Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | |
Net Worth | 10 | 10 | | | | | | | |
|
Balance Sheet |
Current Assets | | | 768 854 | 1 117 008 | 1 604 551 | 1 539 613 | 1 743 348 | 3 007 831 | 3 642 789 |
Debtors | | | 414 711 | 245 783 | 538 600 | 781 416 | 139 741 | 1 469 901 | 3 494 859 |
Net Assets Liabilities | | | 390 496 | 410 210 | 375 584 | 509 990 | 1 031 074 | 1 314 749 | 1 037 735 |
Property Plant Equipment | | | 650 836 | 778 747 | 1 397 814 | 1 236 432 | 1 656 411 | 2 067 422 | 2 112 019 |
Total Inventories | | | 354 143 | 871 225 | 1 065 951 | 758 197 | 1 078 796 | 1 537 924 | 147 924 |
Cash Bank On Hand | | | | | | | 524 811 | 6 | 6 |
Other Debtors | | | | | | 127 686 | 86 647 | | |
Cash Bank In Hand | 10 | 10 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 10 | 10 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 10 | 10 | | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | | | | 18 200 | 18 200 |
Dividend Recommended By Directors | | | | | | | | | 47 500 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | 1 | 1 |
Accrued Liabilities | | | | | | 28 702 | 43 251 | 48 543 | 100 342 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 135 323 | 263 744 | 466 605 | 701 976 | 813 420 | 952 008 | 1 292 603 |
Average Number Employees During Period | | | | 49 | 62 | 70 | 85 | 82 | 91 |
Bank Borrowings Overdrafts | | | 6 119 | 28 931 | 10 189 | 191 174 | | 175 901 | 125 534 |
Corporation Tax Payable | | | | | | 5 029 | | | |
Creditors | | | 910 896 | 1 345 977 | 657 989 | 294 982 | 503 511 | 823 859 | 1 121 500 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 6 187 | | | 116 131 | 161 010 | 51 936 |
Disposals Property Plant Equipment | | | | 55 000 | | | 216 500 | 291 784 | 97 000 |
Finance Lease Liabilities Present Value Total | | | 558 223 | 614 759 | 657 989 | 294 982 | 503 511 | 483 985 | 429 453 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 134 608 | 202 861 | 235 371 | 227 575 | 299 598 | 392 531 |
Net Current Assets Liabilities | | | -142 042 | -228 969 | -199 943 | -288 570 | 107 081 | 100 093 | 362 602 |
Other Remaining Borrowings | | | | | | 148 047 | | 150 000 | |
Other Taxation Social Security Payable | | | | 39 912 | 79 216 | 72 735 | 67 470 | 174 558 | 186 792 |
Property Plant Equipment Gross Cost | | | 786 159 | 1 042 491 | 1 864 419 | 1 938 408 | 2 469 831 | 3 019 430 | 3 404 622 |
Provisions For Liabilities Balance Sheet Subtotal | | | 118 298 | 139 568 | 164 298 | 142 890 | 228 907 | 228 907 | 315 386 |
Recoverable Value-added Tax | | | 59 867 | 93 782 | 276 078 | 127 686 | 86 647 | 327 727 | 305 218 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 311 332 | 821 928 | 73 989 | 747 923 | 841 383 | 482 192 |
Total Assets Less Current Liabilities | | | 508 794 | 549 778 | 1 197 871 | 947 862 | 1 763 492 | 2 167 515 | 2 474 621 |
Trade Creditors Trade Payables | | | 346 232 | 661 900 | 1 297 209 | 872 635 | 782 933 | 1 619 482 | 1 779 974 |
Trade Debtors Trade Receivables | | | 277 893 | 106 576 | 228 097 | 653 730 | 53 094 | 1 105 909 | 1 878 244 |
Accrued Liabilities Deferred Income | | | | | | | | | 446 416 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 86 479 |
Administrative Expenses | | | | | | | | 556 424 | 856 290 |
Amounts Recoverable On Contracts | | | | | | | | 1 480 026 | 1 311 397 |
Bank Overdrafts | | | | | | | | 175 901 | 125 534 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -175 895 | -125 528 |
Cost Sales | | | | | | | | 10 604 351 | 13 171 030 |
Current Tax For Period | | | | | | | | | -325 702 |
Depreciation Amortisation Expense | | | | | | | | 299 598 | 392 529 |
Depreciation Expense Property Plant Equipment | | | | | | | | 299 598 | 392 531 |
Dividends Paid | | | | | | | | 35 000 | 47 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | -35 000 | -47 500 |
Dividends Paid On Shares Interim | | | | | | | | 35 000 | 47 500 |
Further Item Bank Borrowings Overdrafts Component Total Bank Borrowings Overdrafts | | | | | | | | 5 225 | 124 688 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 10 874 | 99 957 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 992 180 | 674 598 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -1 330 160 | -713 561 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 16 874 | -6 064 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 16 874 | -6 064 |
Gross Profit Loss | | | | | | | | 765 347 | 544 688 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 325 702 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -700 706 | 50 367 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 537 880 | 90 026 |
Interest Expense On Bank Overdrafts | | | | | | | | 1 064 | 14 161 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 41 366 | 43 017 |
Interest Paid Classified As Operating Activities | | | | | | | | -11 938 | -114 118 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 53 304 | 157 135 |
Merchandise | | | | | | | | 57 898 | 147 924 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -267 490 | -198 361 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 693 732 | 443 192 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 274 464 | -295 198 |
Net Cash Generated From Operations | | | | | | | | 221 160 | -126 631 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -3 | |
Number Shares Issued Fully Paid | | | | | | | | | 10 |
Operating Profit Loss | | | | | | | | 371 976 | -311 602 |
Other Creditors | | | | | | 272 945 | 344 116 | | |
Other Deferred Tax Expense Credit | | | | | | | | | 86 479 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 3 | |
Other Operating Income Format1 | | | | | | | | 163 053 | |
Par Value Share | 1 | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 162 585 | -156 188 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 61 937 | 69 084 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -250 000 | -675 251 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -147 648 | -39 000 |
Profit Loss | | | | | | | | 318 675 | -229 514 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 318 675 | -468 737 |
Provisions | | | | | | | | 228 907 | 315 386 |
Purchase Property Plant Equipment | | | | | | | | -841 383 | -482 192 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -109 831 | -273 216 |
Social Security Costs | | | | | | | | 307 536 | 355 674 |
Staff Costs Employee Benefits Expense | | | | | | | | 3 520 777 | 3 863 119 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -239 223 |
Total Borrowings | | | | | | | | 381 126 | 337 152 |
Turnover Revenue | | | | | | | | 11 369 698 | 13 715 718 |
Wages Salaries | | | | | | | | 3 151 304 | 3 438 361 |
Number Shares Allotted | 10 | 10 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 | 10 | | | | | | | |