Profit & Loss |
Date of Accounts |
2020-02-29 | 2021-02-28 | 2022-06-30 | 2023-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 55 746 | 124 196 | 100 372 | 258 722 |
Current Assets | 136 696 | 179 771 | 178 295 | 294 185 |
Debtors | 80 950 | 55 575 | 77 923 | 35 463 |
Net Assets Liabilities | 76 702 | 120 209 | 146 918 | 167 805 |
Other Debtors | 4 000 | 13 232 | 77 923 | 1 283 |
Property Plant Equipment | 114 723 | 86 506 | 108 477 | 36 045 |
Total Inventories | | 1 935 976 | 1 367 249 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 3 550 | 2 300 | 87 483 | 107 077 |
Accumulated Amortisation Impairment Intangible Assets | | 557 | 4 563 | 8 081 |
Accumulated Depreciation Impairment Property Plant Equipment | 27 853 | 56 070 | 87 980 | 126 786 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 53 881 | 2 840 |
Administrative Expenses | | 4 599 316 | 8 853 733 | 7 722 861 |
Amounts Owed To Group Undertakings | 3 967 | 3 967 | 3 967 | 44 712 |
Average Number Employees During Period | 1 | 1 | 1 | 2 |
Bank Borrowings | | 50 000 | 40 006 | 30 021 |
Bank Borrowings Overdrafts | | 6 667 | 59 967 | 54 218 |
Bank Overdrafts | | | 220 | 220 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 86 506 | 108 477 | 33 675 |
Cash Cash Equivalents | | 3 376 694 | 3 610 702 | 3 692 498 |
Corporation Tax Payable | | 9 564 | 21 362 | 30 |
Cost Sales | | 9 592 672 | 16 056 129 | 12 321 327 |
Creditors | 60 222 | 68 003 | 86 209 | 125 583 |
Current Tax For Period | | 85 760 | 160 976 | |
Deferred Tax Asset Debtors | | | | 2 652 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 14 897 | 4 262 | -6 982 |
Dividends Paid Classified As Financing Activities | | | -53 949 | |
Finance Lease Liabilities Present Value Total | 60 222 | 24 670 | 27 359 | 22 209 |
Finance Lease Payments Owing Minimum Gross | | 35 554 | 22 320 | 10 179 |
Finished Goods Goods For Resale | | 91 323 | 70 947 | 556 760 |
Fixed Assets | 114 823 | 99 424 | 117 389 | 41 439 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | -40 000 | -140 353 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | -338 433 | -199 585 | -21 750 |
Further Item Tax Increase Decrease Component Adjusting Items | | 14 897 | 4 262 | 328 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 233 750 | | |
Gain Loss On Disposals Property Plant Equipment | | -29 055 | | |
Government Grant Income | | 833 | 3 015 | |
Gross Profit Loss | | 5 338 662 | 9 500 680 | |
Income Taxes Paid Refund Classified As Operating Activities | | 3 565 | -66 102 | -120 819 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 5 434 | | 328 |
Increase From Amortisation Charge For Year Intangible Assets | | 557 | 4 006 | 3 518 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 217 | 31 910 | 67 655 |
Intangible Assets | | 12 818 | 8 812 | 5 294 |
Intangible Assets Gross Cost | | 13 375 | 13 375 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 3 099 | 8 851 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 362 | 3 747 | |
Interest Income On Bank Deposits | | 442 | 442 | |
Interest Paid Classified As Operating Activities | | -4 461 | -12 598 | -11 652 |
Interest Payable Similar Charges Finance Costs | | 4 461 | 12 598 | 11 652 |
Interest Received Classified As Investing Activities | | -442 | -442 | |
Investments Fixed Assets | 100 | 100 | 100 | 100 |
Investments In Group Undertakings Participating Interests | 100 | 100 | | |
Investments In Subsidiaries | | 100 | 100 | 100 |
Net Cash Generated From Operations | | -1 667 845 | -554 506 | -313 071 |
Net Current Assets Liabilities | 28 278 | 96 503 | | |
Net Finance Income Costs | | 442 | 442 | |
Operating Profit Loss | | 401 746 | 499 166 | |
Other Creditors | 46 051 | 7 436 | 19 254 | 39 587 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 28 849 |
Other Disposals Property Plant Equipment | | | | 33 626 |
Other Interest Receivable Similar Income Finance Income | | 442 | 442 | |
Other Taxation Social Security Payable | 5 761 | 2 475 | | |
Payments Received On Account | | 2 573 359 | 2 163 955 | 2 629 611 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 22 471 | 63 420 | 51 368 |
Percentage Class Share Held In Subsidiary | | | 100 | |
Prepayments Accrued Income | | 174 892 | 406 994 | 169 606 |
Profit Loss | | 43 507 | 80 658 | 20 887 |
Profit Loss On Ordinary Activities Before Tax | | 397 727 | 487 010 | |
Property Plant Equipment Gross Cost | 142 576 | 142 576 | 196 457 | 162 831 |
Provisions For Liabilities Balance Sheet Subtotal | 6 177 | 7 715 | | |
Social Security Costs | | 145 383 | 292 619 | |
Staff Costs Employee Benefits Expense | | 1 651 235 | 2 578 075 | 2 578 595 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 7 715 | 4 939 | 19 744 |
Tax Decrease From Utilisation Tax Losses | | -12 372 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 7 600 | 26 667 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -363 | -2 144 | 4 374 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -1 817 | 78 188 | 9 164 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 2 087 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 106 091 | 165 238 | -6 654 |
Total Assets Less Current Liabilities | 143 101 | 195 927 | | |
Total Borrowings | | 6 667 | 59 967 | 54 218 |
Total Current Tax Expense Credit | | 91 194 | 160 976 | 328 |
Trade Creditors Trade Payables | 9 554 | 22 741 | 4 925 | 8 150 |
Trade Debtors Trade Receivables | 76 950 | 42 343 | 98 774 | 31 528 |
Turnover Revenue | | 14 931 334 | 25 556 809 | |
Wages Salaries | | 1 483 381 | 2 222 036 | 2 288 338 |