Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-03-31 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | |
Net Worth | 2 | 2 | 2 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 410 010 | 472 500 | 471 331 | 649 761 | 1 939 180 | 2 988 132 |
Current Assets | | | | 2 419 042 | 2 670 751 | 3 174 544 | 3 670 986 | 4 711 710 | 6 501 958 |
Debtors | | | | 84 366 | 1 441 126 | 1 658 844 | 1 946 230 | 1 816 249 | 2 130 458 |
Net Assets Liabilities | | | | 651 615 | 1 699 499 | 2 853 307 | 3 082 990 | 3 648 716 | 5 125 378 |
Other Debtors | | | | 180 735 | 42 670 | 40 340 | 45 075 | 6 843 | 6 202 |
Property Plant Equipment | | | | 133 188 | 108 189 | 247 002 | 240 953 | 216 592 | 175 999 |
Total Inventories | | | | 513 580 | 757 125 | 1 044 369 | 1 074 995 | 956 281 | 1 383 368 |
Net Assets Liabilities Including Pension Asset Liability | 2 | 2 | 2 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 2 | 2 | 2 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 15 000 | 17 000 |
Accrued Liabilities Deferred Income | | | | 1 076 791 | 565 832 | 740 099 | 274 869 | 378 390 | 316 853 |
Accumulated Amortisation Impairment Intangible Assets | | | | 1 210 854 | 1 505 505 | 1 788 908 | 2 086 847 | 2 610 555 | 2 865 971 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 262 891 | 300 947 | 164 329 | 192 909 | 236 205 | 290 308 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 4 163 | | 1 339 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 19 130 | 176 289 | 38 040 | | 20 003 |
Administrative Expenses | | | | 1 902 374 | | | | 2 002 965 | 2 035 245 |
Amortisation Expense Intangible Assets | | | | | | | | 260 689 | 260 597 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 260 689 | 260 597 |
Average Number Employees During Period | | | | | | | | 72 | 68 |
Bank Borrowings | | | | 434 619 | 382 399 | 328 052 | 271 660 | 150 087 | 85 177 |
Bank Borrowings Overdrafts | | | | 382 040 | 327 405 | 257 680 | 201 288 | 79 715 | 14 805 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 4 755 | 60 913 | 52 419 | 43 925 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 939 180 | 2 988 132 |
Corporation Tax Payable | | | | 298 856 | 403 411 | 184 954 | 197 181 | 213 030 | 395 595 |
Cost Sales | | | | | | | | 2 941 446 | 2 804 264 |
Creditors | | | | 1 414 081 | 347 758 | 261 751 | 201 288 | 79 715 | 14 805 |
Current Tax For Period | | | | | | | | 578 363 | 750 060 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -2 444 | 1 211 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | -2 832 | 1 211 |
Depreciation Expense Property Plant Equipment | | | | | | | | 54 244 | 60 596 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | 54 244 | 60 596 |
Dividends Paid | | | | | | 474 469 | 1 424 169 | 2 142 030 | 1 350 545 |
Dividends Paid Classified As Financing Activities | | | | | | | | -2 142 030 | -1 350 545 |
Dividends Paid On Shares | | | | | | 1 475 926 | | | |
Dividends Paid On Shares Interim | | | | | | | | 2 142 030 | 1 350 545 |
Finance Lease Liabilities Present Value Total | | | | 36 636 | 20 353 | 4 071 | 4 070 | | |
Fixed Assets | | | | 2 222 309 | 1 888 522 | 1 722 928 | 1 420 279 | 873 086 | 571 896 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 62 330 | 64 910 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 727 245 | 612 289 | 695 406 | 546 142 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -36 681 | 106 470 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 122 314 | 314 209 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | -81 561 | 427 087 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 264 | |
Government Grant Income | | | | | | | | 58 823 | 3 751 |
Gross Profit Loss | | | | | | | | 4 712 545 | 5 613 617 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -569 943 | -567 495 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -250 844 | -1 048 952 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 312 216 | 304 408 | 297 939 | | 260 597 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 43 882 | 36 350 | 44 089 | | 60 596 |
Intangible Assets | | | | 2 089 121 | 1 780 333 | 1 475 926 | 1 179 326 | 656 494 | 395 897 |
Intangible Assets Gross Cost | | | | 3 299 975 | 3 285 839 | 3 264 834 | 3 266 173 | 3 267 049 | 3 261 868 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 8 204 | 5 196 |
Interest Income On Bank Deposits | | | | | | | | 2 939 | 1 551 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 2 939 | 1 551 |
Interest Paid Classified As Operating Activities | | | | | | | | -8 204 | -5 196 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 8 204 | 5 196 |
Interest Received Classified As Investing Activities | | | | | | | | -2 939 | -1 551 |
Net Cash Generated From Operations | | | | | | | | -3 079 000 | -3 055 550 |
Net Current Assets Liabilities | | | | -137 613 | 171 735 | 1 414 280 | 1 886 806 | 2 890 146 | 4 604 299 |
Net Finance Income Costs | | | | | | | | 2 939 | 1 551 |
Number Shares Issued Fully Paid | | | | | 80 | 90 | | | |
Operating Profit Loss | | | | | | | | 2 768 403 | 3 582 123 |
Other Creditors | | | | 666 404 | 987 970 | 240 333 | 494 560 | 572 432 | 399 966 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 563 274 | | | | | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 17 565 | 21 005 | | | 5 181 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 5 826 | 172 968 | 15 509 | | 6 493 |
Other Disposals Intangible Assets | | | | | 18 300 | 21 005 | | | 5 181 |
Other Disposals Property Plant Equipment | | | | | 6 073 | 174 093 | 15 509 | | 6 493 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 2 939 | 1 551 |
Other Operating Income Format1 | | | | | | | | 58 823 | 3 751 |
Other Remaining Borrowings | | | | 995 405 | | | | | |
Other Taxation Social Security Payable | | | | 264 418 | 286 786 | 335 226 | 354 187 | 434 442 | 474 362 |
Par Value Share | | 1 | 1 | | 1 | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 121 380 | 123 641 | | | 184 498 | 70 608 |
Prepayments Accrued Income | | | | 139 640 | 152 623 | 212 955 | 190 782 | 193 259 | 175 612 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -264 | |
Profit Loss | | | | | | 1 628 277 | 1 653 852 | 2 187 607 | 2 827 207 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 763 138 | 3 578 478 |
Property Plant Equipment Gross Cost | | | | 396 079 | 409 135 | 411 331 | 433 862 | 452 797 | 466 307 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 19 000 | 13 000 | 22 150 | 22 807 | | |
Purchase Intangible Assets | | | | | | | | -876 | |
Purchase Property Plant Equipment | | | | | | | | -47 976 | -20 003 |
Staff Costs Employee Benefits Expense | | | | 2 036 600 | 2 321 479 | | | 3 323 228 | 3 170 019 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 19 000 | 13 000 | 22 150 | 22 807 | 34 801 | 36 012 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 524 996 | 679 911 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 52 979 | 70 149 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 575 531 | 751 271 |
Total Assets Less Current Liabilities | | | | 2 084 696 | 2 060 257 | 3 137 208 | 3 307 085 | 3 763 232 | 5 176 195 |
Total Borrowings | | | | 1 377 445 | 327 405 | 257 680 | 201 288 | 79 715 | 14 805 |
Total Operating Lease Payments | | | | | | | | 203 366 | 206 014 |
Trade Creditors Trade Payables | | | | 181 325 | 183 741 | 172 998 | 388 941 | 152 898 | 240 511 |
Trade Debtors Trade Receivables | | | | 1 175 077 | 1 245 833 | 1 405 549 | 1 710 373 | 1 616 147 | 1 948 644 |
Turnover Revenue | | | | 4 978 548 | | | | 7 653 991 | 8 417 881 |
Wages Salaries | | | | 1 915 220 | 2 197 838 | | | 3 138 730 | 3 099 411 |
Work In Progress | | | | 513 580 | 757 125 | 1 044 369 | 1 074 995 | 956 281 | 1 383 368 |
Company Contributions To Defined Benefit Plans Directors | | | | 96 334 | 96 545 | 104 119 | 231 060 | 116 030 | |
Director Remuneration | | | | | | | | 57 096 | 57 640 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 147 805 | 281 797 | 173 126 | 57 640 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 | 2 | 2 | | | | | | |
Number Shares Allotted | | 2 | 2 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | | | | | | |