Profit & Loss |
Date of Accounts |
2011-06-30 | 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 | 1 394 978 | 2 170 226 | 2 478 632 | 3 117 604 | 3 763 918 | 4 360 758 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 68 177 | 225 882 | 161 922 | 641 775 | 1 009 561 | 808 327 | 847 842 |
Current Assets | 1 808 051 | 1 269 646 | 1 597 388 | 2 617 465 | 2 700 470 | 2 545 906 | 2 068 816 | 2 480 632 | 3 346 606 | 4 114 517 | 5 051 459 | 5 228 104 |
Debtors | 386 250 | 75 782 | 108 733 | 875 252 | 827 824 | 636 903 | 54 803 | 325 342 | 399 926 | 667 718 | 1 446 630 | 1 177 790 |
Net Assets Liabilities | | | | | | 4 360 758 | 4 999 378 | 5 552 900 | 6 261 797 | 7 785 386 | 9 406 304 | 10 242 030 |
Property Plant Equipment | | | | | | 2 350 371 | 3 817 966 | 3 390 538 | 3 445 532 | 378 633 | 623 943 | 1 159 787 |
Total Inventories | | | | | | 1 840 826 | 1 788 131 | 1 993 368 | 2 304 905 | 2 437 238 | 2 796 502 | 3 202 472 |
Other Debtors | | | | | | | | | 258 198 | 378 579 | 390 480 | 133 026 |
Cash Bank In Hand | 312 975 | 167 810 | 573 632 | 422 151 | 222 603 | 68 177 | | | | | | |
Intangible Fixed Assets | | 1 000 000 | 500 000 | | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 394 978 | 2 170 226 | 2 478 632 | 3 087 994 | 3 763 918 | 4 360 758 | | | | | | |
Stocks Inventory | 1 108 826 | 1 026 054 | 915 023 | 1 290 452 | 1 650 043 | 1 840 826 | | | | | | |
Tangible Fixed Assets | 319 055 | 793 191 | 857 483 | 895 748 | 1 443 985 | 2 350 371 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 1 393 978 | 2 169 226 | 2 477 632 | 3 116 604 | 3 792 526 | 4 359 758 | | | | | | |
Shareholder Funds | 1 394 978 | 2 170 226 | 2 478 632 | 3 117 604 | 3 763 918 | 4 360 758 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 269 711 | 334 825 | 396 125 | 452 580 | 155 603 | 258 923 | 628 454 |
Average Number Employees During Period | | | | | | 5 | 3 | 3 | 3 | 3 | 2 | 2 |
Creditors | | | | | | 535 518 | 817 298 | 467 912 | 469 657 | 795 572 | 6 953 | 11 016 |
Disposals Property Plant Equipment | | | | | | | 418 714 | | | 463 363 | 33 120 | 106 119 |
Fixed Assets | 319 055 | 1 793 191 | 1 357 483 | 895 748 | 1 443 985 | 2 350 371 | 3 817 966 | 3 390 638 | 3 445 632 | 4 603 732 | 5 129 042 | 5 664 886 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 65 114 | 67 573 | 56 455 | 34 519 | 125 938 | 404 904 |
Investments Fixed Assets | | | | | | | | 100 | 100 | 100 | 100 | 100 |
Net Current Assets Liabilities | 1 075 923 | 377 035 | 1 121 149 | 2 221 856 | 2 319 933 | 2 010 387 | 1 251 518 | 2 073 095 | 2 876 949 | 3 318 945 | 4 317 084 | 4 697 697 |
Property Plant Equipment Gross Cost | | | | | | 2 620 082 | 4 152 791 | 3 792 936 | 3 898 112 | 534 236 | 882 866 | 1 788 241 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 70 106 | 65 510 | 60 784 | 137 291 | 32 869 | 109 537 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 1 951 423 | 49 118 | 105 175 | | 381 750 | 1 011 494 |
Total Assets Less Current Liabilities | 1 394 978 | 2 170 226 | 2 478 632 | 3 117 604 | 3 793 526 | 4 360 758 | 5 069 484 | 5 618 410 | 6 322 581 | 7 922 677 | 9 446 126 | 10 362 583 |
Audit Fees Expenses | | | | | | | | | | 13 500 | 15 000 | 15 000 |
Amount Specific Advance Or Credit Directors | | | | | | | | 105 910 | 4 894 | 166 538 | 1 037 617 | 934 753 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 541 967 | 411 750 | 946 541 | 754 753 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 642 983 | 250 106 | 75 462 | 857 617 |
Director Remuneration | | | | | | | | | 8 476 | | | 3 000 |
Accrued Liabilities | | | | | | | | | 28 350 | 17 857 | 28 500 | 15 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 1 500 000 | 1 500 000 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 76 507 | -104 422 | 76 668 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | | | | 640 000 | 280 000 | |
Administrative Expenses | | | | | | | | | 423 933 | 732 140 | 571 942 | 782 256 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 641 775 | 1 009 561 | 808 327 | |
Comprehensive Income Expense | | | | | | | | | 808 897 | 1 523 589 | 1 620 918 | 835 726 |
Corporation Tax Payable | | | | | | | | | 268 430 | 508 436 | 472 311 | 334 168 |
Cost Sales | | | | | | | | | 9 181 649 | 11 105 743 | 13 301 134 | 8 571 360 |
Current Tax For Period | | | | | | | | | 198 178 | 254 366 | 364 478 | 268 668 |
Depreciation Amortisation Expense | | | | | | | | | 56 456 | 34 519 | 125 938 | 404 904 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 56 455 | 34 519 | 116 488 | 392 229 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 331 496 | 22 618 | 35 373 |
Dividends Paid | | | | | | | | | 100 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -100 000 | | | |
Dividends Paid On Shares Final | | | | | | | | | 100 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 15 490 | 13 249 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 16 022 | 13 935 |
Finished Goods | | | | | | | | | 2 304 905 | 2 437 238 | 2 796 502 | 3 202 472 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 1 664 | 1 769 | 1 173 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | 155 819 | 340 146 | 303 614 | 303 073 |
Future Finance Charges On Finance Leases | | | | | | | | | | | 532 | 686 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -7 691 | 85 909 | -40 562 | -63 584 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -856 | -106 148 | 92 167 | 165 976 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -131 867 | 21 998 | 101 337 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -131 867 | 21 998 | 101 337 |
Government Grant Income | | | | | | | | | | 19 500 | 35 045 | |
Gross Profit Loss | | | | | | | | | 1 077 182 | 1 306 175 | 1 762 355 | 916 771 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -154 708 | -14 360 | -400 603 | -406 811 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | -2 900 513 | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | | | | -1 500 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 479 853 | 367 786 | -201 234 | 39 515 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | 63 000 | 21 500 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 311 537 | 132 333 | 359 264 | 405 970 |
Intangible Assets Gross Cost | | | | | | | | | 1 500 000 | 1 500 000 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 311 | 718 |
Interest Paid Classified As Operating Activities | | | | | | | | | -1 664 | -1 769 | -1 173 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 1 664 | 1 769 | 1 484 | 718 |
Investment Property | | | | | | | | | | 4 224 999 | 4 504 999 | 4 504 999 |
Investment Property Fair Value Model | | | | | | | | | | 4 224 999 | 4 504 999 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -1 016 | 161 644 | 848 637 | -104 686 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 105 174 | 639 986 | 629 240 | 839 372 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -584 011 | -1 169 416 | -1 276 643 | -774 201 |
Net Cash Generated From Operations | | | | | | | | | -740 383 | -1 185 545 | -1 678 730 | -1 181 730 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -1 | -14 | -10 | -38 |
Number Shares Issued Fully Paid | | | | | | | | | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | | | | | | | | | 1 004 011 | 1 171 731 | 1 882 449 | 1 181 741 |
Other Creditors | | | | | | | | | 61 239 | 47 039 | 55 239 | 104 754 |
Other Deferred Tax Expense Credit | | | | | | | | | -4 727 | 76 507 | -104 421 | 76 667 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 | 14 | 10 | 38 |
Other Operating Income Format1 | | | | | | | | | 350 762 | 597 696 | 692 036 | 1 047 226 |
Other Taxation Social Security Payable | | | | | | | | | 1 764 | 1 474 | 4 271 | 1 545 |
Par Value Share | | | | | | | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 22 442 | 1 822 |
Prepayments | | | | | | | | | 19 529 | 44 997 | 1 014 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -32 500 | -172 084 |
Profit Loss | | | | | | | | | 808 897 | 1 523 589 | 1 620 918 | 835 726 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 002 348 | 1 854 462 | 1 880 975 | 1 181 061 |
Provisions | | | | | | | | | 60 784 | 137 291 | 32 869 | 109 537 |
Purchase Investment Properties | | | | | | | | | | -640 000 | -280 000 | |
Purchase Property Plant Equipment | | | | | | | | | -105 175 | | -381 750 | -1 011 494 |
Recoverable Value-added Tax | | | | | | | | | | | | 75 461 |
Rental Leasing Income | | | | | | | | | 194 943 | 238 050 | 353 377 | 744 153 |
Social Security Costs | | | | | | | | | 2 900 | 3 781 | 2 710 | 1 871 |
Staff Costs Employee Benefits Expense | | | | | | | | | 63 983 | 70 148 | 68 141 | 66 101 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 130 052 | 4 180 | 19 254 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 190 446 | 352 348 | 357 385 | 224 402 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 6 988 | 6 557 | 8 323 | 52 824 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 744 | 25 513 | 2 950 | 10 696 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 193 451 | 330 873 | 260 057 | 345 335 |
Total Operating Lease Payments | | | | | | | | | | 120 000 | 40 000 | 60 000 |
Trade Creditors Trade Payables | | | | | | | | | 52 968 | 151 066 | 81 469 | 61 691 |
Trade Debtors Trade Receivables | | | | | | | | | 117 305 | 77 604 | 17 519 | 34 550 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | 106 151 | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | | | | | | -1 500 000 | |
Turnover Revenue | | | | | | | | | 10 258 831 | 12 411 918 | 15 063 489 | 9 488 131 |
Wages Salaries | | | | | | | | | 61 083 | 66 367 | 65 431 | 64 230 |
Creditors Due Within One Year | 732 128 | 892 611 | 476 239 | 395 609 | 380 537 | 535 519 | | | | | | |
Intangible Fixed Assets Additions | | 1 500 000 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 500 000 | 1 000 000 | 1 500 000 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 500 000 | 500 000 | 500 000 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 1 500 000 | 1 500 000 | 1 500 000 | | | | | | | | |
Tangible Fixed Assets Additions | | 500 514 | 102 016 | 82 742 | 607 503 | 980 610 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 346 698 | 847 212 | 949 228 | 2 531 970 | 1 639 471 | 2 620 081 | | | | | | |
Tangible Fixed Assets Depreciation | 27 643 | 54 021 | 91 745 | 1 636 222 | 195 486 | 269 710 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 378 | 37 724 | 44 477 | 59 266 | 74 224 | | | | | | |