Profit & Loss |
Date of Accounts |
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 | 356 168 | 265 682 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 18 029 | 85 256 | | | | | | | |
Cash Bank On Hand | | 85 256 | 182 234 | 179 404 | 35 976 | 99 810 | 370 389 | 743 035 | 671 752 |
Current Assets | 234 794 | 324 580 | 396 306 | 337 950 | 490 557 | 1 013 876 | 4 868 227 | 5 284 512 | 5 999 320 |
Debtors | 159 547 | 177 501 | 178 059 | 131 794 | 445 671 | 907 287 | 3 879 410 | 3 680 995 | 4 445 311 |
Net Assets Liabilities | | 265 682 | 160 096 | 170 104 | 183 392 | -75 579 | 192 448 | 409 440 | 523 784 |
Net Assets Liabilities Including Pension Asset Liability | 356 168 | 265 682 | | | | | | | |
Other Debtors | | 7 350 | 9 922 | 14 096 | 37 132 | 181 118 | 92 833 | 8 253 | 27 253 |
Property Plant Equipment | | 1 028 396 | 1 056 994 | 984 244 | 920 556 | 597 843 | 356 099 | 304 456 | |
Stocks Inventory | 57 218 | 61 823 | | | | | | | |
Tangible Fixed Assets | 494 144 | 1 028 396 | | | | | | | |
Total Inventories | | 61 823 | 36 013 | 26 752 | 8 910 | 6 779 | 618 428 | 860 482 | 882 257 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 356 068 | 265 582 | | | | | | | |
Shareholder Funds | 356 168 | 265 682 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | | | | | | | | |
Fees For Non-audit Services | | | 44 500 | 23 375 | 25 345 | 43 345 | 37 453 | 36 000 | 62 013 |
Company Contributions To Money Purchase Plans Directors | | | | | 170 | 565 | 563 | 563 | 563 |
Director Remuneration | | | | | 10 020 | 25 000 | 25 000 | 25 000 | 25 000 |
Accruals Deferred Income Within One Year | 150 848 | 89 233 | | | | | | | |
Accrued Liabilities Deferred Income | | 89 233 | 33 144 | 101 849 | 65 631 | 100 815 | 93 751 | 100 750 | 224 837 |
Accumulated Depreciation Impairment Property Plant Equipment | | 258 972 | 354 725 | 461 900 | 564 971 | 427 968 | 371 637 | 431 759 | 106 349 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -3 622 | -2 330 | 2 217 | -5 177 | | -3 858 | -609 |
Administration Support Average Number Employees | 17 | | | | | | | | |
Administrative Expenses | 1 334 784 | 1 472 211 | 1 810 021 | 1 958 730 | 1 776 864 | 1 900 463 | 1 883 598 | 2 471 079 | 2 724 049 |
Amounts Owed By Group Undertakings | | | | 19 552 | 363 097 | 656 669 | 2 620 622 | 2 302 096 | 2 833 696 |
Amounts Owed By Other Participating Interests Within One Year | 36 411 | | | | | | | | |
Amounts Owed To Group Undertakings | | | | | 967 438 | 1 331 315 | 2 324 349 | 3 318 504 | 4 088 561 |
Amounts Owed To Other Participating Interests After One Year | | 646 205 | | | | | | | |
Applicable Tax Rate | | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 20 | 27 | 43 | 40 | 31 | 32 | 40 | 49 | 49 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -5 154 | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 743 035 | |
Comprehensive Income Expense | | -90 486 | -105 586 | 10 008 | 13 288 | -258 971 | 268 027 | 216 992 | 114 344 |
Corporation Tax Due Within One Year | 10 976 | | | | | | | | |
Corporation Tax Payable | | | | | | | 7 932 | 55 257 | 49 457 |
Cost Sales | 403 902 | 656 905 | 851 976 | 551 693 | 161 121 | 43 853 | 4 525 051 | 8 846 351 | 9 251 389 |
Creditors | | 646 205 | 945 327 | 815 462 | 967 438 | 1 331 315 | 2 324 349 | 3 318 504 | 1 623 664 |
Creditors Due After One Year | | 646 205 | | | | | | | |
Creditors Due Within One Year | 356 087 | 432 178 | | | | | | | |
Current Tax For Period | | | | | | | 7 932 | 69 431 | 49 457 |
Debtors Due Within One Year | 159 547 | 177 501 | | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 3 158 |
Deferred Tax Liabilities | | -49 193 | -68 221 | -78 803 | -68 877 | -71 209 | -44 623 | -38 695 | 55 945 |
Depreciation Amortisation Expense | | | | | | | | 60 122 | 59 310 |
Depreciation Expense Property Plant Equipment | | 71 019 | 103 551 | 107 175 | 103 138 | 99 277 | 78 492 | 60 122 | 59 310 |
Depreciation Tangible Fixed Assets Expense | 64 666 | 71 019 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 17 202 | 59 128 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 7 798 | | 67 | 236 280 | 134 823 | | 23 805 |
Disposals Property Plant Equipment | | | 12 000 | | 404 | 487 080 | 438 009 | | 26 001 |
Distribution Costs | 42 011 | 49 739 | 84 346 | 74 913 | 54 998 | 58 749 | 110 969 | 80 569 | 72 271 |
Effective Current Tax Rate | 20 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 399 | | | | | | | | |
Fixed Assets | 494 145 | 1 028 397 | 1 056 995 | 984 345 | 920 657 | 597 944 | 356 200 | 304 557 | 248 712 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -47 | | | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | -1 305 594 | -238 457 |
Further Item Interest Expense Component Total Interest Expense | | | 1 092 | | | | | | 126 |
Further Item Interest Income Component Total Interest Income | | | | | | | | 6 | |
Further Operating Expense Item Component Total Operating Expenses | | | 12 500 | 13 000 | 11 000 | 11 000 | 11 000 | 12 764 | 13 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -54 934 | -55 355 |
Gain Loss From Disposal Fixed Assets | -288 | | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -889 972 | -219 029 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -120 111 | -232 716 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -2 196 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -2 196 |
Gross Profit Loss | 1 406 625 | 1 423 692 | 1 786 253 | 2 040 737 | 1 845 885 | 1 592 496 | 2 166 072 | 2 813 543 | 2 917 440 |
Hire Property Other Lease Expenditure | 11 500 | | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -7 932 | -55 257 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 372 646 | -71 283 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 242 054 | 21 775 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 103 551 | 107 175 | 103 138 | 99 277 | 78 492 | 60 122 | 59 310 |
Interest Expense On Bank Overdrafts | | | 2 | | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -126 |
Interest Payable Similar Charges | 2 | | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | 1 094 | | | | | | 126 |
Investments Fixed Assets | 1 | 1 | 1 | 101 | 101 | 101 | 101 | 101 | 101 |
Investments In Group Undertakings | | 1 | 1 | 101 | 101 | 101 | 101 | 101 | 101 |
Merchandise | | | | | | | | 860 482 | 882 257 |
Net Assets Liabilities Associates | | | | -1 000 | -1 000 | -4 097 | -19 199 | 91 076 | |
Net Assets Liabilities Subsidiaries | | | -1 | 303 | 303 | 303 | 303 | 30 211 | 30 211 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -1 305 594 | -238 457 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 8 473 | 5 661 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 924 475 | 304 079 |
Net Cash Generated From Operations | | | | | | | | 916 543 | 248 696 |
Net Current Assets Liabilities | -121 293 | -107 598 | 53 718 | 4 181 | 235 350 | 657 792 | 2 177 087 | 3 436 019 | 4 375 656 |
Net Increase Decrease In Shareholders Funds | 5 387 | | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -6 | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | 548 | | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 29 830 | -98 258 | -108 114 | 7 094 | 15 505 | | 292 433 | 275 472 | 163 318 |
Other Debtors Within One Year | 4 447 | 7 350 | | | | | | | |
Other Deferred Tax Expense Credit | | -7 772 | -3 622 | -2 330 | 2 217 | -5 177 | 16 490 | -3 858 | -609 |
Other Interest Receivable | 25 | | | | | | | | |
Other Interest Receivable Similar Income | 25 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 584 | | | 16 | 6 | |
Other Operating Income Format1 | | | | | 1 482 | 102 568 | 120 928 | 13 577 | 42 198 |
Other Taxation Social Security Payable | | 34 231 | 33 827 | 30 117 | 29 916 | 31 495 | 37 636 | 85 374 | 38 175 |
Other Taxation Social Security Within One Year | 30 699 | 34 231 | | | | | | | |
Other Timing Differences | -518 | -1 023 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | 61 424 | | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 62 560 | 64 770 | 61 293 | 66 703 | 71 990 | 74 780 | 85 050 | 96 304 |
Percentage Class Share Held In Associate | | | | 10 | 10 | 10 | 10 | 10 | 10 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | 48 242 | 33 512 | 74 454 | 43 965 | 66 672 | 37 834 | 14 435 | 29 387 |
Prepayments Accrued Income Current Asset Due Within One Year | 37 998 | 48 242 | | | | | | | |
Profit Loss | | -90 486 | -105 586 | 10 008 | 13 288 | -258 971 | 268 027 | 216 992 | 114 344 |
Profit Loss For Period | 5 387 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 29 853 | -98 258 | -109 208 | 7 678 | 15 505 | -264 148 | 292 449 | 275 478 | 163 192 |
Profit Loss Subsidiaries | | | | -304 | | | | -29 908 | |
Property Plant Equipment Gross Cost | | 1 287 368 | 1 411 719 | 1 446 144 | 1 485 527 | 1 025 811 | 727 736 | 736 215 | 228 487 |
Provisions | | 8 912 | 5 290 | 2 960 | 5 177 | | 16 490 | 12 632 | 12 023 |
Provisions Charged Credited To Profit Loss Account During Period | | -7 772 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 8 912 | 5 290 | 2 960 | 5 177 | | 16 490 | 12 632 | 12 023 |
Provisions For Liabilities Charges | 16 684 | 8 912 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | -8 479 | -5 661 |
Recoverable Value-added Tax | | | | | | | | | 70 429 |
Sales Marketing Distribution Average Number Employees | 3 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Social Security Costs | 111 000 | 107 384 | 119 588 | 127 284 | 109 529 | 136 650 | 121 390 | 132 175 | 138 969 |
Staff Costs | 1 104 513 | | | | | | | | |
Staff Costs Employee Benefits Expense | | 1 139 454 | 1 290 190 | 1 419 076 | 1 186 728 | 1 296 381 | 1 370 187 | 1 504 162 | 1 609 157 |
Standard Nominal Tax Rate | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 197 477 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 690 497 | 1 287 368 | | | | | | | |
Tangible Fixed Assets Depreciation | 196 353 | 258 972 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 550 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 8 400 | | | | | | | |
Tangible Fixed Assets Disposals | | 8 400 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | 544 | | | 33 418 | -5 928 | -7 356 |
Tax Expense Credit Applicable Tax Rate | | -19 652 | -21 569 | 1 459 | 2 946 | -50 188 | 55 565 | 52 341 | 33 428 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -47 030 | -13 915 | -3 245 | -1 907 | 8 013 | 799 | -482 | -231 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 15 | 97 | | | 1 023 | 1 476 | 699 | 5 137 |
Tax Losses Available | | -49 193 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 5 971 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 24 466 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -7 772 | -3 622 | -2 330 | 2 217 | -5 177 | 24 422 | 58 486 | 48 848 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 136 351 | 34 425 | 39 787 | 27 364 | 139 934 | 8 479 | 5 661 |
Total Assets Less Current Liabilities | 372 852 | 920 799 | 1 110 713 | 988 526 | 1 156 007 | 1 255 736 | 2 533 287 | 3 740 576 | 4 624 368 |
Total Current Tax Expense Credit | | | | | | | 7 932 | 62 344 | 49 457 |
Total Operating Lease Payments | | | 36 000 | 30 000 | 30 000 | 53 803 | -39 474 | 64 910 | 70 532 |
Total U K Foreign Current Tax After Adjustments Relief | 10 976 | | | | | | | | |
Trade Creditors Trade Payables | | 287 094 | 210 415 | 101 665 | 36 774 | 69 608 | 2 504 780 | 1 532 500 | 1 311 195 |
Trade Creditors Within One Year | 157 223 | 287 094 | | | | | | | |
Trade Debtors Trade Receivables | | 121 909 | 134 625 | 23 692 | 1 477 | 2 828 | 1 128 121 | 1 356 211 | 1 484 546 |
Trade Debtors Within One Year | 80 691 | 121 909 | | | | | | | |
Turnover Gross Operating Revenue | 1 810 527 | 2 080 597 | | | | | | | |
Turnover Revenue | | 2 080 597 | 2 638 229 | 2 592 430 | 2 007 006 | 1 636 349 | 6 691 123 | 11 659 894 | 431 887 |
U K Current Corporation Tax | 10 976 | | | | | | | | |
U K Deferred Tax | 13 490 | | | | | | | | |
V A T Due Total Creditors | 6 341 | 21 620 | | | | | | | |
Wages Salaries | 932 089 | 969 510 | 1 105 832 | 1 230 499 | 1 010 496 | 1 087 741 | 1 174 017 | 1 286 937 | 1 373 884 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 16 490 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 128 296 | 93 746 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 79 200 | 63 708 | | |
Number Directors Accruing Retirement Benefits | 1 | | | | | | | | |
Other Creditors | | | | | | | 649 | | |
Profit Loss From Continuing Operations Associates | | | | | | 3 097 | 15 102 | -110 275 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 1 178 | 35 975 | | | |