Profit & Loss |
Date of Accounts |
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 | 54 777 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 134 180 | 348 872 | 180 260 | 574 825 | 674 854 | 789 374 | 589 961 | 280 914 |
Current Assets | 150 667 | 418 773 | 806 721 | 1 196 579 | 1 197 031 | 1 455 437 | 1 560 541 | 1 660 535 |
Debtors | 16 487 | 69 901 | 626 461 | 604 914 | 514 617 | 651 827 | 952 318 | 1 360 867 |
Net Assets Liabilities | 54 777 | 137 281 | 125 650 | 338 762 | 451 352 | 470 466 | 656 147 | 618 375 |
Property Plant Equipment | 84 950 | 92 699 | 544 875 | 835 040 | 810 845 | 850 197 | 785 262 | 1 062 264 |
Total Inventories | | | | 16 840 | 7 560 | 14 236 | 18 262 | 18 754 |
Cash Bank In Hand | 134 180 | | | | | | | |
Intangible Fixed Assets | 1 660 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 54 777 | | | | | | | |
Other Debtors | 9 350 | 9 350 | 19 350 | 23 757 | 19 350 | 29 350 | 5 750 | |
Tangible Fixed Assets | 84 950 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Profit Loss Account Reserve | 54 677 | | | | | | | |
Shareholder Funds | 54 777 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | 5 378 | 10 552 | 11 737 | 82 421 | 69 949 | 118 150 | 32 412 | 61 481 |
Accumulated Amortisation Impairment Intangible Assets | 415 | 830 | 1 245 | 1 660 | 2 075 | 2 075 | 2 075 | 2 075 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 499 | 15 460 | 28 114 | 99 511 | 177 587 | 257 309 | 348 505 | 465 257 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 393 754 |
Amounts Owed By Related Parties | | | | | | | 646 479 | 1 020 508 |
Amounts Owed To Related Parties | | | | | | | | 8 266 |
Average Number Employees During Period | | | | 75 | 60 | 38 | 43 | 42 |
Bank Borrowings | | | 335 000 | 486 111 | 643 611 | 581 462 | 437 869 | 301 444 |
Creditors | 97 835 | 371 176 | 335 000 | 486 111 | 1 003 611 | 881 462 | 647 869 | 634 969 |
Current Tax For Period | 10 909 | 20 802 | | | | | 116 256 | |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | -354 422 | -114 615 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | | | | -23 688 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -7 127 | 112 030 |
Dividend Per Share Final | | | | | | | 3 000 | 1 000 |
Dividends Paid | | | | 50 000 | 50 000 | 200 000 | 300 000 | -100 000 |
Dividends Paid On Shares Final | | | | | | | 300 000 | 100 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 118 730 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -345 | | | | | -42 649 | |
Increase Decrease In Loans Owed By Related Parties Attributable To Interest Transactions | | | | | | | 1 683 | 2 453 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 8 961 | 12 654 | 71 397 | 78 076 | 79 722 | 91 196 | 116 752 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | 1 113 729 | 517 772 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | | 15 422 |
Intangible Assets Gross Cost | 2 075 | 2 075 | 2 075 | 2 075 | 2 075 | 2 075 | 2 075 | 2 075 |
Loans Owed By Related Parties | | | | | | -45 525 | 715 465 | 1 121 075 |
Loans Owed To Related Parties | | | | | | | | -8 266 |
Net Current Assets Liabilities | -31 833 | 47 597 | -49 643 | 57 481 | 698 423 | 586 382 | 596 278 | 380 634 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | | 10 000 | 10 000 | 100 |
Other Creditors | 980 | 3 215 | 28 475 | 47 059 | 53 790 | 53 257 | 48 100 | 51 349 |
Other Inventories | | | | | | | 18 262 | 18 754 |
Other Remaining Borrowings | | | 450 000 | 450 000 | 360 000 | 60 000 | 80 000 | 130 000 |
Par Value Share | 1 | 1 | 1 | 1 | | 0 | 0 | 1 |
Prepayments | 7 137 | 11 175 | 8 323 | 41 351 | 11 512 | 44 729 | 88 923 | 98 965 |
Profit Loss | 54 677 | 82 504 | -11 631 | 263 112 | 162 590 | 219 114 | 485 681 | 62 228 |
Property Plant Equipment Gross Cost | 91 449 | 108 159 | 572 989 | 934 551 | 988 432 | 1 107 506 | 1 133 767 | 1 527 521 |
Provisions For Liabilities Balance Sheet Subtotal | | 4 260 | 35 412 | 68 063 | 54 305 | 84 651 | 77 524 | 189 554 |
Taxation Social Security Payable | | | | | | | 28 080 | 31 775 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 10 909 | 25 062 | | | | | 66 480 | 112 030 |
Total Assets Less Current Liabilities | 54 777 | 141 541 | 496 062 | 892 936 | 1 509 268 | 1 436 579 | 1 381 540 | 1 442 898 |
Total Borrowings | | | | 486 111 | 863 611 | 761 462 | 487 869 | 634 969 |
Trade Creditors Trade Payables | 27 253 | 65 768 | 165 218 | 165 913 | 139 276 | 354 390 | 493 872 | 607 009 |
Trade Debtors Trade Receivables | | 1 070 | 22 168 | 11 368 | 12 155 | 14 836 | 119 585 | 112 482 |
Amount Specific Advance Or Credit Directors | | | | | 249 | 54 575 | 68 970 | 100 567 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 54 824 | 14 395 | 31 581 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 1 321 |
Director Remuneration | 12 032 | 48 000 | | | | | 68 667 | 78 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 249 | | | |
Additional Provisions Increase From New Provisions Recognised | | 4 260 | 31 152 | 32 651 | -13 758 | 30 346 | -7 127 | |
Administrative Expenses | 111 114 | 282 045 | | | | | | |
Amortisation Expense Intangible Assets | 415 | 415 | | | | | | |
Amounts Owed By Group Undertakings | | | 519 288 | 528 438 | 471 600 | 490 600 | 646 479 | |
Amounts Owed To Group Undertakings | | | | 99 856 | 50 000 | 100 000 | | |
Applicable Tax Rate | 20 | 20 | | | | | | |
Bank Borrowings Overdrafts | | | 335 000 | 486 111 | 643 611 | 581 462 | 437 869 | |
Comprehensive Income Expense | 54 677 | 82 504 | | | | | | |
Corporation Tax Payable | 10 909 | 20 853 | | | 40 996 | 105 592 | 150 291 | |
Cost Sales | 246 692 | 558 480 | | | | | | |
Creditors Due After One Year | 97 835 | | | | | | | |
Creditors Due Within One Year | 84 665 | | | | | | | |
Deferred Tax Liabilities | | 4 260 | 35 412 | 68 063 | 54 305 | 84 651 | 77 524 | |
Depreciation Expense Property Plant Equipment | 6 499 | 8 961 | | | | | | |
Fixed Assets | 86 610 | 93 944 | 545 705 | 835 455 | 810 845 | 850 197 | 785 262 | |
Further Operating Expense Item Component Total Operating Expenses | 329 | 1 500 | | | | | | |
Gross Profit Loss | 176 700 | 389 579 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 415 | 415 | 415 | 415 | | | |
Intangible Assets | 1 660 | 1 245 | 830 | 415 | | | | |
Intangible Fixed Assets Additions | 2 075 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 415 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 415 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 2 075 | | | | | | | |
Issue Equity Instruments | 200 | | | | | | | |
Merchandise | | | | 16 840 | 7 560 | 14 236 | 18 262 | |
Number Shares Allotted | 100 | | | | | | | |
Operating Profit Loss | 65 586 | 107 534 | | | | | | |
Other Deferred Tax Expense Credit | | 4 260 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | 32 | | | | | | |
Other Taxation Social Security Payable | 5 555 | 8 235 | 9 858 | 13 472 | 25 391 | 12 649 | 159 588 | |
Profit Loss On Ordinary Activities Before Tax | 65 586 | 107 566 | | | | | | |
Provisions | | 4 260 | 35 412 | 68 063 | 54 305 | 84 651 | 77 524 | |
Recoverable Value-added Tax | | | 57 332 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |
Social Security Costs | 6 159 | 24 618 | | | | | | |
Staff Costs Employee Benefits Expense | 146 571 | 405 829 | | | | | | |
Tangible Fixed Assets Additions | 91 449 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 91 449 | | | | | | | |
Tangible Fixed Assets Depreciation | 6 499 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 6 499 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | 13 117 | 21 513 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -2 242 | -1 467 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 34 | 1 101 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 16 710 | 464 830 | 361 562 | 53 881 | 119 074 | 26 261 | |
Turnover Revenue | 423 392 | 948 059 | | | | | | |
Wages Salaries | 140 412 | 381 211 | | | | | | |
Corporation Tax Recoverable | | | | | | 17 737 | 22 595 | |