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 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 7 870 | 26 196 | 52 852 | 65 949 | -100 867 | -24 410 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 26 758 | 9 381 | 174 346 | 371 445 | 1 648 221 | 1 594 930 | 588 737 |
Current Assets | 39 953 | 270 331 | 242 121 | 204 948 | 174 439 | 244 881 | 356 563 | 604 446 | 935 343 | 2 363 444 | 4 127 745 | 3 874 669 |
Debtors | | 5 000 | 5 000 | 5 000 | 5 995 | 6 996 | 45 747 | 109 147 | 64 802 | 245 549 | 1 817 718 | 2 468 673 |
Net Assets Liabilities | | | | | | -24 409 | 82 082 | 319 253 | 569 241 | 1 413 924 | 1 933 180 | 2 030 405 |
Other Debtors | | | | | | | | | 47 655 | 234 650 | 1 669 117 | 2 390 287 |
Property Plant Equipment | | | | | | 53 388 | 57 028 | 48 383 | 41 752 | 51 697 | 201 961 | 133 090 |
Total Inventories | | | | | | 211 167 | 301 435 | 320 974 | 499 096 | 469 674 | 715 097 | |
Cash Bank In Hand | 10 213 | 66 846 | 48 641 | 59 718 | 3 444 | 26 718 | | | | | | |
Intangible Fixed Assets | | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | |
Stocks Inventory | 29 740 | 198 485 | 188 480 | 140 230 | 165 000 | 211 167 | | | | | | |
Tangible Fixed Assets | 5 130 | 19 366 | 25 104 | 33 727 | 62 953 | 53 388 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | | 65 949 | -100 867 | -24 410 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 100 | 1 100 | 1 100 | 1 100 | 1 100 | 1 100 | | | | | | |
Profit Loss Account Reserve | 6 770 | 25 096 | 51 752 | 64 849 | -101 967 | -25 510 | | | | | | |
Shareholder Funds | 7 870 | 26 196 | 52 852 | 65 949 | -100 867 | -24 410 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 7 500 | 7 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 85 254 | 70 689 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 88 121 | 139 007 | 198 893 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 55 971 | 66 836 | 75 481 | 82 362 | 92 677 | 122 920 | 149 486 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | | 90 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | | 7 627 |
Administrative Expenses | | | | | | | | | | 2 059 558 | 2 417 862 | 3 425 024 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | | 50 886 | 59 886 |
Average Number Employees During Period | | | | | | | | | | 100 | 120 | 141 |
Bank Borrowings | | | | | | | | | | | 48 958 | 968 785 |
Bank Borrowings Overdrafts | | | | | | | | | | 1 081 | 951 042 | 696 042 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 1 647 140 | 1 594 930 | 588 737 |
Comprehensive Income Expense | | | | | | | | | | 959 584 | 570 288 | 150 668 |
Corporation Tax Payable | | | | | | | | | 72 160 | 284 503 | 333 301 | 183 600 |
Cost Sales | | | | | | | | | | 7 992 850 | 9 281 661 | 11 236 239 |
Creditors | | | | | | 372 720 | 481 509 | 483 576 | 639 064 | 231 820 | 1 207 329 | 737 892 |
Current Tax For Period | | | | | | | | | | 208 668 | 123 163 | 60 500 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | 9 822 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | | -16 553 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 30 243 | 28 571 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 20 | | |
Dividends Paid | | | | | | | | | | 50 000 | 51 032 | 53 443 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -50 000 | -51 032 | -53 443 |
Dividends Paid On Shares Final | | | | | | | | | | 50 000 | 35 433 | 53 443 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 6 633 | 66 819 | 41 850 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 95 657 | 66 819 |
Fixed Assets | 5 130 | 69 366 | 75 104 | 83 727 | 112 953 | 103 388 | 207 028 | 198 383 | 272 962 | 472 440 | 571 818 | 533 061 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -998 919 | 31 215 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 3 101 | -16 552 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 181 400 | 249 400 | 1 108 052 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 566 448 | 158 410 | 162 751 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -180 647 | -1 572 169 | 650 955 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 245 423 | 102 162 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 3 675 | -74 365 | -210 201 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 275 695 | -52 210 | 1 006 193 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 50 886 | 59 886 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 10 865 | | 6 881 | 10 315 | 30 243 | 28 571 |
Intangible Assets | | | | | | 50 000 | 150 000 | 150 000 | 231 210 | 420 743 | 369 857 | 399 971 |
Intangible Assets Gross Cost | | | | | | 50 000 | 150 000 | 150 000 | 231 210 | 508 864 | 508 864 | 598 864 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -4 140 | -16 303 | -123 176 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 4 140 | 16 303 | 123 176 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -12 500 | -14 734 |
Net Cash Generated From Operations | | | | | | | | | | -1 616 051 | 831 527 | 526 359 |
Net Current Assets Liabilities | 2 740 | -43 170 | -22 252 | -17 778 | -213 820 | -127 798 | 124 946 | 120 870 | 296 279 | 1 173 304 | 2 617 962 | 2 267 954 |
Net Finance Income Costs | | | | | | | | | | | 12 500 | 14 734 |
Other Creditors | | | | | | | | | 28 195 | 231 820 | 189 468 | 201 129 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 2 005 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 49 932 |
Other Interest Income | | | | | | | | | | | 12 500 | 14 734 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 5 000 | 12 500 | 14 734 |
Other Operating Income Format1 | | | | | | | | | | 596 941 | 366 369 | 642 878 |
Other Taxation Social Security Payable | | | | | | | | | 39 934 | 126 385 | 29 829 | 96 866 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -17 778 | -28 838 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 25 295 | 21 070 | 27 475 |
Prepayments Accrued Income | | | | | | | | | | | 128 844 | 42 570 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -49 932 |
Profit Loss | | | | | | | | | | 959 584 | 570 288 | 150 668 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 168 252 | 742 722 | 194 615 |
Property Plant Equipment Gross Cost | | | | | | 109 359 | 123 864 | 123 864 | 124 114 | 144 374 | 324 881 | 282 576 |
Purchase Intangible Assets | | | | | | | | | | -277 654 | | -90 000 |
Purchase Property Plant Equipment | | | | | | | | | | -13 627 | -73 705 | -7 627 |
Revenue From Commissions | | | | | | | | | | | 44 817 | 93 448 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 225 777 | 1 456 945 | 1 718 735 | 2 361 571 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 49 271 | 32 718 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 221 968 | 141 117 | 36 977 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -1 890 | -27 623 | 12 159 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 4 393 | 9 669 | 420 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 208 668 | 172 434 | 43 947 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 100 000 | | 81 210 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 14 505 | | 250 | 20 260 | 180 507 | |
Total Assets Less Current Liabilities | 7 870 | 26 196 | 52 852 | 65 949 | -100 867 | -24 410 | 82 082 | 319 253 | 569 241 | 1 645 744 | 3 189 780 | 2 801 015 |
Total Borrowings | | | | | | | | | | 1 081 | 48 958 | 696 042 |
Trade Creditors Trade Payables | | | | | | | | | 498 775 | 707 523 | 730 014 | 756 719 |
Trade Debtors Trade Receivables | | | | | | | | | 17 147 | 10 899 | 19 757 | 35 816 |
Wages Salaries | | | | | | | | | 1 225 777 | 1 431 650 | 1 697 665 | 2 334 096 |
Advances Credits Directors | | | | | | | | 11 487 | 11 487 | 7 877 | | |
Director Remuneration | | | | | | | | | | | 10 608 | 10 848 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 11 487 | 7 877 | 7 877 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | 53 610 | 17 239 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 50 000 | 17 239 | |
Dividend Recommended By Directors | | | | | | | | | | | 51 032 | |
Creditors Due Within One Year | 37 213 | 313 501 | 264 373 | 222 726 | 388 259 | 372 679 | | | | | | |
Intangible Fixed Assets Additions | | 50 000 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | |
Number Shares Allotted | | 1 000 | | 1 000 | | | | | | | | |
Par Value Share | | 1 | | 1 | | | | | | | 1 | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | | |
Tangible Fixed Assets Additions | | 20 691 | | 18 230 | 45 382 | 4 096 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 840 | 27 531 | 41 651 | 59 881 | 105 263 | 109 359 | | | | | | |
Tangible Fixed Assets Depreciation | 1 710 | 8 165 | 16 547 | 26 154 | 42 310 | 55 971 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 455 | | 9 607 | 16 156 | 13 661 | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | 49 271 | |
Amortisation Expense Intangible Assets | | | | | | | | | | 23 121 | 50 886 | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | |
Bank Overdrafts | | | | | | | | | | 1 081 | | |
Depreciation Amortisation Expense | | | | | | | | | | 33 436 | 81 130 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 10 315 | 30 243 | |
Dividend Per Share Final | | | | | | | | | | | 51 | |
Dividends Paid On Shares | | | | | | | | | | 50 000 | 51 032 | |
Finished Goods | | | | | | | | | | 469 674 | 715 097 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | 141 350 | |
Gross Profit Loss | | | | | | | | | | 2 630 009 | 2 798 018 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | -29 422 | 245 423 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 16 303 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | 4 140 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 53 610 | -931 190 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 286 281 | 61 205 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -1 615 586 | 922 195 | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -5 000 | -12 500 | |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 | |
Operating Profit Loss | | | | | | | | | | 1 167 392 | 746 525 | |
Other Deferred Tax Expense Credit | | | | | | | | | | | 49 271 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -1 000 000 | |
Provisions | | | | | | | | | | | 49 271 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 49 271 | |
Total Operating Lease Payments | | | | | | | | | | 84 962 | 79 516 | |
Turnover Revenue | | | | | | | | | | 10 622 859 | 12 079 679 | |