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 |
Currency |
| | | | | | | | |
Net Worth | -2 742 | -79 857 | -180 508 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 13 114 | 35 082 | 109 194 | 119 502 | 629 020 | 2 399 024 | |
Current Assets | 151 155 | 333 458 | 380 626 | 402 466 | 772 427 | 882 153 | 2 778 980 | 5 449 801 | |
Debtors | 17 312 | 27 549 | 241 346 | 205 559 | 329 808 | 490 785 | 1 409 152 | 1 473 327 | |
Net Assets Liabilities | | | | | | 108 606 | 1 696 623 | 4 706 564 | |
Other Debtors | | | 42 871 | 27 341 | 22 272 | 20 000 | 26 314 | 20 045 | |
Property Plant Equipment | | | 375 661 | 454 110 | 341 588 | 384 162 | 594 270 | 758 298 | |
Total Inventories | | | 126 166 | 161 825 | 333 425 | 271 866 | 740 808 | 1 577 450 | 1 760 176 |
Cash Bank In Hand | 9 817 | 8 134 | 13 114 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -2 742 | -79 857 | -180 508 | | | | | | |
Stocks Inventory | 124 026 | 297 775 | 126 166 | | | | | | |
Tangible Fixed Assets | 774 | 17 800 | 375 663 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | -2 743 | -79 858 | -180 509 | | | | | | |
Shareholder Funds | -2 742 | -79 857 | -180 508 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 25 500 | |
Accrued Liabilities Deferred Income | | | | | | | 8 244 | 60 951 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 73 792 | 163 863 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 55 315 | 168 458 | 289 665 | 464 523 | 591 074 | 868 921 | 1 358 756 |
Acquired Through Business Combinations Intangible Assets | | | | | | | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 154 648 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 415 153 | 481 734 | 234 517 |
Administrative Expenses | | | | | | | 1 114 775 | 2 100 337 | 2 292 364 |
Amortisation Expense Intangible Assets | | | | | | | 73 792 | 90 071 | |
Amounts Owed By Group Undertakings | | | | | | | 229 249 | 493 359 | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | | | 493 359 | 3 534 963 |
Amounts Owed By Parent Entities | | | | | | | | | |
Amounts Owed By Related Parties | | | | | | | 229 249 | | |
Amounts Owed To Group Undertakings | | | 876 317 | 1 112 353 | 1 025 455 | 1 024 524 | 684 529 | 576 959 | |
Average Number Employees During Period | | | | | | 12 | 13 | 23 | 28 |
Cash Cash Equivalents | | | | | | | | 2 399 024 | 1 193 007 |
Comprehensive Income Expense | | | | | | | 1 561 217 | | |
Corporation Tax Payable | | | | | | | 335 017 | 411 933 | |
Cost Inventories Recognised As Expense Gross | | | | | | | | | 2 042 776 |
Cost Sales | | | | | | | 2 058 113 | 3 288 026 | 2 245 313 |
Creditors | | | 936 795 | 1 188 373 | 1 074 193 | 1 157 709 | 235 560 | 291 123 | |
Current Tax For Period | | | | | | | 349 916 | 711 933 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 13 513 | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | | | | | | 20 230 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 23 168 | 13 513 | |
Deferred Tax Liabilities | | | | | | | 38 067 | 51 580 | 71 810 |
Depreciation Expense Property Plant Equipment | | | | | | | 192 185 | 295 801 | |
Finance Lease Liabilities Present Value Total | | | | | | | 235 560 | 291 123 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 285 599 | 371 874 | |
Finished Goods | | | | | | | | 1 577 450 | 1 760 176 |
Finished Goods Goods For Resale | | | | | | | 740 808 | 1 577 450 | |
Fixed Assets | 774 | 17 800 | 375 663 | | | | 982 758 | 1 211 363 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 42 992 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 673 750 | 675 000 | 615 000 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 9 618 | -31 616 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 33 326 | -24 561 | |
Gross Profit Loss | | | | | | | 3 049 076 | 5 905 517 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 42 993 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 90 071 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 113 312 | 153 360 | 177 576 | 192 185 | 295 801 | 286 924 |
Intangible Assets | | | | | | | 388 488 | 453 065 | |
Intangible Assets Gross Cost | | | | | | | 462 280 | 616 928 | 616 928 |
Net Current Assets Liabilities | -3 516 | -97 657 | -556 171 | -785 907 | -301 766 | -275 556 | 1 090 381 | 3 968 786 | |
Number Shares Issued Fully Paid | | | | 1 | 1 | | | | |
Other Creditors | | | 42 684 | 2 872 | 2 740 | 62 416 | 10 737 | 18 943 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 169 | 32 153 | 2 718 | 65 634 | 17 954 | |
Other Disposals Intangible Assets | | | | | | | | | |
Other Disposals Property Plant Equipment | | | | 10 726 | 79 286 | 9 404 | 78 494 | 39 859 | |
Other Interest Expense | | | | | | | | | |
Other Operating Income Format1 | | | | | | | | | -2 423 |
Other Provisions Balance Sheet Subtotal | | | | | | | 129 689 | 130 882 | 132 767 |
Other Taxation Social Security Payable | | | 2 186 | 4 249 | 8 215 | 14 239 | 191 880 | 156 121 | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 9 343 | 12 656 | 20 343 |
Prepayments | | | | | | | | 27 597 | 19 785 |
Prepayments Accrued Income | | | | | | | 6 314 | 27 597 | |
Profit Loss | | | | | | | 1 561 217 | 3 036 741 | 1 231 103 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 934 301 | 3 805 180 | 1 532 111 |
Property Plant Equipment Gross Cost | | | 430 977 | 622 568 | 631 253 | 848 685 | 1 185 344 | 1 627 219 | 2 204 186 |
Property Plant Equipment Including Right-of-use Assets | | | | | | | | 758 298 | 845 430 |
Provisions | | | | | | | 167 756 | 182 462 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 167 756 | 182 462 | |
Social Security Costs | | | | | | | 43 253 | 88 022 | |
Staff Costs Employee Benefits Expense | | | | | | | 529 278 | 1 026 648 | 1 274 085 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 38 067 | 51 580 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 367 517 | 722 984 | 291 101 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 5 567 | -17 215 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 6 165 | 19 341 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 373 084 | 768 439 | 328 543 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 202 317 | 87 971 | 226 836 | | | |
Total Assets Less Current Liabilities | | | -180 508 | -331 797 | 39 822 | 108 606 | 1 734 690 | 5 180 149 | |
Total Current Tax Expense Credit | | | | | | | 349 916 | 754 926 | |
Trade Creditors Trade Payables | | | 15 608 | 68 899 | 37 783 | 56 530 | 416 397 | 832 210 | 1 569 190 |
Trade Debtors Trade Receivables | | | 198 475 | 178 218 | 307 536 | 470 785 | 1 153 589 | 932 326 | 867 169 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | -1 519 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -590 | |
Turnover Revenue | | | | | | | 5 107 189 | 9 193 543 | |
Wages Salaries | | | | | | | 476 682 | 925 970 | 1 135 133 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 3 126 | 8 608 | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 8 608 | |
Director Remuneration | | | | | | | 104 200 | 151 217 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 107 326 | 159 825 | |
Consideration For Shares Issued | 1 | | | | | | | | |
Creditors Due Within One Year | 154 671 | 431 115 | 936 797 | | | | | | |
Nominal Value Shares Issued | 1 | | | | | | | | |
Number Shares Allotted | 1 | 1 | 1 | | | | | | |
Number Shares Issued | 1 | | | | | | | | |
Value Shares Allotted | 1 | 1 | 1 | | | | | | |