Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 12 971 974 | 17 879 022 | 22 945 785 | 23 657 780 | 23 802 772 |
Current Assets | 30 537 138 | 33 273 205 | 38 541 695 | 44 571 549 | 48 937 089 |
Debtors | 12 281 204 | 10 513 775 | 11 890 201 | 13 223 508 | 13 558 238 |
Net Assets Liabilities | 27 980 492 | 31 661 367 | 35 935 565 | 42 085 640 | 45 638 187 |
Other Debtors | 720 321 | 488 006 | 457 537 | 1 047 772 | 818 770 |
Property Plant Equipment | 510 376 | 751 096 | 646 922 | 470 474 | 447 807 |
Total Inventories | 5 283 960 | 4 880 408 | 3 705 709 | 7 690 261 | 11 576 079 |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 20 000 | 20 000 | 20 000 | 22 000 |
Auditing Accounts Associates Fees | | | | 8 000 | 8 000 |
Total Fees To Auditors | 28 000 | 28 000 | 28 000 | 28 000 | 30 000 |
Accrued Liabilities Deferred Income | 416 634 | 426 885 | 456 664 | 627 559 | 462 399 |
Accumulated Amortisation Impairment Intangible Assets | 369 745 | 452 745 | 494 245 | 494 245 | 485 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 324 304 | 1 466 999 | 1 666 082 | 1 647 296 | 1 855 258 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 399 075 | 94 909 | 176 749 | 192 683 |
Administration Support Average Number Employees | 11 | 11 | 10 | 11 | 10 |
Administrative Expenses | 13 768 084 | 14 219 207 | 15 227 829 | 14 905 692 | 19 159 989 |
Amortisation Expense Intangible Assets | 122 828 | 122 825 | 81 328 | 39 828 | 39 828 |
Amortisation Impairment Expense Intangible Assets | 122 828 | 122 825 | 81 328 | 39 828 | 39 828 |
Amounts Owed By Group Undertakings | | | 6 903 268 | 6 594 064 | 7 721 999 |
Amounts Owed By Group Undertakings Participating Interests | 7 583 474 | 6 941 514 | | | |
Amounts Owed To Group Undertakings | 429 032 | 567 777 | 652 865 | 750 765 | 763 955 |
Amounts Recoverable On Contracts | 142 096 | 169 431 | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 132 | 133 | 129 | 128 | 137 |
Bank Borrowings | | 176 893 | | | |
Bank Borrowings Overdrafts | | 176 893 | | | |
Cash Cash Equivalents | | 18 426 073 | 23 604 198 | 24 490 397 | 25 567 651 |
Cash Cash Equivalents Cash Flow Value | 13 549 597 | 18 426 073 | | | |
Cash Inflow Outflow From Debt Financing | | 176 893 | | | |
Cash Inflow Outflow From Management Liquid Resources | | 4 854 714 | | | |
Comprehensive Income Expense | 8 342 303 | 5 668 702 | 6 650 071 | 7 950 075 | 5 552 547 |
Comprehensive Income Expense Attributable To Non-controlling Interests | 12 895 | 12 173 | 11 296 | 10 102 | 10 418 |
Comprehensive Income Expense Attributable To Owners Parent | 8 342 303 | 5 668 702 | 6 650 071 | 194 814 | 5 457 382 |
Corporation Tax Payable | 513 | 51 029 | 465 | | |
Cost Sales | 10 205 009 | 8 454 675 | 9 371 454 | 9 923 252 | 14 521 455 |
Creditors | 3 636 857 | 176 893 | 3 860 116 | 4 843 447 | 4 353 773 |
Current Asset Investments | | 5 153 288 | | | |
Current Tax For Period | | | 61 007 | 235 123 | 167 053 |
Deferred Tax Asset Debtors | 653 061 | 1 131 034 | 1 812 827 | 1 531 655 | 2 074 700 |
Deferred Tax Assets | 653 061 | 1 131 034 | 1 812 827 | 1 531 655 | |
Deferred Tax Expense Credit Recognised In Equity | | | | -194 814 | -194 814 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 265 129 | 477 986 | -681 890 | 86 282 | -543 097 |
Deferred Tax Liabilities | 48 817 | 75 642 | 82 870 | 194 814 | |
Depreciation Expense Property Plant Equipment | 257 833 | 239 910 | 278 106 | 266 065 | 301 861 |
Depreciation Impairment Expense Property Plant Equipment | 257 833 | 239 910 | 278 106 | 266 065 | 301 861 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 660 | | | |
Disposals Investment Property Fair Value Model | | | | | 1 280 000 |
Disposals Property Plant Equipment | | 15 660 | | | |
Distribution Costs | 1 322 042 | 862 121 | 144 529 | 156 131 | 160 289 |
Dividends Paid | 1 800 000 | 2 000 000 | 1 600 000 | 1 800 000 | 2 000 000 |
Dividends Paid Classified As Financing Activities | -1 800 000 | -2 000 000 | -1 600 000 | -1 800 000 | -2 000 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | 1 800 000 | 2 000 000 | -1 600 000 | -1 800 000 | -2 000 000 |
Final Dividends Paid | | | 1 600 000 | 1 800 000 | |
Financial Commitments Other Than Capital Commitments | | 1 299 | 5 272 | | |
Finished Goods Goods For Resale | 491 310 | 423 827 | 278 833 | 552 780 | 1 189 251 |
Fixed Assets | 1 241 940 | 1 399 660 | 1 253 986 | 2 357 538 | 1 054 871 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 21 146 | | 16 099 | -6 291 |
Further Department Item Average Number Employees Component Average Number List | 10 | 2 | 2 | 2 | 12 |
Further Item Tax Increase Decrease Component Adjusting Items | 26 556 | 25 239 | -146 954 | 11 910 | -4 569 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 567 008 | 247 025 | 5 272 | 5 289 | 5 388 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | 10 597 | 8 056 | 50 654 | 102 038 | 63 183 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 223 926 | 234 851 | -1 008 141 | 998 239 | -459 935 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -226 090 | 512 396 | 580 724 | -1 169 073 | 642 918 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 251 336 | 1 625 084 | 1 314 854 | 2 181 124 | 1 594 214 |
Gain Loss In Cash Flows From Change In Inventories | -753 443 | 359 382 | -1 306 790 | 3 968 576 | 4 022 888 |
Gain Loss On Disposals Property Plant Equipment | | 7 900 | | | 49 836 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | 1 112 508 | |
Government Grant Income | | 25 634 | 210 671 | | |
Gross Profit Loss | 23 021 218 | 20 203 187 | 21 117 388 | 22 616 096 | 23 979 260 |
Income Taxes Paid Refund Classified As Operating Activities | 17 162 | 111 910 | -111 571 | -235 588 | 167 053 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | 194 814 | 194 814 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | -1 280 000 | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 7 440 | | 15 766 | -5 790 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 6 157 922 | 4 854 714 | 5 214 854 | 783 828 | 1 140 935 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | 10 531 | 21 762 | -36 729 | 102 371 | -63 681 |
Increase Decrease In Net Debt From Cash Flows | | 4 677 821 | | 783 828 | 1 140 935 |
Increase Decrease In Net Debt From Foreign Exchange Differences | | 21 762 | | 102 371 | 63 681 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Other Comprehensive Income | | | | 194 814 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 477 973 | | 86 358 | 543 045 |
Increase From Amortisation Charge For Year Intangible Assets | | 83 000 | 41 500 | 39 828 | 39 828 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 158 355 | 199 083 | 185 705 | 215 350 |
Intangible Assets | 124 500 | 41 500 | 310 729 | 270 901 | 231 073 |
Intangible Assets Gross Cost | 494 245 | 494 245 | 494 245 | 494 245 | |
Interest Income | 81 574 | 123 185 | 45 437 | 31 171 | 280 893 |
Interest Income On Bank Deposits | 81 574 | 123 185 | 45 437 | 31 171 | 280 893 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 81 574 | 123 185 | 45 437 | 31 171 | 280 893 |
Interest Received Classified As Investing Activities | 81 574 | 123 185 | -45 437 | -31 171 | -280 893 |
Investment Property | | | | 1 280 000 | |
Investment Property Fair Value Model | | | | 1 280 000 | |
Investments Fixed Assets | 607 064 | 607 064 | 607 064 | 607 064 | 607 064 |
Investments In Subsidiaries | 607 064 | 607 064 | 607 064 | 607 064 | 607 064 |
Net Cash Flows From Used In Financing Activities | 1 800 000 | 1 823 107 | 1 600 000 | 1 800 000 | 2 000 000 |
Net Cash Flows From Used In Investing Activities | 140 652 | 271 248 | 51 370 | 150 123 | 1 308 823 |
Net Cash Flows From Used In Operating Activities | 8 098 574 | 6 949 069 | 6 866 224 | 2 733 951 | 1 832 112 |
Net Cash Generated From Operations | 8 115 736 | 7 060 979 | 6 977 795 | -2 969 539 | 1 999 165 |
Net Current Assets Liabilities | 26 900 281 | 30 189 529 | 34 681 579 | 39 728 102 | 44 583 316 |
Net Debt Funds | 13 549 597 | 18 249 180 | | | |
Net Deferred Tax Liability Asset | 653 061 | 1 131 034 | 1 812 827 | 1 531 655 | 2 074 700 |
Net Finance Income Costs | | | 45 437 | 31 171 | 280 893 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Operating Profit Loss | 8 011 092 | 5 234 074 | 6 045 701 | 7 644 273 | 4 679 232 |
Other Comprehensive Income Expense Before Tax | | | -50 654 | 1 019 732 | 131 631 |
Other Creditors | 1 014 929 | 840 243 | 833 542 | 929 960 | 934 971 |
Other Departments Average Number Employees | | | 12 | 10 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 15 660 | | 93 945 | 7 388 |
Other Disposals Property Plant Equipment | | 15 660 | | 93 945 | 7 388 |
Other Interest Receivable Similar Income Finance Income | 81 574 | 123 185 | 45 437 | 31 171 | 280 893 |
Other Operating Income Format1 | 80 000 | 112 215 | 300 671 | 90 000 | 20 250 |
Other Taxation Social Security Payable | 315 058 | 352 768 | 188 671 | 219 362 | |
Par Value Share | | 1 | | 1 | 1 |
Payments To Related Parties | 560 950 | 524 374 | 486 188 | 434 853 | 448 567 |
Pension Costs Defined Contribution Plan | 489 452 | 944 947 | 874 625 | 1 036 044 | 1 106 341 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 459 351 | 813 887 | 817 959 | 895 263 | 1 053 107 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 136 103 | 163 438 | 168 597 | 542 871 | 256 872 |
Proceeds From Borrowings Classified As Financing Activities | | 176 893 | | | |
Proceeds From Sales Investment Properties | | | | | 1 229 964 |
Proceeds From Sales Property Plant Equipment | | 7 900 | | | 200 |
Production Average Number Employees | 47 | 48 | 46 | 46 | 47 |
Profit Loss | 8 461 835 | 5 446 968 | 5 946 376 | 7 032 381 | 5 357 733 |
Profit Loss Attributable To Non-controlling Interests | 12 895 | 12 173 | 11 296 | 10 102 | 10 418 |
Profit Loss Attributable To Owners Parent | 8 331 706 | 5 660 646 | 6 700 725 | 7 343 937 | 5 325 751 |
Profit Loss On Ordinary Activities After Tax | 8 344 601 | 5 672 819 | 6 712 021 | 7 354 039 | 5 336 169 |
Profit Loss On Ordinary Activities Before Tax | 8 092 666 | 5 357 259 | 6 091 138 | 7 675 444 | 4 960 125 |
Property Plant Equipment Gross Cost | 1 834 680 | 2 218 095 | 2 313 004 | 2 117 770 | 2 303 065 |
Purchase Property Plant Equipment | 222 226 | 402 333 | 96 807 | 181 294 | 202 234 |
Raw Materials Consumables | 4 243 302 | 3 564 794 | 2 803 401 | 5 992 956 | 9 687 843 |
Research Development Average Number Employees | 41 | 39 | 35 | 37 | 41 |
Research Development Expense Recognised In Profit Or Loss | 4 970 433 | 4 681 883 | 4 658 012 | 4 629 805 | 5 454 592 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -110 546 | |
Revenue From Sale Goods | 33 226 227 | 28 657 862 | 30 488 842 | 32 539 348 | 38 500 715 |
Sales Marketing Distribution Average Number Employees | 21 | 23 | 24 | 22 | 25 |
Social Security Costs | 904 871 | 829 468 | 858 371 | 929 294 | 1 016 918 |
Staff Costs Employee Benefits Expense | 8 834 898 | 8 849 020 | 8 944 739 | 9 500 936 | 10 613 807 |
Taxation Social Security Payable | | | | 219 362 | 285 899 |
Tax Expense Credit Applicable Tax Rate | 1 537 607 | 1 017 879 | 1 157 316 | 1 458 334 | 1 016 622 |
Tax Expense Credit On Revaluation Property Plant Equipment In Other Comprehensive Income | | | | 194 814 | |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | 35 500 | 93 398 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | 1 227 697 | 1 156 425 | -1 150 529 | -1 143 562 | -1 334 521 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 14 823 | 15 022 | 19 431 | 19 304 | 20 878 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 990 | 4 910 | 1 098 | 1 359 | 3 265 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | -9 749 | 165 010 | 37 518 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 251 935 | 315 560 | -620 883 | -321 405 | -376 044 |
Total Assets Less Current Liabilities | 28 142 221 | 31 589 189 | | | |
Total Current Tax Expense Credit | 13 194 | 162 426 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 1 001 962 | |
Total Operating Lease Payments | 96 996 | 136 470 | 134 719 | 154 861 | 167 845 |
Trade Creditors Trade Payables | 1 775 946 | 1 219 250 | 1 728 374 | 2 596 234 | 2 140 247 |
Trade Debtors Trade Receivables | 3 188 245 | 1 789 783 | 2 547 972 | 3 507 146 | 2 758 515 |
Transfers To From Property Plant Equipment Fair Value Model | | | | 1 280 000 | |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | 1 112 508 |
Turnover Revenue | 2 566 602 | 2 352 681 | 2 117 562 | 2 117 121 | 2 584 340 |
Wages Salaries | 7 470 676 | 7 205 665 | 7 268 409 | 7 676 379 | 8 543 782 |
Work In Progress | 549 348 | 891 787 | 623 475 | 1 144 525 | 698 985 |
Director Remuneration Benefits Including Payments To Third Parties | 766 048 | 1 085 875 | 1 092 063 | 752 676 | 723 763 |
Directors Remuneration Free-text Comment | | 674 853 | 698 911 | | |
Number Directors Accruing Retirement Benefits | 2 | 2 | 2 | 2 | 2 |