Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 894 012 | 1 828 669 | 2 129 004 | 2 572 618 | 2 644 523 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 150 | 150 | 50 | 235 531 |
Current Assets | 1 842 055 | 2 312 948 | 2 541 648 | 2 934 260 | 2 954 525 | 3 374 034 | 3 757 768 | 6 229 641 | 9 244 703 |
Debtors | 166 246 | 321 688 | 474 194 | 539 579 | 162 223 | 299 264 | 453 968 | 929 404 | 1 007 195 |
Net Assets Liabilities | | | | | | 2 696 991 | 3 162 448 | 5 397 479 | 6 903 094 |
Net Assets Liabilities Including Pension Asset Liability | 1 894 012 | 1 828 669 | 2 129 004 | 2 572 618 | 2 644 523 | | | | |
Other Debtors | | | | | | 39 797 | 69 971 | | |
Property Plant Equipment | | | | | | 3 779 273 | 4 026 658 | 3 749 138 | 4 275 576 |
Stocks Inventory | 730 375 | 693 236 | 823 699 | 1 108 526 | 1 269 431 | | | | |
Tangible Fixed Assets | 1 221 436 | 1 831 328 | 1 750 029 | 2 007 656 | 3 154 607 | | | | |
Total Inventories | | | | | | 1 714 149 | 1 943 179 | 3 935 546 | 6 637 336 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 1 893 912 | 1 828 569 | 2 128 904 | 2 572 518 | 2 644 423 | | | | |
Shareholder Funds | 1 894 012 | 1 828 669 | 2 129 004 | 2 572 618 | 2 644 523 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 12 000 | 8 750 |
Fees For Non-audit Services | | | | | | | | 7 500 | 3 500 |
Accrued Liabilities Deferred Income | | | | | | | | 34 000 | 17 250 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 510 027 | 2 824 549 | 4 576 097 | 4 824 861 |
Administrative Expenses | | | | | | | | 519 719 | 936 426 |
Amounts Owed To Group Undertakings | | | | | | 213 010 | 213 010 | | |
Applicable Tax Rate | | | | | | | | 19 | 21 |
Average Number Employees During Period | | | | | | 3 | 3 | 4 | 4 |
Bank Borrowings | | | | | | 2 287 527 | 2 296 795 | 1 470 279 | 2 183 631 |
Bank Borrowings Overdrafts | | | | | | 2 033 631 | 2 054 403 | 1 242 371 | 1 858 682 |
Bank Overdrafts | | | | | | 403 569 | 192 523 | 427 630 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | -427 580 | |
Comprehensive Income Expense | | | | | | | | 832 218 | 1 553 615 |
Corporation Tax Payable | | | | | | | | 39 832 | 130 214 |
Corporation Tax Recoverable | | | | | | | | 29 816 | |
Cost Sales | | | | | | | | 11 511 530 | 22 360 481 |
Creditors | | | | | | 2 033 631 | 2 054 403 | 1 293 346 | 1 876 612 |
Creditors Due After One Year | 240 272 | 993 472 | 1 073 374 | 893 981 | 1 599 632 | | | | |
Creditors Due Within One Year | 886 307 | 1 283 335 | 1 066 099 | 1 424 017 | 1 733 577 | | | | |
Current Asset Investments | 945 434 | 1 298 024 | 1 243 755 | 1 286 155 | 1 522 871 | 1 360 471 | 1 360 471 | 1 364 641 | 1 364 641 |
Current Tax For Period | | | | | | | | 39 832 | 130 214 |
Depreciation Amortisation Expense | | | | | | | | 393 965 | 360 616 |
Depreciation Expense Property Plant Equipment | | | | | | | | 378 849 | 348 016 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 58 216 | | 4 622 |
Disposals Property Plant Equipment | | | | | | | 89 275 | | 9 000 |
Dividends Paid | | | | | | | | 95 000 | 48 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -95 000 | -48 000 |
Dividends Paid On Shares Interim | | | | | | | | 95 000 | 48 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 41 763 | 50 975 | 17 930 |
Fixed Assets | | | | | | 6 291 773 | 6 539 208 | 3 749 138 | 4 352 576 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | | | | | 77 000 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 471 782 | 603 011 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 321 257 | 1 770 116 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -222 552 | -107 607 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 123 932 | -2 878 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 123 932 | -2 878 |
Gross Profit Loss | | | | | | | | 1 177 829 | 2 384 577 |
Income From Related Parties | | | | | | | | 716 066 | 24 100 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -91 | -10 016 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | -41 912 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | -107 230 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -44 994 | 663 111 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -27 648 | -25 194 |
Increase Decrease In Property Plant Equipment | | | | | | | 89 550 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 1 064 168 | 2 701 790 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 372 738 | | 360 616 |
Interest Expense On Loan Capital | | | | | | | | 39 664 | 81 629 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 109 | 1 670 |
Interest Paid Classified As Operating Activities | | | | | | | | -39 664 | -81 629 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 40 773 | 83 299 |
Investment Property | | | | | | | | | 77 000 |
Investment Property Fair Value Model | | | | | | | | | 77 000 |
Investments Fixed Assets | | | | | | 2 512 500 | 2 512 550 | | |
Loans Owed By Related Parties | | | | | | | | 422 013 | 335 |
Loans Owed To Related Parties | | | | | | | | -148 774 | -441 704 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 191 494 | -626 469 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -7 088 | 889 932 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -139 412 | -926 574 |
Net Cash Generated From Operations | | | | | | | | -180 276 | -1 019 889 |
Net Current Assets Liabilities | 955 748 | 1 029 613 | 1 475 549 | 1 510 243 | 1 220 948 | -1 369 861 | -1 134 957 | 3 286 566 | 4 777 557 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -191 | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 100 |
Operating Profit Loss | | | | | | | | 875 706 | 1 695 676 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | 118 912 |
Other Creditors | | | | | | 2 778 234 | 2 748 514 | 4 110 | 5 129 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | 1 360 471 | 1 360 471 | 1 364 641 | 1 364 641 |
Other Deferred Tax Expense Credit | | | | | | | | -9 278 | 47 460 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 191 | |
Other Investments Other Than Loans | | | | | | 2 512 500 | 2 512 550 | | |
Other Loans After Five Years By Instalments | 161 429 | 463 950 | 367 952 | 213 767 | 622 411 | | | | |
Other Operating Income Format1 | | | | | | | | 217 596 | 247 525 |
Other Taxation Social Security Payable | | | | | | 6 636 | 144 501 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -15 115 | -33 045 |
Payments To Related Parties | | | | | | | | 1 272 456 | 3 452 872 |
Prepayments Accrued Income | | | | | | | | 11 897 | 7 865 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | -1 000 000 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -215 500 | -1 500 |
Profit Loss | | | | | | | | 832 218 | 1 434 703 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 835 124 | 1 612 377 |
Property Plant Equipment Gross Cost | | | | | | 6 289 300 | 6 851 207 | 8 325 235 | 9 100 437 |
Provisions | | | | | | | | 344 879 | 350 427 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 191 290 | 187 400 | 344 879 | 350 427 |
Provisions For Liabilities Charges | 42 900 | 38 800 | 23 200 | 51 300 | 131 400 | | | | |
Purchase Property Plant Equipment | | | | | | | | -208 603 | -891 432 |
Raw Materials | | | | | | | | 206 989 | 330 639 |
Recoverable Value-added Tax | | | | | | | | 78 398 | 91 832 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -309 014 | -286 648 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 884 168 | 218 808 | 538 190 | 1 419 853 | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 275 258 | 3 136 630 | 3 247 688 | 3 785 878 | 5 205 731 | | | | |
Tangible Fixed Assets Depreciation | 1 053 822 | 1 305 302 | 1 497 659 | 1 778 222 | 2 051 124 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 267 277 | 250 874 | 280 563 | 272 902 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 15 797 | 58 517 | | | | | | |
Tangible Fixed Assets Disposals | | 22 796 | 107 750 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 158 674 | 330 537 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -9 362 | 7 543 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 2 129 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 2 906 | 177 674 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 651 182 | | 891 432 |
Total Assets Less Current Liabilities | 2 177 184 | 2 860 941 | 3 225 578 | 3 517 899 | 4 375 555 | 4 921 912 | 5 404 251 | 7 035 704 | 9 130 133 |
Total Borrowings | | | | | | 2 691 096 | 2 531 081 | 1 981 929 | 2 234 606 |
Total Current Tax Expense Credit | | | | | | | | 12 184 | 130 214 |
Total Operating Lease Payments | | | | | | | | 6 574 | 30 278 |
Trade Creditors Trade Payables | | | | | | 1 088 550 | 1 310 022 | 1 744 664 | 3 237 581 |
Trade Debtors Trade Receivables | | | | | | 259 467 | 383 997 | 387 280 | 907 163 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | -107 230 |
Turnover Revenue | | | | | | | | 12 689 359 | 24 745 058 |
Work In Progress | | | | | | | | 3 728 557 | 6 306 697 |