Profit & Loss |
Date of Accounts |
2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 642 046 | 1 338 217 | 1 535 403 |
Current Assets | 1 912 829 | 2 914 622 | 3 350 788 |
Debtors | 522 018 | 933 436 | 991 256 |
Net Assets Liabilities | 1 548 802 | 1 459 795 | 1 586 457 |
Other Debtors | 6 582 | 203 711 | 122 090 |
Property Plant Equipment | 2 409 157 | 2 189 850 | 2 163 018 |
Total Inventories | 748 765 | 642 969 | 824 129 |
|
Other Financial Data |
Audit Fees Expenses | 20 019 | 13 000 | 18 500 |
Accrued Liabilities Deferred Income | 352 654 | 710 685 | 1 016 364 |
Accumulated Amortisation Impairment Intangible Assets | | | 3 125 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 567 657 | 2 847 455 | 3 008 232 |
Additions Other Than Through Business Combinations Intangible Assets | | | 25 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 70 504 | 263 235 |
Administrative Expenses | 2 719 603 | 1 858 250 | 2 342 869 |
Amortisation Expense Intangible Assets | | | 3 125 |
Amortisation Impairment Expense Intangible Assets | | | 3 125 |
Average Number Employees During Period | 107 | 99 | 92 |
Bank Borrowings | 400 000 | 393 333 | 313 334 |
Bank Borrowings Overdrafts | 393 333 | 313 333 | 233 334 |
Banking Arrangements Classified As Cash Cash Equivalents | | -54 234 | -116 796 |
Bank Overdrafts | | 54 234 | 116 796 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 476 240 | 412 147 | 444 239 |
Cash Cash Equivalents Cash Flow Value | 642 046 | 1 283 983 | 1 418 607 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 40 000 | |
Cash Receipts From Sales Interests In Associates | -50 | 40 000 | |
Corporation Tax Payable | 128 954 | 104 368 | 34 085 |
Corporation Tax Recoverable | | 13 000 | 13 000 |
Cost Sales | 13 845 861 | 8 805 188 | 9 853 127 |
Creditors | 711 043 | 519 845 | 513 893 |
Current Tax For Period | 128 954 | 128 843 | 101 333 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 20 362 | -30 208 | 14 296 |
Depreciation Expense Property Plant Equipment | 268 648 | 172 130 | 209 526 |
Depreciation Impairment Expense Property Plant Equipment | 417 026 | 287 432 | 290 067 |
Dividend Declared Payable | 64 000 | | |
Dividends Paid | 665 489 | 309 000 | 291 000 |
Dividends Paid Classified As Financing Activities | -881 739 | -373 000 | -291 000 |
Dividends Paid On Shares Interim | 665 489 | 309 000 | 291 000 |
Finance Lease Liabilities Present Value Total | 317 710 | 206 512 | 280 559 |
Finance Lease Payments Owing Minimum Gross | 440 510 | 309 132 | 420 668 |
Finished Goods Goods For Resale | 94 437 | 122 484 | 335 667 |
Fixed Assets | | 2 189 850 | 2 309 893 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -400 000 | 6 667 | 79 999 |
Further Item Tax Increase Decrease Component Adjusting Items | 20 362 | 45 588 | 34 770 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 35 508 | 26 986 | 31 842 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 15 128 | -18 460 | 58 865 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -1 074 098 | -391 435 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 358 418 | 57 820 |
Gain Loss In Cash Flows From Change In Inventories | | -105 796 | 181 160 |
Gain Loss On Disposals Property Plant Equipment | 10 000 | -179 | 55 000 |
Government Grant Income | 275 656 | 420 185 | 18 088 |
Gross Profit Loss | 3 381 732 | 1 723 859 | 2 821 368 |
Income Taxes Paid Refund Classified As Operating Activities | -55 108 | -103 145 | -104 749 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 12 411 | -63 284 | -66 867 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 125 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 287 432 | 290 067 |
Intangible Assets | | | 21 875 |
Intangible Assets Gross Cost | | | 25 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 672 | 7 157 | 12 625 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 33 792 | 23 916 | 18 786 |
Interest Income On Bank Deposits | 2 635 | 478 | 833 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 478 | 833 |
Interest Payable Similar Charges Finance Costs | 34 464 | 31 073 | 31 411 |
Interest Received Classified As Investing Activities | -2 635 | -623 | -1 248 |
Investments | | | 125 000 |
Investments Fixed Assets | | | 125 000 |
Key Management Personnel Compensation Total | 94 184 | 36 135 | 71 619 |
Net Cash Flows From Used In Operating Activities | -1 007 739 | -1 260 663 | -751 074 |
Net Cash Generated From Operations | -1 097 311 | -1 394 881 | -887 234 |
Net Current Assets Liabilities | 45 248 | -45 858 | -30 895 |
Net Finance Income Costs | 2 635 | 623 | 1 248 |
Net Interest Paid Received Classified As Operating Activities | -34 464 | -31 073 | -31 411 |
Operating Profit Loss | 937 785 | 285 794 | 496 587 |
Other Creditors | 7 259 | 31 094 | 9 476 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 634 | 129 290 |
Other Disposals Property Plant Equipment | | 10 013 | 129 290 |
Other Interest Income | | 145 | 415 |
Other Interest Receivable Similar Income Finance Income | 2 635 | 623 | 1 248 |
Other Operating Income Format1 | 275 656 | 420 185 | 18 088 |
Other Taxation Social Security Payable | 117 962 | 306 480 | 178 242 |
Payments Finance Lease Liabilities Classified As Financing Activities | 31 217 | -131 378 | 111 536 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 348 964 | 199 851 | 249 110 |
Prepayments Accrued Income | 238 393 | 193 518 | 199 318 |
Proceeds From Sales Property Plant Equipment | -40 463 | -2 200 | -55 000 |
Profit Loss | 744 229 | 219 993 | 417 662 |
Profit Loss On Ordinary Activities Before Tax | 905 956 | 255 344 | 466 424 |
Property Plant Equipment Gross Cost | 4 976 814 | 5 037 305 | 5 171 250 |
Purchase Intangible Assets | | | -25 000 |
Purchase Other Long-term Assets Classified As Investing Activities | | | -125 000 |
Purchase Property Plant Equipment | -419 790 | -70 504 | -263 235 |
Raw Materials Consumables | 654 328 | 520 485 | 488 462 |
Staff Costs Employee Benefits Expense | 4 005 652 | 2 491 712 | 2 771 705 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 194 560 | 164 352 | 178 648 |
Tax Expense Credit Applicable Tax Rate | 172 132 | 48 515 | 88 621 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -47 302 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 733 | 34 550 | -23 292 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 360 | 190 | 1 234 |
Tax Increase Decrease From Other Short-term Timing Differences | 931 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 161 727 | 35 351 | 48 762 |
Total Assets Less Current Liabilities | 2 454 405 | 2 143 992 | 2 278 998 |
Total Borrowings | 400 000 | 447 567 | 430 130 |
Total Current Tax Expense Credit | 141 365 | 65 559 | 34 466 |
Total Operating Lease Payments | 31 103 | 18 793 | 21 347 |
Trade Creditors Trade Payables | 1 067 285 | 1 570 999 | 1 806 611 |
Trade Debtors Trade Receivables | 277 043 | 523 207 | 656 848 |
Turnover Revenue | 17 227 593 | 10 529 047 | 12 674 495 |
Wages Salaries | 3 656 688 | 2 291 861 | 2 522 595 |
Company Contributions To Defined Benefit Plans Directors | 64 888 | 12 062 | |
Director Remuneration | 85 615 | 46 807 | |
Director Remuneration Benefits Including Payments To Third Parties | 150 503 | 58 869 | |