Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | -583 270 | -263 703 | -334 557 | -186 081 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | | 2 296 | 16 873 | 12 209 | | | | | | |
Cash Bank On Hand | | | | 12 209 | 37 210 | 20 922 | 12 936 | 27 680 | 183 448 | 17 585 |
Current Assets | 71 902 | 14 554 | 424 831 | 1 597 542 | 1 941 610 | 2 483 369 | 6 631 394 | 6 657 494 | 8 778 818 | 9 661 066 |
Debtors | 71 902 | 12 258 | 407 958 | 1 575 612 | 1 888 732 | 2 409 915 | 5 880 607 | 6 113 945 | 7 809 504 | 9 100 630 |
Intangible Fixed Assets | | | | 18 792 | | | | | | |
Net Assets Liabilities | | | | -186 081 | 6 098 | 165 233 | 442 791 | 1 104 394 | 1 626 271 | 1 877 240 |
Net Assets Liabilities Including Pension Asset Liability | -583 270 | -263 703 | -334 557 | -186 081 | | | | | | |
Other Debtors | | | | 754 838 | 196 365 | 677 661 | 2 085 303 | 3 439 429 | 4 600 921 | 5 593 262 |
Property Plant Equipment | | | | 23 530 | 77 132 | 120 825 | 1 981 517 | 1 782 042 | 1 435 824 | 1 127 467 |
Stocks Inventory | | | | 9 721 | | | | | | |
Tangible Fixed Assets | | | | 23 530 | | | | | | |
Total Inventories | | | | 9 721 | 15 668 | 52 532 | 737 851 | 515 869 | 785 866 | 542 851 |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -583 271 | -263 704 | -334 657 | -186 181 | | | | | | |
Shareholder Funds | -583 270 | -263 703 | -334 557 | -186 081 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | 601 675 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 601 675 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 601 675 | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | 847 490 | 1 108 582 | 1 013 536 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 493 | 714 | 1 136 | 1 856 | 2 163 | 2 440 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 7 795 | 19 380 | 183 816 | 942 115 | 1 293 898 | 1 512 022 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | 16 695 |
Administrative Expenses | | | | | | | | 2 854 493 | 3 218 300 | 3 479 890 |
Amortisation Expense Intangible Assets | | | | | | | | 341 | 307 | 277 |
Amounts Owed By Group Undertakings | | | | | | 117 210 | | | | |
Applicable Tax Rate | | | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 4 | 10 | 25 | 52 | 54 | 57 |
Bank Borrowings | | | | | | | | 210 000 | 360 000 | 870 000 |
Bank Borrowings Overdrafts | | | | | | | | 1 590 000 | 1 230 000 | 870 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 27 680 | 183 448 | |
Comprehensive Income Expense | | | | | | | | 657 400 | 521 877 | 250 969 |
Corporation Tax Payable | | | | | | | | | 283 677 | 388 611 |
Cost Sales | | | | | | | | 16 198 103 | 14 518 275 | 19 748 510 |
Creditors | | | | 682 503 | 385 017 | 2 422 634 | 1 296 085 | 2 552 376 | 1 754 723 | 1 003 054 |
Creditors Due After One Year | 593 170 | 257 461 | 232 113 | 682 503 | | | | | | |
Creditors Due Within One Year | 77 365 | 20 796 | 527 275 | 1 143 442 | | | | | | |
Current Tax For Period | | | | | | | | 128 399 | 155 183 | 100 696 |
Depreciation Amortisation Expense | | | | | | | | 369 105 | 352 091 | 268 018 |
Depreciation Expense Property Plant Equipment | | | | | | | | 91 827 | 126 713 | 77 061 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 49 620 |
Disposals Intangible Assets | | | | | 13 865 | | | | | |
Disposals Property Plant Equipment | | | | | | | | | | 93 718 |
Employee Benefits Free-text Comment | | | | | | | | | 20 212 020 | 20 222 021 |
Finance Lease Liabilities Present Value Total | | | | | | | 1 296 085 | 347 876 | 437 653 | 133 054 |
Fixed Assets | | | | 42 322 | 81 566 | 125 038 | 1 985 308 | 1 785 113 | 1 438 588 | 1 129 954 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 500 | | 8 173 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | 7 992 | 57 438 | 50 164 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 39 404 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -2 157 027 | 1 366 850 | 1 056 602 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -463 018 | -1 585 459 | -1 291 125 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | 12 699 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 12 699 |
Gross Profit Loss | | | | | | | | 3 321 221 | 3 774 276 | 3 938 521 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -192 098 | 131 277 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -28 861 | 155 768 | -165 863 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -26 264 | 2 771 | -3 935 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | -208 657 | 269 997 | -243 015 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 493 | 221 | 422 | | 307 | 277 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 7 795 | 11 585 | 164 436 | | 351 783 | 267 744 |
Intangible Assets | | | | 18 792 | 4 434 | 4 213 | 3 791 | 3 071 | 2 764 | 2 487 |
Intangible Assets Gross Cost | | | | 18 792 | 4 927 | 4 927 | | 4 927 | 4 927 | |
Intangible Fixed Assets Additions | | | | 18 792 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | 18 792 | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 19 472 | 44 065 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 70 878 | 64 308 | 41 968 |
Interest Paid Classified As Operating Activities | | | | | | | | -500 | -19 472 | -44 065 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 71 378 | 83 780 | 94 206 |
Merchandise | | | | | | | | 515 869 | 785 866 | 542 851 |
Net Cash Flows From Used In Financing Activities | | | | | | | | -1 643 210 | 522 945 | 855 584 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 188 056 | 5 565 | -53 312 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 1 484 015 | -684 278 | -636 409 |
Net Cash Generated From Operations | | | | | | | | 1 220 539 | -636 781 | -722 442 |
Net Current Assets Liabilities | 9 900 | -6 242 | -102 444 | 454 100 | 309 549 | 60 735 | -216 986 | 1 904 892 | 1 988 097 | 1 812 726 |
Number Shares Allotted | | 1 | 100 | 100 | | | | | | |
Number Shares Issued But Not Fully Paid | | | | | | | | | 20 | 20 |
Operating Profit Loss | | | | | | | | 821 744 | 773 296 | 458 631 |
Other Creditors | | | | 682 503 | 385 017 | 1 827 782 | 4 616 704 | 2 025 731 | 1 909 646 | 2 652 650 |
Other Deferred Tax Expense Credit | | | | | | | | -35 282 | 12 456 | 16 695 |
Other Operating Income Format1 | | | | | | | | 355 016 | 217 320 | |
Other Taxation Social Security Payable | | | | 31 322 | 3 064 | 21 071 | 113 686 | 108 080 | 323 756 | 131 749 |
Par Value Share | | 1 | 1 | 1 | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -59 790 | -557 876 | -797 653 |
Prepayments Accrued Income | | | | | | | | 496 409 | 385 929 | 419 949 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -56 797 |
Profit Loss | | | | | | | | 657 400 | 521 877 | 250 969 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 750 517 | 689 516 | 364 425 |
Property Plant Equipment Gross Cost | | | | 23 530 | 84 927 | 140 205 | 2 165 333 | 2 724 157 | 2 729 722 | 2 639 489 |
Provisions | | | | | | | | 33 235 | 45 691 | 62 386 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 20 540 | 29 446 | 33 235 | 45 691 | 62 386 |
Purchase Property Plant Equipment | | | | | | | | -188 207 | -5 565 | -3 485 |
Share Capital Allotted Called Up Paid | 1 | 1 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | | 23 530 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 23 530 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 142 598 | 131 008 | 69 241 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 35 499 | 65 525 | 60 803 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 2 974 | 9 789 | 7 577 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 93 117 | 167 639 | 113 456 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 61 397 | 55 278 | 2 025 128 | | 5 565 | 3 485 |
Total Assets Less Current Liabilities | 9 900 | -6 242 | -102 444 | 496 422 | 391 115 | 185 773 | 1 768 322 | 3 690 005 | 3 426 685 | 2 942 680 |
Total Borrowings | | | | | | | 3 240 641 | 1 427 733 | 1 375 669 | 2 125 755 |
Total Current Tax Expense Credit | | | | | | | | | 155 183 | 96 761 |
Total Operating Lease Payments | | | | | | | | 584 664 | 597 415 | 593 790 |
Trade Creditors Trade Payables | | | | 172 954 | 679 265 | 573 781 | 1 848 723 | 1 190 425 | 2 309 476 | 2 910 125 |
Trade Debtors Trade Receivables | | | | 820 774 | 1 692 367 | 1 615 044 | 3 795 304 | 2 175 324 | 2 822 654 | 3 087 419 |
Turnover Revenue | | | | | | | | 19 519 324 | 18 292 551 | 23 687 031 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 12 456 | |
Advances Credits Directors | | | | 601 675 | | | | | | |
Corporation Tax Recoverable | | | | | | | | 2 783 | | |
Dividends Paid | | | | | | | | 120 000 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | -120 000 | | |
Dividends Paid On Shares | | | | | | | | 120 000 | | |
Dividends Paid On Shares Interim | | | | | | | | 105 000 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -151 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 151 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | -1 800 000 | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 15 363 | | | | | | | | | |