Profit & Loss |
Date of Accounts |
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 | 2023-06-30 |
Currency |
| | | | | | | | | | | |
Net Worth | 2 125 474 | 2 606 661 | 3 111 795 | 3 969 726 | 4 322 372 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 2 173 284 | 1 164 476 | 1 458 428 | 2 327 800 | 3 593 768 | 4 682 901 | 7 108 970 | 8 368 111 |
Current Assets | 3 621 104 | 4 163 855 | 3 790 060 | 5 292 856 | 5 725 793 | 7 136 853 | 7 592 380 | 8 554 965 | 8 932 075 | 10 379 626 | 12 365 884 | 13 512 335 |
Debtors | 1 826 670 | 1 924 588 | 1 724 095 | 2 108 203 | 2 265 225 | 4 756 396 | 4 778 618 | 4 850 167 | 3 922 343 | 4 249 605 | 3 642 230 | 3 273 192 |
Net Assets Liabilities | | | | | | | | | | | 11 318 359 | 12 709 645 |
Other Debtors | | | | | 369 309 | 2 999 476 | 2 453 609 | 2 067 821 | 1 761 602 | 852 831 | 526 491 | 92 699 |
Property Plant Equipment | | | | | 202 609 | 512 324 | 502 226 | 518 374 | 633 239 | 684 361 | 618 928 | 572 999 |
Total Inventories | | | | | 1 287 284 | 1 215 981 | 1 355 334 | 1 376 998 | 1 415 964 | 1 447 120 | 1 614 684 | 1 871 032 |
Cash Bank In Hand | 873 834 | 1 169 671 | 996 019 | 1 958 956 | 2 173 284 | | | | | | | |
Intangible Fixed Assets | 920 000 | 690 000 | 460 000 | 230 000 | | | | | | | | |
Stocks Inventory | 920 600 | 1 069 596 | 1 069 946 | 1 225 697 | 1 287 284 | | | | | | | |
Tangible Fixed Assets | 241 922 | 241 393 | 222 639 | 228 353 | 202 609 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 2 045 472 | 2 526 659 | 3 031 793 | 3 889 724 | 4 242 370 | | | | | | | |
Shareholder Funds | 2 125 474 | 2 606 661 | 3 111 795 | 3 969 726 | 4 322 372 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 8 000 | 8 000 |
Other Non-audit Services Entity Subsidiaries Fees | | | | | | | | | | | | 2 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 92 665 | 59 490 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 1 150 000 | 1 150 000 | 1 150 000 | 1 150 000 | | 1 150 000 | | 1 150 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 230 048 | 289 389 | 354 197 | 424 445 | 519 829 | 645 382 | 771 095 | 912 896 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 95 872 |
Administrative Expenses | | | | | | | | | | 2 858 825 | 1 809 673 | 2 627 779 |
Amounts Owed To Directors | | | | | | | | | | | 5 368 | 13 570 |
Applicable Tax Rate | | | | | | | | | | | | 25 |
Average Number Employees During Period | | | | | | | | 48 | 49 | 49 | 61 | 64 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 4 682 901 | 7 108 970 | 8 368 111 |
Comprehensive Income Expense | | | | | | | | | | 2 048 706 | 3 007 000 | 1 941 286 |
Corporation Tax Payable | | | | | | | | | | 414 512 | 720 404 | 299 792 |
Cost Sales | | | | | | | | | | 5 671 268 | 6 194 261 | 6 398 544 |
Creditors | | | | | 1 606 030 | 2 140 885 | 1 612 960 | 1 649 623 | 1 670 641 | 1 926 608 | 1 666 453 | 1 288 158 |
Current Tax For Period | | | | | | | | | | 465 461 | 720 404 | 534 792 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | 87 531 |
Deferred Tax Liabilities | | | | | | | | | | | | 87 531 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 125 553 | 125 713 | 141 802 |
Distribution Average Number Employees | | | | | | | | | | | 59 | 62 |
Dividends Paid | | | | | | 420 000 | 480 000 | 637 000 | 741 200 | 806 000 | 826 020 | 550 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -806 000 | -826 020 | 550 000 |
Dividends Paid On Shares | | | | | | | | | | | 826 020 | 550 000 |
Finished Goods | | | | | 1 287 284 | 1 215 981 | 1 355 334 | 1 376 998 | 1 415 964 | 1 447 120 | 1 614 684 | 1 795 926 |
Fixed Assets | 1 161 922 | 931 393 | 682 639 | 458 353 | 202 609 | 512 324 | 502 226 | 518 374 | 633 239 | 684 361 | 618 928 | 572 999 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | | 10 124 | -33 175 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -160 015 | -571 415 | 67 289 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -652 100 | 334 750 | 369 038 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | -167 564 | -256 348 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 649 986 | 122 374 |
Gross Profit Loss | | | | | | | | | | 5 330 761 | 5 483 832 | 5 006 841 |
Income Expense Recognised Directly In Equity | | | | | | | | | | | -826 020 | -550 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -50 949 | -414 512 | 955 404 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 089 133 | 2 426 069 | 1 259 141 |
Increase Decrease In Existing Provisions | | | | | | | | | | | | 87 531 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | | 1 250 939 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 59 341 | 64 808 | 70 248 | 95 384 | | 125 713 | 141 802 |
Intangible Assets Gross Cost | | | | | 1 150 000 | 1 150 000 | 1 150 000 | 1 150 000 | | 1 150 000 | 1 150 000 | 1 150 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 53 | 70 |
Interest Income On Bank Deposits | | | | | | | | | | | 17 861 | 141 442 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -452 | -53 | 6 911 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 452 | 53 | 6 911 |
Interest Received Classified As Operating Activities | | | | | | | | | | | 17 861 | 141 442 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 479 690 | 548 027 | -541 798 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 161 650 | 42 419 | -95 872 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -1 730 473 | -3 016 515 | 1 896 811 |
Net Cash Generated From Operations | | | | | | | | | | -1 781 874 | -3 431 080 | 2 717 684 |
Net Current Assets Liabilities | 963 552 | 1 675 268 | 2 429 156 | 3 511 373 | 4 119 763 | 4 995 968 | 5 979 420 | 6 905 342 | 7 261 434 | 8 453 018 | 10 699 431 | 12 224 177 |
Net Debt Funds | | | | | | | | | | | -7 103 602 | -8 354 541 |
Net Deferred Tax Liability Asset | | | | | | | | | | | | 87 531 |
Operating Profit Loss | | | | | | | | | | 2 499 594 | 3 709 596 | 2 429 078 |
Other Creditors | | | | | 254 202 | 410 373 | 179 506 | 181 421 | 175 233 | 41 064 | 35 429 | 63 707 |
Other Finance Costs | | | | | | | | | | | | 6 841 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 15 025 | 17 861 | 141 442 |
Other Operating Income Format1 | | | | | | | | | | 27 658 | 35 437 | 50 016 |
Other Remaining Operating Income | | | | | | | | | | | 2 770 | 14 016 |
Other Taxation Social Security Payable | | | | | 314 312 | 866 509 | 366 393 | 409 565 | 299 836 | 17 594 | 21 413 | 266 292 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | | 46 548 | 50 965 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 74 782 | 46 548 | 50 965 |
Prepayments Accrued Income | | | | | | | | | | | 243 675 | 336 479 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | 5 368 | 8 202 |
Production Average Number Employees | | | | | | | | | | | 2 | 2 |
Profit Loss | | | | | | 1 605 920 | 1 453 354 | 1 579 070 | 1 212 157 | 2 048 706 | 3 007 000 | 1 941 286 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 514 167 | 3 727 404 | 2 563 609 |
Property Plant Equipment Gross Cost | | | | | 432 657 | 801 713 | 856 423 | 942 819 | 1 153 068 | 1 329 743 | 1 390 023 | 1 485 895 |
Provisions | | | | | | | | | | | | 87 531 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | | 87 531 |
Purchase Property Plant Equipment | | | | | | | | | | -176 675 | -60 280 | 95 872 |
Raw Materials | | | | | | | | | | | | 75 106 |
Rental Leasing Income | | | | | | | | | | | 32 667 | 36 000 |
Social Security Costs | | | | | | | | | | 82 486 | 95 348 | 119 646 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 334 287 | 1 388 683 | 1 540 738 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 708 207 | 640 902 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 10 578 | 6 919 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 619 | 4 495 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 465 461 | 720 404 | 622 323 |
Total Assets Less Current Liabilities | 2 125 474 | 2 606 661 | 3 111 795 | 3 969 726 | 4 322 372 | 5 508 292 | 6 481 646 | 7 423 716 | 7 894 673 | 9 137 379 | 11 318 359 | 12 797 176 |
Trade Creditors Trade Payables | | | | | 1 037 516 | 864 003 | 1 067 061 | 1 058 637 | 1 195 572 | 1 177 629 | 552 520 | 585 307 |
Trade Debtors Trade Receivables | | | | | 1 895 916 | 1 756 920 | 2 325 009 | 2 782 346 | 2 160 741 | 2 758 586 | 2 863 799 | 2 844 014 |
Turnover Revenue | | | | | | | | | | 11 002 029 | 11 678 093 | 11 405 385 |
Wages Salaries | | | | | | | | | | 1 177 019 | 1 246 787 | 1 370 127 |
Advances Credits Directors | | | | | | | | | | 280 889 | 2 897 | 13 570 |
Advances Credits Made In Period Directors | | | | | | | | | | | 277 992 | 16 467 |
Director Remuneration | | | | | | | | | | 18 300 | 19 200 | 20 460 |
Dividend Recommended By Directors | | | | | | | | | | | 826 020 | |
Creditors Due Within One Year | 2 657 552 | 2 488 587 | 1 360 904 | 1 781 483 | 1 606 030 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 230 000 | 460 000 | 690 000 | 920 000 | 1 150 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 230 000 | 230 000 | 230 000 | 230 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 1 150 000 | 1 150 000 | 1 150 000 | 1 150 000 | | | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 2 | 2 | 2 | 2 | | 2 | |
Revaluation Reserve | 80 000 | 80 000 | 80 000 | 80 000 | 80 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 24 961 | 10 054 | 45 662 | 25 381 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 360 313 | 385 274 | 395 328 | 438 990 | 432 657 | | | | | | | |
Tangible Fixed Assets Depreciation | 118 391 | 143 881 | 172 689 | 210 637 | 230 048 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 490 | 28 808 | 37 948 | 35 960 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | | 16 549 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 2 000 | 31 714 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 369 056 | 54 710 | 86 396 | 210 249 | | 60 280 | |
Accrued Liabilities | | | | | | | | | | 82 541 | 92 664 | |
Depreciation Amortisation Expense | | | | | | | | | | 125 551 | 125 712 | |
Dividends Paid On Shares Interim | | | | | | | | | | 806 000 | 826 020 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -542 443 | 649 986 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 31 156 | 167 563 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | 452 | 53 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -15 025 | -17 861 | |
Prepayments | | | | | | | | | | 357 298 | 243 675 | |
Proceeds From Issuing Shares | | | | | | | | | | -2 | | |