Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-04-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | | |
Net Worth | -3 931 606 | -2 992 940 | -3 125 653 | 3 600 417 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 107 341 | 245 | 102 884 | 94 874 | | | | | | | |
Cash Bank On Hand | | | | 94 874 | 1 074 852 | 1 186 754 | 2 253 934 | 3 939 608 | 4 655 271 | 6 723 571 | 6 803 482 |
Current Assets | 3 831 454 | 3 821 941 | 7 716 480 | 9 126 412 | 14 711 064 | 26 716 977 | 42 485 385 | 48 588 250 | 49 127 191 | 62 263 987 | 67 558 945 |
Debtors | 1 586 345 | 1 582 979 | 2 625 568 | 3 057 786 | 3 310 674 | 7 459 158 | 6 910 412 | 7 153 402 | 7 288 442 | 6 181 855 | 8 128 269 |
Net Assets Liabilities | | | | 3 600 417 | 5 978 256 | 10 158 567 | 16 394 352 | 20 994 658 | 25 036 303 | 30 963 791 | 36 401 506 |
Other Debtors | | | | 28 916 | 118 453 | 154 898 | 371 502 | 410 431 | 642 302 | 559 988 | 119 658 |
Property Plant Equipment | | | | 23 473 | 147 294 | 301 880 | 283 358 | 442 322 | 1 169 764 | 659 179 | |
Stocks Inventory | 2 137 768 | 2 238 717 | 4 988 028 | 5 973 752 | | | | | | | |
Tangible Fixed Assets | 4 320 | 12 379 | 10 399 | 23 473 | | | | | | | |
Total Inventories | | | | 5 973 752 | 10 325 538 | 18 071 065 | 33 321 039 | 37 495 240 | 37 183 478 | 49 358 561 | 52 627 194 |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 6 510 000 | | | | | | | |
Profit Loss Account Reserve | -3 941 606 | -3 002 940 | -3 135 653 | -2 909 583 | | | | | | | |
Shareholder Funds | -3 931 606 | -2 992 940 | -3 125 653 | 3 600 417 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 16 000 | 21 675 | 12 950 | 20 006 | 20 255 |
Amount Specific Advance Or Credit Directors | | | | | | 563 387 | | | 4 940 464 | 2 468 082 | 1 424 521 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 563 387 | | | | 2 959 030 | 5 778 593 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 563 387 | | | 486 648 | 1 885 990 |
Director Remuneration | | | | | | 5 668 | 10 668 | 21 083 | 20 000 | 20 000 | 20 000 |
Dividend Recommended By Directors | | | | | | | | 40 000 | 110 000 | | |
Accounting Period Subsidiary | 2 013 | 2 014 | | | | | | | | | |
Accrued Liabilities | | | | 9 440 | 266 417 | 493 069 | 611 323 | 220 047 | 1 653 433 | 393 881 | 211 671 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 34 483 | 58 279 | 118 115 | 201 722 | 370 425 | 594 418 | 354 821 | 37 611 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | -49 757 | -40 995 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 166 435 | | | | |
Administrative Expenses | | | | 222 210 | 995 370 | 1 120 429 | 1 604 689 | 2 029 044 | 2 400 231 | 2 447 569 | 2 733 231 |
Amounts Owed By Directors | | | | | | 3 793 222 | | | | | 1 424 521 |
Amounts Owed By Group Undertakings | | | | 2 988 407 | 3 050 864 | 2 915 253 | 3 040 476 | 3 091 446 | 3 097 980 | 5 407 530 | 6 349 258 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | 338 462 | 3 253 835 | 3 247 982 | 3 248 435 | | |
Amounts Owed To Directors | | | | 1 614 842 | 1 085 809 | | | | 4 940 464 | 2 468 082 | |
Amounts Owed To Group Undertakings | | | | | 1 344 783 | 4 117 316 | 4 100 548 | 4 349 375 | 3 946 747 | 7 123 418 | 12 175 445 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | | | 23 | 40 | 49 | 53 | 53 | 54 | 63 |
Bank Borrowings | | | | 2 454 963 | 4 878 216 | 6 641 990 | 8 611 003 | 10 633 756 | 6 096 875 | 11 915 191 | 12 608 144 |
Bank Borrowings Overdrafts | | | | 2 454 963 | 468 825 | 820 000 | 1 716 341 | 1 034 056 | 1 895 833 | 129 167 | 12 608 144 |
Comprehensive Income Expense | | | | | | 4 180 311 | 6 235 785 | 4 640 306 | 4 151 643 | 9 407 100 | 4 274 103 |
Corporation Tax Payable | | | | | 1 867 | 759 457 | 1 060 513 | 1 861 195 | 214 320 | 1 326 035 | 1 124 817 |
Corporation Tax Recoverable | | | | 3 143 | | | | | | | |
Cost Sales | | | | 541 705 | 6 848 921 | 14 386 406 | 26 365 387 | 27 985 723 | 43 786 212 | 37 410 186 | 46 788 738 |
Creditors | | | | 5 549 771 | 475 282 | 821 659 | 1 738 721 | 1 085 806 | 1 984 883 | 129 167 | 34 094 385 |
Creditors Due Within One Year | 7 767 734 | 6 827 714 | 10 852 986 | 5 549 771 | | | | | | | |
Current Tax For Period | | | | | | 757 861 | 1 440 513 | 990 682 | 944 680 | 2 108 032 | 1 124 817 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | -23 528 | -247 186 |
Depreciation Expense Property Plant Equipment | | | | | | 59 835 | 101 666 | 196 966 | 305 284 | 274 073 | 190 005 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 18 058 | 28 263 | 81 291 | 513 670 | 43 627 |
Disposals Property Plant Equipment | | | | | | | 78 799 | 49 110 | 136 436 | 1 373 780 | 77 005 |
Dividends Paid | | | | | | | | 40 000 | 110 000 | 3 479 613 | |
Finance Lease Liabilities Present Value Total | | | | | 6 457 | 1 659 | 22 380 | 51 750 | 122 505 | | |
Fixed Asset Investments Additions | | 100 | | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 354 | 454 | 454 | 303 | | | | | | | |
Fixed Asset Investments Disposals | | | | 151 | | | | | | | |
Fixed Assets | 4 674 | 12 833 | 10 853 | 23 776 | 147 597 | 302 183 | 450 096 | 609 060 | 1 336 503 | 2 015 413 | 3 008 683 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 2 267 | 116 355 | 3 779 | 39 784 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 11 820 | 73 426 | 837 236 | 503 353 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 17 545 | 108 985 | 108 881 | 97 910 | 93 500 | 618 443 |
Gain Loss On Disposals Other Non-current Assets | | | | 549 999 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | 1 235 852 | 16 416 | 7 258 | -3 210 | -26 029 | 91 413 | -9 104 |
Gross Profit Loss | | | | -88 956 | 2 151 201 | 6 176 938 | 9 594 610 | 8 076 114 | 7 916 431 | 14 222 149 | 8 874 485 |
Increase Decrease In Existing Provisions | | | | | | | 6 679 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 23 796 | 59 836 | 101 666 | 196 966 | 305 284 | 274 073 | 190 005 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 79 885 | 291 771 | 526 872 | 390 622 | 296 940 | 742 317 |
Interest Expense On Bank Overdrafts | | | | | | 2 705 | 77 390 | 2 134 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 2 605 | 3 866 | 5 003 | |
Interest Payable Similar Charges Finance Costs | | | | 30 187 | 21 826 | 82 590 | 369 161 | 533 878 | 556 188 | 396 441 | 841 634 |
Investment Property | | | | | | | 166 435 | 166 435 | 166 435 | 166 435 | 166 435 |
Investment Property Fair Value Model | | | | | | | 166 435 | 166 435 | 166 435 | 166 435 | |
Investments Fixed Assets | 354 | 454 | 454 | 303 | 303 | 303 | 303 | 303 | 304 | 1 189 799 | 2 353 411 |
Investments In Group Undertakings | | | | 303 | 303 | 303 | 303 | 303 | 304 | 1 189 799 | 2 353 411 |
Issue Equity Instruments | | | | | | 6 510 000 | | | | 1 | |
Loans From Directors | | | | | | | 7 619 577 | 4 849 418 | 4 940 464 | 2 468 082 | |
Merchandise | | | | | | 438 174 | 274 866 | 274 866 | 20 000 | 234 130 | 1 290 381 |
Net Current Assets Liabilities | -3 936 280 | -3 005 773 | -3 136 506 | 3 576 641 | 6 305 941 | 10 722 554 | 17 734 167 | 21 549 265 | 25 847 172 | 29 190 277 | 33 464 560 |
Number Shares Allotted | | 10 000 | 10 000 | 6 500 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 6 500 000 | 6 500 000 | 6 500 000 | 6 500 000 | 6 500 000 | 6 500 000 | 1 |
Operating Profit Loss | | | | -293 742 | 1 164 581 | 5 065 259 | 8 050 413 | 6 191 123 | 5 742 389 | 11 861 817 | 6 192 632 |
Other Creditors | | | | 1 240 355 | 137 673 | 365 859 | 459 889 | 1 785 657 | 413 487 | 873 317 | 2 083 487 |
Other Deferred Tax Expense Credit | | | | | | 44 511 | 6 679 | 26 671 | 84 628 | -49 756 | -40 995 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 078 | 14 | 1 725 | 416 | | | 6 927 |
Other Operating Income Format1 | | | | 17 424 | 8 750 | 8 750 | 60 492 | 144 053 | 226 189 | 87 237 | 51 378 |
Other Taxation Social Security Payable | | | | 41 009 | 72 666 | 88 794 | 73 365 | 71 448 | 83 885 | 95 025 | 97 311 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 34 600 | 40 737 | 68 781 | 45 791 | 74 517 | 75 948 |
Percentage Associate Held By Direct Holdings | | 50 | 50 | | | | | | | | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 | 60 | 100 |
Prepayments | | | | 37 070 | 122 569 | 67 624 | 116 973 | 141 874 | 121 563 | 87 137 | 141 569 |
Profit Loss | | | | 226 070 | 2 377 839 | 4 180 311 | 6 235 785 | 4 640 306 | 4 151 643 | 9 407 100 | 4 274 103 |
Profit Loss On Ordinary Activities Before Tax | | | | 226 070 | 2 379 685 | 4 982 683 | 7 682 977 | 5 657 661 | 5 186 201 | 11 465 376 | 5 357 925 |
Property Plant Equipment Gross Cost | | | | 57 956 | 205 573 | 419 994 | 485 080 | 812 747 | 1 764 182 | 1 014 000 | 980 482 |
Provisions | | | | | | 44 511 | 51 190 | 77 861 | 162 489 | 112 732 | 71 737 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 44 511 | 51 190 | 77 861 | 162 489 | 112 732 | 71 737 |
Secured Debts | 2 054 570 | 1 871 337 | 1 545 655 | 2 454 963 | | | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | 6 500 000 | | | | | | | |
Social Security Costs | | | | | | 59 610 | 85 343 | 111 749 | 121 702 | 150 328 | 174 049 |
Staff Costs Employee Benefits Expense | | | | | | 686 308 | 886 985 | 1 199 401 | 1 439 928 | 1 506 591 | 1 698 549 |
Tangible Fixed Assets Additions | | 10 382 | | 17 248 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 39 581 | 49 963 | 40 708 | 57 956 | | | | | | | |
Tangible Fixed Assets Depreciation | 35 261 | 37 584 | 30 309 | 34 483 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 323 | 1 839 | 4 174 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 9 114 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 9 255 | | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | | | 164 114 | | | | 45 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 946 710 | 1 459 766 | 1 074 956 | 985 378 | 2 178 421 | 1 339 481 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -16 781 | | | | -10 317 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 19 672 | | -26 671 | -40 982 | -145 132 | 953 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 699 | 4 207 | -1 586 | 284 | 283 | 891 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | -1 595 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 1 846 | 802 372 | 1 447 192 | 1 017 353 | 1 034 558 | 2 058 276 | 1 083 822 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 147 617 | 214 421 | 143 885 | 376 777 | 1 087 871 | 623 598 | 2 223 |
Total Assets Less Current Liabilities | -3 931 606 | -2 992 940 | -3 125 653 | 3 600 417 | 6 453 538 | 11 024 737 | 18 184 263 | 22 158 327 | 27 183 675 | 31 205 690 | 36 473 243 |
Total Borrowings | | | | 2 454 963 | 4 889 202 | 6 648 447 | 8 657 422 | 10 749 286 | 8 204 263 | 12 044 358 | |
Total Operating Lease Payments | | | | | | 60 748 | 19 543 | 20 990 | 18 515 | 19 959 | 20 428 |
Trade Creditors Trade Payables | | | | 189 162 | 1 081 988 | 4 343 140 | 3 907 302 | 4 238 365 | 5 808 303 | 8 878 761 | 5 793 510 |
Trade Debtors Trade Receivables | | | | 250 | 18 788 | 189 699 | 127 626 | 261 669 | 178 162 | 127 200 | 93 263 |
Turnover Revenue | | | | 452 749 | 9 000 122 | 20 563 344 | 35 959 997 | 36 061 837 | 51 702 643 | 51 632 335 | 53 463 223 |
Wages Salaries | | | | | | 592 098 | 760 905 | 1 018 871 | 1 272 435 | 1 281 746 | 1 448 552 |
Work In Progress | | | | | | 17 632 891 | 33 046 173 | 37 220 374 | 37 163 478 | 49 124 431 | 51 336 813 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 26 671 | | | |
Dividend Per Share Interim | | | | | | | | 4 | 11 | | |
Dividends Paid On Shares Interim | | | | | | | | 40 000 | 110 000 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | 48 277 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 5 250 | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | 1 | |
Total Current Tax Expense Credit | | | | | | | | 990 682 | 949 930 | 2 108 032 | |