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 | 98 197 | -115 731 | 432 543 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 454 295 | 243 639 | 1 599 791 | 291 138 | 1 312 623 | 1 954 474 | 1 524 551 | 2 120 388 |
Current Assets | 56 367 | 134 545 | 697 158 | 631 640 | 2 125 214 | 1 969 611 | 3 982 219 | 7 550 986 | 11 156 904 | 7 305 122 |
Debtors | 4 439 | 16 567 | 54 114 | 93 587 | 125 536 | 57 069 | 627 896 | 1 125 005 | 2 604 096 | 1 508 262 |
Net Assets Liabilities | | | | 433 395 | 1 733 844 | 1 194 326 | 1 074 429 | 5 382 003 | 5 197 601 | 4 288 431 |
Other Debtors | | | 53 304 | 33 561 | 94 983 | 24 488 | 600 534 | 958 589 | 440 365 | 448 714 |
Property Plant Equipment | | | 91 934 | 141 499 | 127 947 | 182 093 | 179 804 | 253 368 | 746 410 | 708 648 |
Total Inventories | | | 188 749 | 294 414 | 399 887 | 1 621 404 | 2 041 700 | 4 471 507 | 7 028 257 | |
Cash Bank In Hand | 31 928 | 22 028 | 454 295 | | | | | | | |
Stocks Inventory | 20 000 | 95 950 | 188 749 | | | | | | | |
Tangible Fixed Assets | 66 422 | 77 640 | 91 934 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 120 | 120 | 145 | | | | | | | |
Profit Loss Account Reserve | -85 749 | -299 677 | -461 550 | | | | | | | |
Shareholder Funds | 98 197 | -115 731 | 432 543 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 6 800 | 9 800 | 10 584 |
Accrued Liabilities Deferred Income | | | | | | | | 314 551 | 343 787 | 418 001 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 67 755 | 119 841 | 178 779 | 244 156 | 283 888 | 384 972 | 321 772 | 522 226 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 650 572 | 162 692 |
Administrative Expenses | | | | | | | | 6 575 788 | 9 705 471 | 9 282 893 |
Amounts Owed By Related Parties | | | | 2 007 | | | | | | |
Average Number Employees During Period | | | | | | 24 | 38 | 65 | 98 | 98 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 312 623 | 1 954 474 | 1 524 551 | 2 120 388 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | -126 562 | 1 562 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | -126 562 | |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | | | | | -50 |
Corporation Tax Payable | | | | | | | | 765 407 | 287 644 | |
Cost Sales | | | | | | | | 29 301 267 | 30 283 557 | 27 031 957 |
Creditors | | | | 432 229 | 497 566 | 926 422 | 3 053 431 | 2 359 616 | 6 551 422 | 3 593 728 |
Current Tax For Period | | | | | | | | 700 000 | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | 8 931 | 219 714 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 28 622 | 91 556 | -22 730 |
Depreciation Expense Property Plant Equipment | | | | | | | | 101 084 | 157 530 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 101 084 | 157 530 | 200 454 |
Finished Goods Goods For Resale | | | | | | | | 4 471 507 | 7 028 257 | 3 676 472 |
Fixed Assets | | | | | | | 179 804 | 253 418 | 746 460 | 708 648 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 8 545 | -26 271 | 1 376 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 8 333 | 46 500 | 37 933 | 4 500 | 490 000 | 375 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -73 154 | 6 966 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 459 222 | -3 129 566 | 1 130 047 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 295 859 | 1 349 403 | -1 097 396 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | 2 429 807 | 2 556 750 | -3 351 785 |
Government Grant Income | | | | | | | | 2 557 | | |
Gross Profit Loss | | | | | | | | 11 553 880 | 9 450 664 | |
Income From Related Parties | | | | | | | | 307 349 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 119 657 | -298 646 | -243 263 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -641 851 | 429 923 | -595 837 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -54 250 | -179 117 | -44 381 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 52 086 | 58 938 | 65 377 | 81 246 | 101 084 | 157 530 | 200 454 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 23 626 | |
Interest Income On Bank Deposits | | | | | | | | 47 | 220 | 4 761 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 47 | 220 | |
Interest Paid Classified As Operating Activities | | | | | | | | | -23 626 | -38 907 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 23 626 | 38 907 |
Interest Received Classified As Investing Activities | | | | | | | | -1 297 | -6 470 | -4 761 |
Investments Fixed Assets | | | | | | | | 50 | 50 | |
Investments In Group Undertakings Participating Interests | | | | | | | | 50 | | |
Investments In Joint Ventures | | | | | | | | 50 | 50 | |
Issue Equity Instruments | | | | | | | | | | 11 |
Net Cash Generated From Operations | | | | | | | | -896 845 | 873 864 | -2 577 442 |
Net Current Assets Liabilities | 31 775 | -193 371 | 342 685 | 199 411 | 1 627 648 | 1 043 189 | 928 788 | 5 191 370 | 4 605 482 | 3 711 394 |
Net Finance Income Costs | | | | | | | | 1 297 | 6 470 | 4 761 |
Number Shares Issued Fully Paid | | | | | 16 460 | | | | | |
Operating Profit Loss | | | | | | | | 4 980 649 | -254 807 | |
Other Creditors | | | 354 473 | 432 229 | 98 163 | 72 065 | 426 196 | 5 503 | 100 416 | 101 562 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 41 514 | | 220 730 | |
Other Disposals Property Plant Equipment | | | | | | | 41 514 | | 220 730 | |
Other Interest Income | | | | | | | | 1 250 | 6 250 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 1 297 | 6 470 | 4 761 |
Other Operating Income Format1 | | | | | | | | 2 557 | | 4 308 |
Other Remaining Borrowings | | | | | | | | | 1 540 003 | |
Other Taxation Social Security Payable | | | | 42 989 | 49 399 | 205 419 | 239 562 | 370 419 | 254 749 | 108 290 |
Par Value Share | 0 | 1 | 1 | | 1 | | | | | |
Payments To Acquire Interests In Joint Ventures Classified As Investing Activities | | | | | | | | -50 | | |
Payments To Redeem Own Shares | | | | | | | | | | 11 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 26 384 | 60 479 | 68 317 |
Percentage Class Share Held In Joint Venture | | | | | | | | 50 | 50 | |
Prepayments Accrued Income | | | | | | | | 689 432 | 1 430 652 | 673 957 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -1 803 516 | |
Profit Loss | | | | | | | | 4 307 574 | -184 402 | -909 181 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 4 981 946 | -271 963 | -976 292 |
Property Plant Equipment Gross Cost | | | 159 689 | 261 340 | 306 726 | 426 249 | 463 692 | 638 340 | 1 068 182 | 1 230 874 |
Provisions For Liabilities Balance Sheet Subtotal | | | | -92 485 | 21 751 | 30 956 | 34 163 | 62 785 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | -256 250 | |
Purchase Property Plant Equipment | | | | | | | | -174 648 | -650 572 | -162 692 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -263 513 | -1 540 003 |
Social Security Costs | | | | | | | | 131 808 | 170 229 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 661 864 | 2 822 833 | 3 130 222 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 62 785 | 154 341 | 131 611 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | 265 236 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 946 570 | -51 673 | -200 140 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | 15 068 | 19 830 | -43 680 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 24 073 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 674 372 | -87 561 | -67 111 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 101 651 | 45 386 | 119 523 | 78 957 | 174 648 | | |
Total Assets Less Current Liabilities | 98 197 | -115 731 | 434 619 | 340 910 | 1 755 595 | 1 225 282 | 1 108 592 | 5 444 788 | 5 351 942 | 4 420 042 |
Total Borrowings | | | | | | | | | 1 540 003 | |
Total Current Tax Expense Credit | | | | | | | | 645 750 | -179 117 | |
Total Operating Lease Payments | | | | | | | | 40 855 | 53 975 | |
Trade Creditors Trade Payables | | | 192 292 | 231 111 | 350 004 | 648 938 | 2 387 673 | 903 736 | 4 024 823 | 2 965 875 |
Trade Debtors Trade Receivables | | | 810 | 58 019 | 30 553 | 32 581 | 27 362 | 166 416 | 733 079 | 385 591 |
Turnover Revenue | | | | | | | | 40 855 147 | 39 734 221 | |
Wages Salaries | | | | | | | | 1 503 672 | 2 592 125 | 2 855 156 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 1 534 | 8 768 | |
Director Remuneration | | | | | | | | 194 670 | 346 034 | 388 798 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | 196 204 | 354 802 | 434 640 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | | | | 30 000 |
Creditors Due Within One Year | 24 592 | 327 916 | 354 473 | | | | | | | |
Number Shares Allotted | 12 000 | 12 000 | 14 500 | | | | | | | |
Share Capital Allotted Called Up Paid | 120 | 120 | 145 | | | | | | | |
Share Premium Account | 183 826 | 183 826 | 893 948 | | | | | | | |
Tangible Fixed Assets Additions | 83 027 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 83 027 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 16 605 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 16 605 | | | | | | | | | |
Creditors Due After One Year | | | 2 076 | | | | | | | |