase Property Plant Equipment | | | | | | | | | -103 094 | -150 225 | -262 662 |
Recoverable Value-added Tax | | | | | | | | | | 7 725 | 26 614 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -23 225 | -21 441 | -28 765 |
Social Security Costs | | | | | | | | | 30 826 | 35 468 | 34 238 |
Staff Costs Employee Benefits Expense | | | | | | | | | 596 887 | 646 019 | 695 068 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 46 015 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 40 593 | 67 400 | 162 428 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 67 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 37 170 | 67 897 | 177 027 |
Total Operating Lease Payments | | | | | | | | | 24 000 | 24 000 | 24 000 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | -181 958 |
Turnover Revenue | | | | | | | | | 23 181 238 | 28 348 430 | 35 918 500 |
Wages Salaries | | | | | | | | | 560 382 | 604 984 | 655 153 |