Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 242 757 | 360 173 | 908 397 | 438 677 | 172 593 | 523 805 |
Current Assets | 2 668 063 | 3 432 978 | 2 791 469 | 2 127 348 | 4 145 529 | 2 634 151 |
Debtors | 1 043 719 | 1 093 841 | 1 083 950 | 654 081 | 1 606 885 | 1 493 020 |
Net Assets Liabilities | 1 044 921 | 681 022 | 709 662 | 847 624 | 927 644 | 1 161 977 |
Other Debtors | 87 155 | 51 485 | 17 155 | 11 627 | 12 568 | 13 353 |
Property Plant Equipment | 14 660 | 17 038 | 16 714 | 24 733 | 26 380 | 27 217 |
Total Inventories | 1 381 587 | 1 978 964 | 799 122 | 1 034 590 | 2 366 051 | |
|
Other Financial Data |
Audit Fees Expenses | -3 000 | 13 500 | 15 000 | | | |
Accrued Liabilities Deferred Income | 591 797 | 59 252 | 174 892 | 305 494 | 74 671 | 65 721 |
Accumulated Depreciation Impairment Property Plant Equipment | 87 985 | 91 378 | 95 165 | 103 590 | 108 406 | 113 977 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 5 771 | 3 463 | 16 444 | 6 463 | 6 408 |
Administrative Expenses | 1 093 708 | 1 099 924 | 1 057 307 | | | |
Average Number Employees During Period | 15 | 13 | 13 | 10 | 9 | 9 |
Bank Borrowings | | | | 49 217 | 39 690 | 30 746 |
Bank Borrowings Overdrafts | 428 915 | 865 080 | 1 500 632 | 39 690 | 30 746 | 20 752 |
Banking Arrangements Classified As Cash Cash Equivalents | -428 915 | -865 080 | -1 500 632 | | | |
Bank Overdrafts | 428 915 | 865 080 | 1 500 632 | | 297 137 | 25 493 |
Cash Cash Equivalents Cash Flow Value | -186 158 | -504 907 | -592 235 | | | |
Corporation Tax Payable | 39 918 | 16 409 | 58 450 | 47 620 | 66 566 | 176 727 |
Corporation Tax Recoverable | 102 067 | | | | | |
Cost Sales | 11 875 945 | 12 162 517 | 11 683 599 | | | |
Creditors | 3 521 465 | 4 450 771 | 3 777 627 | 39 690 | 30 746 | 20 752 |
Current Tax For Period | 39 918 | 16 409 | 42 041 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 2 276 | -33 114 | 2 671 | | | |
Depreciation Expense Property Plant Equipment | 3 953 | 3 393 | 3 787 | | | |
Depreciation Impairment Expense Property Plant Equipment | 3 953 | 3 393 | 3 787 | | | |
Dividends Paid | 400 000 | 220 000 | 140 000 | 80 000 | | |
Dividends Paid Classified As Financing Activities | -400 000 | -220 000 | -140 000 | | | |
Dividends Paid On Shares Interim | 400 000 | 220 000 | 140 000 | | | |
Finished Goods Goods For Resale | 338 749 | 916 761 | 379 721 | | | |
Fixed Assets | 1 954 660 | 1 722 038 | 1 721 714 | 1 729 733 | 1 731 380 | 1 777 217 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 276 | 44 650 | 2 733 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 86 750 | 88 500 | 63 000 | 27 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 15 157 | -6 274 | 25 276 | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | -235 000 | | | | |
Gross Profit Loss | 1 288 346 | 1 131 294 | 1 190 988 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -756 | 62 149 | | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | -235 000 | | | | 45 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -2 620 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 3 393 | 3 787 | 8 425 | 4 816 | 5 571 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 22 849 | 37 473 | 28 742 | | | |
Interest Income On Bank Deposits | 1 621 | 3 890 | 1 905 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 621 | 3 890 | 1 905 | | | |
Interest Payable Similar Charges Finance Costs | 22 849 | 37 473 | 28 742 | | | |
Interest Received Classified As Investing Activities | -2 377 | -3 890 | -1 905 | | | |
Investment Property | 1 940 000 | 1 705 000 | 1 705 000 | 1 705 000 | 1 705 000 | 1 750 000 |
Investment Property Fair Value Model | 1 940 000 | 1 705 000 | 1 705 000 | 1 705 000 | 1 705 000 | 1 750 000 |
Issue Equity Instruments | | | | 100 | | |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 79 109 | 99 176 | 119 528 | 43 753 | 91 794 | 40 050 |
Net Cash Flows From Used In Operating Activities | -1 248 796 | 96 868 | -54 230 | | | |
Net Cash Generated From Operations | -1 272 401 | 121 544 | -82 972 | | | |
Net Current Assets Liabilities | -853 402 | -1 017 793 | -986 158 | -806 343 | -736 502 | 534 042 |
Net Finance Income Costs | 2 377 | 3 890 | 1 905 | | | |
Net Interest Paid Received Classified As Operating Activities | -22 849 | -37 473 | -28 742 | | | |
Number Shares Issued Fully Paid | | 90 | 90 | | | |
Operating Profit Loss | 264 849 | 107 979 | 240 189 | | | |
Other Creditors | 1 275 114 | 1 188 361 | 1 272 424 | 1 299 876 | | |
Other Interest Income | 756 | | | | | |
Other Interest Receivable Similar Income Finance Income | 2 377 | 3 890 | 1 905 | | | |
Other Operating Income Format1 | 70 211 | 76 609 | 106 508 | | | |
Other Taxation Social Security Payable | 24 777 | 15 239 | 18 301 | 13 403 | 13 326 | 13 570 |
Par Value Share | | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 14 555 | 17 620 | 19 881 | | | |
Prepayments Accrued Income | 36 296 | 37 336 | 21 954 | 17 939 | 22 253 | 28 386 |
Profit Loss | 204 803 | -143 899 | 168 640 | 217 862 | | |
Profit Loss On Ordinary Activities Before Tax | 244 377 | -160 604 | 213 352 | | | |
Property Plant Equipment Gross Cost | 102 645 | 108 416 | 111 879 | 128 323 | 134 786 | 141 194 |
Provisions For Liabilities Balance Sheet Subtotal | 56 337 | 23 223 | 25 894 | 36 076 | 36 488 | 60 446 |
Purchase Property Plant Equipment | -1 265 | -5 771 | -3 463 | | | |
Raw Materials Consumables | 1 042 838 | 1 062 203 | 419 401 | | | |
Social Security Costs | 53 010 | 44 128 | 51 222 | | | |
Staff Costs Employee Benefits Expense | 624 041 | 561 642 | 555 038 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 56 337 | 23 223 | 25 894 | | | |
Tax Decrease From Utilisation Tax Losses | 9 997 | | | | | |
Tax Expense Credit Applicable Tax Rate | 46 432 | -30 515 | 40 537 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 486 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 997 | 2 274 | 1 442 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 39 574 | -16 705 | 44 712 | | | |
Total Assets Less Current Liabilities | 1 101 258 | 704 245 | 735 556 | 923 390 | 994 878 | 1 243 175 |
Total Borrowings | 428 915 | 865 080 | 1 500 632 | 49 217 | 336 827 | 56 239 |
Total Current Tax Expense Credit | 37 298 | 16 409 | | | | |
Total Operating Lease Payments | 88 150 | 79 399 | 72 836 | | | |
Trade Creditors Trade Payables | 1 160 944 | 2 306 430 | 752 928 | 1 257 771 | 3 203 724 | 1 564 478 |
Trade Debtors Trade Receivables | 818 201 | 1 005 020 | 1 044 841 | 624 515 | 1 572 064 | 1 451 281 |
Transfers To From Retained Earnings Increase Decrease In Equity | | 201 482 | | 9 566 | | |
Turnover Revenue | 13 164 291 | 13 293 811 | 12 874 587 | | | |
Wages Salaries | 556 476 | 499 894 | 483 935 | | | |
Company Contributions To Defined Benefit Plans Directors | 9 153 | 9 153 | 8 447 | | | |
Director Remuneration | | 101 000 | 100 242 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 110 633 | 110 153 | 108 689 | | | |