Profit & Loss |
Date of Accounts |
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 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 7 013 986 | 7 698 594 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 027 923 | 962 951 | 1 179 080 | 1 055 339 | 1 022 816 | 1 075 292 | 1 194 515 | 957 445 | 947 276 |
Current Assets | 8 416 499 | 9 473 592 | 8 287 514 | 8 944 307 | 9 445 436 | 10 045 300 | 8 577 766 | 9 440 505 | 9 948 403 | 9 715 581 |
Debtors | 6 982 505 | 7 826 722 | 6 692 324 | 7 038 487 | 7 915 955 | 8 412 093 | 6 729 570 | 7 643 659 | 8 414 929 | 8 059 649 |
Net Assets Liabilities | | 7 698 594 | 6 696 940 | 7 251 182 | 7 818 354 | 8 401 467 | 7 477 182 | 7 936 917 | 8 385 824 | 8 148 239 |
Other Debtors | 137 516 | 102 456 | 77 366 | 49 178 | 145 477 | 7 661 | 42 894 | | 651 734 | 438 332 |
Property Plant Equipment | | 67 901 | 66 456 | 78 458 | 88 070 | 71 494 | 56 262 | 38 642 | 34 622 | 33 086 |
Total Inventories | | 618 947 | 632 239 | 726 740 | 474 142 | 610 391 | 772 904 | 602 331 | 576 029 | |
Cash Bank In Hand | 825 070 | 1 027 923 | | | | | | | | |
Intangible Fixed Assets | 1 898 | | | | | | | | | |
Stocks Inventory | 608 924 | 618 947 | | | | | | | | |
Tangible Fixed Assets | 84 476 | 67 901 | | | | | | | | |
Trade Debtors | 1 791 707 | 2 074 185 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | | | | | | |
Profit Loss Account Reserve | 7 012 986 | 7 697 594 | | | | | | | | |
Shareholder Funds | 7 013 986 | 7 698 594 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 8 000 | 8 000 | 9 250 | 9 250 | 12 030 | 11 800 | 11 800 | 11 950 | 15 600 |
Accrued Liabilities Deferred Income | | 185 330 | 110 979 | 108 203 | 71 216 | 103 719 | 107 861 | 131 946 | 117 819 | 110 201 |
Accumulated Amortisation Impairment Intangible Assets | | 33 062 | 33 062 | 33 062 | 33 062 | 33 062 | 36 395 | 39 728 | 43 062 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 497 879 | 531 924 | 557 545 | 595 471 | 314 704 | 321 888 | 330 570 | 159 141 | 145 436 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 10 000 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 32 600 | 52 323 | 47 538 | 16 783 | 7 786 | 1 612 | 18 322 | 16 087 |
Administrative Expenses | 2 184 246 | 2 226 614 | 2 555 607 | 2 347 908 | 2 438 958 | 2 455 750 | 2 124 143 | 2 056 981 | 2 113 844 | 2 428 315 |
Amortisation Expense Intangible Assets | | 1 898 | | | | | 3 333 | 3 333 | 3 334 | |
Amounts Owed By Group Undertakings | | | | 5 229 387 | 5 883 597 | 6 667 287 | 5 907 737 | 6 220 166 | 6 300 769 | 5 978 079 |
Average Number Employees During Period | | 41 | 44 | 41 | 44 | 42 | 42 | 36 | 32 | 32 |
Balances Amounts Owed By Related Parties | | | | | 26 333 | | | | | |
Balances Amounts Owed To Related Parties | | | | | | 101 400 | 75 508 | 61 115 | | |
Comprehensive Income Expense | | 684 608 | 398 346 | | | | | | | |
Corporation Tax Payable | | 100 794 | 1 602 | 140 030 | 132 588 | 140 714 | 235 714 | 112 000 | 110 000 | 105 000 |
Cost Inventories Recognised As Expense Gross | | 9 635 317 | 8 915 528 | | | | | | | |
Cost Sales | 9 379 848 | 9 635 317 | 8 915 528 | 9 101 109 | 9 599 087 | 9 992 570 | 7 392 497 | 6 767 404 | 7 662 727 | 8 449 355 |
Creditors | | 1 837 401 | 1 650 732 | 1 765 785 | 1 706 954 | 1 709 129 | 1 159 515 | 1 544 266 | 1 595 803 | 1 598 730 |
Current Tax For Period | | 185 789 | 100 308 | 140 030 | 131 874 | 140 000 | 95 000 | 112 000 | 110 000 | 105 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 400 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 690 | 800 | -500 | 2 400 | -2 000 | -2 200 | -2 700 | -300 | 300 |
Deferred Tax Liabilities | | 5 500 | 6 300 | | | | 4 000 | 1 300 | | |
Depreciation Expense Property Plant Equipment | | 29 467 | 34 045 | 35 670 | 37 926 | 31 678 | 23 018 | 18 176 | 15 234 | |
Distribution Costs | 393 909 | 331 579 | 332 359 | 293 033 | 284 435 | 305 871 | 255 467 | 240 375 | 277 646 | 336 696 |
Dividends Paid | | | 1 400 000 | | | | 1 300 000 | | | 430 000 |
Dividends Paid On Shares Final | | | | | | | 1 300 000 | | | |
Dividends Paid On Shares Interim | | | | | | | | | | 430 000 |
Finished Goods Goods For Resale | 608 924 | 618 947 | 632 239 | 726 740 | 474 142 | 610 391 | 772 904 | 602 331 | 576 029 | 708 656 |
Fixed Assets | 86 374 | 67 903 | 66 458 | 78 460 | 88 072 | 71 496 | 62 931 | 41 978 | 34 624 | 33 088 |
Further Item Tax Increase Decrease Component Adjusting Items | | 5 175 | -178 | 220 | -334 | -2 000 | 2 775 | -2 775 | -1 045 | 194 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 195 480 | 96 977 | 49 625 | 83 668 | 63 969 | 52 849 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 34 347 | 15 228 | -2 237 | 4 391 | 3 374 | 2 245 | 7 204 | 7 781 | 1 190 |
Gain Loss On Disposals Property Plant Equipment | | | | 1 349 | | -1 031 | | -1 056 | -7 108 | |
Government Grant Income | | | | | | | 144 402 | 294 608 | 44 328 | |
Gross Profit Loss | 3 399 607 | 3 431 767 | 3 384 774 | 3 332 436 | 3 423 609 | 3 481 595 | 2 702 460 | 2 567 413 | 2 904 506 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 5 175 | | -543 | | | | -2 775 | -1 600 | -4 515 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 3 333 | 3 333 | 3 334 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 34 045 | 35 670 | 37 926 | 31 678 | 23 018 | 18 176 | 15 234 | 16 389 |
Intangible Assets | | | | | | | 6 667 | 3 334 | | |
Intangible Assets Gross Cost | | 33 062 | 33 062 | 33 062 | 33 062 | 33 062 | 43 062 | 43 062 | 43 062 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 99 608 | 104 068 | | | | | | | |
Interest Income On Bank Deposits | | 2 688 | 2 646 | 1 734 | 1 230 | 1 139 | 1 263 | 1 595 | | |
Investments Fixed Assets | | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 |
Investments In Subsidiaries | | | | | 2 | 2 | 2 | 2 | 2 | 2 |
Net Assets Liabilities Subsidiaries | | | | | | 2 | 2 | 2 | 2 | |
Net Current Assets Liabilities | 6 930 534 | 7 636 191 | 6 636 782 | 7 178 522 | 7 738 482 | 8 336 171 | 7 418 251 | 7 896 239 | 8 352 600 | 8 116 851 |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | |
Operating Profit Loss | 821 452 | 873 574 | 496 808 | 691 495 | 700 216 | 719 974 | 467 252 | 564 665 | 557 344 | |
Other Creditors | | | 167 708 | 147 564 | 156 020 | 261 673 | 241 035 | 229 843 | 183 003 | 182 963 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 10 049 | | 312 445 | 15 834 | 9 494 | 186 663 | 30 094 |
Other Disposals Property Plant Equipment | | | | 14 700 | | 314 126 | 15 834 | 10 550 | 193 771 | 31 328 |
Other Interest Receivable Similar Income Finance Income | | 2 688 | 2 646 | 1 734 | 1 230 | 1 139 | 1 263 | 1 595 | 63 | 2 912 |
Other Operating Income Format1 | | | | | | | 144 402 | 294 608 | 44 328 | |
Other Payables Accrued Expenses | | | 167 708 | | | | | | | |
Other Remaining Operating Income | | | | | | | 1 263 | 1 595 | | |
Other Taxation Social Security Payable | | 245 213 | 205 659 | 181 882 | 229 693 | 194 091 | 185 506 | 159 949 | 145 260 | 159 379 |
Par Value Share | | 1 | | | 1 | 1 | | 1 | | |
Pension Costs Defined Contribution Plan | | | | | 16 119 | 21 939 | 21 759 | 18 866 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 7 921 | 9 116 | 13 331 | 16 119 | 21 939 | 21 759 | 18 866 | 20 322 | 15 526 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 57 341 | 43 786 | 71 873 | 54 323 | 51 058 | 48 675 | 38 066 | 51 364 |
Profit Loss | | 684 608 | 398 346 | 554 242 | 567 172 | 583 113 | 375 715 | 459 735 | 448 907 | 192 415 |
Profit Loss On Ordinary Activities Before Tax | 824 767 | 876 262 | 499 454 | 693 229 | 701 446 | 721 113 | 468 515 | 566 260 | 557 407 | 293 200 |
Property Plant Equipment Gross Cost | | 565 780 | 598 380 | 636 003 | 683 541 | 386 198 | 378 150 | 369 212 | 193 763 | 178 522 |
Provisions For Liabilities Balance Sheet Subtotal | | 5 500 | 6 300 | 5 800 | 8 200 | 6 200 | 4 000 | | | |
Social Security Costs | 61 292 | 58 589 | 58 964 | 65 165 | 68 263 | 68 056 | 64 997 | 60 351 | 58 536 | |
Staff Costs Employee Benefits Expense | | 772 409 | 820 946 | 857 780 | 908 129 | 907 702 | 896 191 | 771 981 | 745 728 | 766 935 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 5 500 | 6 300 | 5 800 | 8 200 | 6 200 | 4 000 | 1 300 | 1 400 | 1 700 |
Tax Expense Credit Applicable Tax Rate | | | | | 133 275 | 137 011 | 89 018 | 107 589 | 105 907 | 60 106 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | 400 | 48 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 104 | 1 395 | 2 393 | 1 917 | 2 836 | 1 007 | 109 | 422 | 45 352 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -584 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 191 654 | 101 108 | 138 987 | 134 274 | 138 000 | 92 800 | 106 525 | 108 500 | 100 785 |
Total Assets Less Current Liabilities | 7 016 908 | 7 704 094 | 6 703 240 | 7 256 982 | 7 826 554 | 8 407 667 | 7 481 182 | 7 938 217 | 8 387 224 | 8 149 939 |
Total Current Tax Expense Credit | | 190 964 | 100 308 | 139 487 | 131 874 | | 95 000 | 109 225 | 108 400 | 100 485 |
Total Deferred Tax Expense Credit | | | | | | | | 2 700 | 100 | 300 |
Total Operating Lease Payments | | | 104 068 | 112 191 | 119 242 | 123 855 | 121 414 | 109 191 | 105 329 | |
Trade Creditors Trade Payables | | 1 306 064 | 1 164 784 | 1 188 106 | 1 117 437 | 1 008 932 | 389 399 | 910 528 | 1 039 721 | 1 041 187 |
Trade Debtors Trade Receivables | | 2 074 185 | 1 890 353 | 1 716 136 | 1 815 008 | 1 682 822 | 727 881 | 1 374 818 | 1 424 360 | 1 591 874 |
Turnover Revenue | | 13 067 084 | 12 300 302 | 12 433 545 | 13 022 696 | 13 474 165 | 10 094 957 | 9 334 817 | 10 567 233 | |
Useful Life Intangible Assets Years | | | | | | 3 | | | | |
Wages Salaries | 707 765 | 705 899 | 752 866 | 779 284 | 823 747 | 817 707 | 809 435 | 692 764 | 666 870 | 689 816 |
Total Fees To Auditors | 8 098 | | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 3 249 | | | | | | | | |
Accruals Deferred Income Within One Year | 158 395 | 185 330 | | | | | | | | |
Amortisation Intangible Assets Expense | 11 021 | 1 898 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 5 005 435 | 5 610 446 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -56 610 | -56 610 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -21 893 | -20 241 | | | | | | | | |
Corporation Tax Due Within One Year | | 100 794 | | | | | | | | |
Corporation Tax Recoverable Current Asset | 464 | | | | | | | | | |
Creditors Due Within One Year | 1 485 965 | 1 837 401 | | | | | | | | |
Debtors Due After One Year | 5 005 435 | 5 610 446 | | | | | | | | |
Debtors Due Within One Year | 1 977 070 | 2 216 276 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 36 324 | 29 467 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 2 922 | 5 500 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 3 921 | 2 104 | | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 41 559 | 34 347 | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | 5 175 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 31 164 | 33 062 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 898 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 33 062 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 3 315 | 2 688 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -56 610 | -56 610 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 7 013 986 | 7 698 594 | | | | | | | | |
Number Shares Allotted | | 1 000 | | | | | | | | |
Other Creditors Due Within One Year | 1 881 | | | | | | | | | |
Other Interest Receivable Similar Income | 3 315 | 2 688 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -21 893 | -14 433 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | -5 808 | | | | | | | | |
Other Taxation Social Security Within One Year | 170 309 | 245 213 | | | | | | | | |
Pension Costs | 8 467 | 7 921 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 8 467 | 7 921 | | | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | | | |
Prepayments Accrued Income Current Asset | 47 383 | 39 635 | | | | | | | | |
Profit Loss For Period | 634 027 | 684 608 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 2 578 | | | | | | | | |
Provisions For Liabilities Charges | 2 922 | 5 500 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | | | | | | |
Staff Costs | 777 524 | 772 409 | | | | | | | | |
Tangible Fixed Assets Additions | | 12 892 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 552 888 | 565 780 | | | | | | | | |
Tangible Fixed Assets Depreciation | 468 412 | 497 879 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 29 467 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -173 201 | -181 824 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 190 740 | 191 654 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 189 686 | 190 964 | | | | | | | | |
Trade Creditors Within One Year | 1 155 380 | 1 306 064 | | | | | | | | |
Turnover Gross Operating Revenue | 12 779 455 | 13 067 084 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 189 686 | 185 789 | | | | | | | | |