Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 764 | 4 588 | 134 407 | 4 201 | 363 891 | 53 591 |
Current Assets | 4 764 | 79 588 | 1 074 407 | 1 129 191 | 1 481 289 | 636 158 |
Debtors | 5 816 269 | 75 000 | 940 000 | 1 124 990 | 1 117 398 | 582 567 |
Net Assets Liabilities | 3 557 817 | 4 508 503 | 5 751 764 | 4 986 250 | 5 244 135 | 5 523 789 |
Other Debtors | 78 929 | 408 881 | 140 612 | 925 880 | 110 080 | 32 734 |
Total Inventories | 1 154 218 | 1 256 073 | 1 102 563 | 1 463 267 | 1 976 116 | 1 443 470 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 10 000 | 11 500 | 11 500 | 11 500 |
Accrued Liabilities Deferred Income | 16 000 | 16 000 | 40 850 | 45 250 | 51 200 | 51 200 |
Accumulated Depreciation Impairment Property Plant Equipment | 56 546 | 744 955 | 904 975 | 138 432 | 1 352 456 | 1 550 915 |
Additional Provisions Increase From New Provisions Recognised | | -3 312 | -3 148 | -5 347 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 164 705 | 321 812 | 12 525 | | 14 062 |
Administration Support Average Number Employees | 24 | 13 | 13 | 12 | 15 | 17 |
Administrative Expenses | 2 544 898 | 2 783 879 | 2 856 901 | 2 879 992 | 3 494 050 | 3 241 856 |
Amortisation Government Grants | | | -77 730 | -7 311 | | |
Amounts Owed By Directors | 192 335 | 140 406 | 170 000 | | | |
Amounts Owed By Group Undertakings | | 70 000 | 770 000 | 1 124 990 | 1 117 398 | 582 567 |
Amounts Owed To Directors | | | | 1 080 000 | 1 432 408 | 587 577 |
Amounts Owed To Group Undertakings | 5 001 | 5 000 | | | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 78 | 41 | 41 | 42 | 47 | 48 |
Balances Amounts Owed By Related Parties | | 383 076 | 102 940 | | | |
Bank Borrowings Overdrafts | 243 210 | 222 015 | 1 076 215 | 885 835 | 679 814 | 248 485 |
Bank Overdrafts | 15 533 | 7 127 | 5 987 | 7 185 | 2 828 | 8 620 |
Cash Cash Equivalents | 29 671 | 200 102 | 3 580 857 | 3 388 435 | 3 910 577 | 4 118 858 |
Cash Cash Equivalents Cash Flow Value | 29 671 | 200 102 | 3 580 857 | 3 388 435 | 3 910 577 | 4 118 858 |
Commitments For Acquisition Property Plant Equipment | | 127 464 | 103 598 | 161 240 | | |
Comprehensive Income Expense | 1 045 042 | 1 175 686 | 1 243 261 | 1 659 486 | 2 007 885 | 1 779 654 |
Corporation Tax Payable | 86 577 | 163 608 | 251 266 | 253 981 | 169 007 | 269 039 |
Cost Sales | 19 788 458 | 20 552 763 | 18 136 540 | 24 808 545 | 28 643 680 | 28 350 219 |
Creditors | 5 001 | 5 000 | 1 146 559 | 1 080 000 | 1 432 408 | 587 577 |
Current Tax For Period | 246 991 | 287 366 | 301 833 | 402 338 | 444 094 | 508 834 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 7 672 | -3 312 | -3 148 | -5 347 | 14 084 | -2 547 |
Deferred Tax Liabilities | 105 324 | 102 012 | 98 864 | 93 517 | 107 601 | 105 053 |
Depreciation Expense Property Plant Equipment | 205 253 | 202 062 | 203 591 | 204 232 | 232 422 | 198 575 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 6 843 | | 116 |
Disposals Property Plant Equipment | | | | 9 467 | | 417 |
Distribution Average Number Employees | 48 | 25 | 25 | 27 | 29 | 28 |
Dividends Paid | 400 000 | 225 000 | | 2 425 000 | 1 750 000 | 1 500 000 |
Dividends Paid Classified As Financing Activities | 400 000 | 225 000 | | 2 425 000 | 1 750 000 | 1 500 000 |
Dividends Paid On Shares | 400 000 | 225 000 | | 2 425 000 | 1 750 000 | 1 500 000 |
Finance Lease Liabilities Present Value Total | 126 458 | 95 920 | 70 344 | 37 618 | 95 820 | 15 812 |
Finance Lease Payments Owing Minimum Gross | 126 458 | 95 920 | 70 344 | 37 618 | 95 820 | 15 812 |
Finished Goods | 1 154 218 | 1 256 073 | 1 102 563 | 1 463 267 | 1 976 116 | 1 443 470 |
Further Item Borrowings Component Total Borrowings | | 4 232 | 14 920 | | | |
Further Item Operating Income Component Total Other Operating Income | | 5 000 | 24 000 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | 24 850 | 4 400 | 5 950 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 213 746 | -226 644 | -17 056 | 2 813 746 | 1 075 625 | -1 462 434 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -165 540 | -443 369 | 1 087 360 | -2 688 012 | -579 045 | 1 988 924 |
Gain Loss In Cash Flows From Change In Inventories | -265 530 | -101 855 | 153 510 | -360 704 | -512 849 | 532 646 |
Gain Loss On Disposals Property Plant Equipment | 3 000 | | | -2 624 | -16 667 | 99 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -2 | |
Government Grant Income | | | 77 730 | 7 311 | | |
Gross Profit Loss | 3 864 866 | 4 256 474 | 4 317 950 | 4 918 803 | 5 964 098 | 5 512 247 |
Income Taxes Paid Refund Classified As Operating Activities | 481 242 | 210 335 | 214 142 | 399 588 | 529 068 | 408 900 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -19 650 | 170 431 | 3 380 755 | -192 422 | 522 142 | 208 281 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 13 | -33 | -35 | -494 | 98 |
Increase Decrease In Existing Provisions | | | | | | -2 548 |
Increase Decrease In Net Debt From Cash Flows | | | -2 458 214 | 925 592 | | -1 621 088 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 015 | 203 591 | 204 232 | | 198 575 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 8 388 | 8 655 | 11 055 | 7 327 | 23 443 | 36 822 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 354 | 8 578 | 6 150 | 5 330 | 11 301 | 3 659 |
Interest Income On Cash Cash Equivalents | | | 734 | 247 | 301 | 15 261 |
Interest Paid Classified As Operating Activities | 20 263 | 18 147 | 22 092 | 15 927 | 35 771 | 40 613 |
Interest Payable Similar Charges Finance Costs | 20 263 | 18 147 | 22 092 | 15 927 | 35 771 | 40 613 |
Interest Received Classified As Operating Activities | | 292 | 1 226 | 247 | 301 | 15 261 |
Investments | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Investments Fixed Assets | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Investments In Group Undertakings | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 |
Net Cash Flows From Used In Financing Activities | -539 726 | -344 463 | 1 000 271 | -1 684 519 | -1 353 261 | -2 912 807 |
Net Cash Flows From Used In Investing Activities | -283 316 | -164 705 | -321 812 | -133 732 | -300 362 | -13 663 |
Net Cash Flows From Used In Operating Activities | 803 392 | 679 599 | 2 702 296 | 1 625 829 | 2 175 765 | 3 134 751 |
Net Cash Generated From Operations | 1 304 897 | 907 789 | 2 937 304 | 2 041 097 | 2 740 303 | 3 569 003 |
Net Current Assets Liabilities | -237 | 74 588 | 1 074 407 | 49 191 | 48 881 | 48 581 |
Net Debt Funds | | 273 918 | -2 184 296 | -1 258 704 | -1 384 107 | -3 005 195 |
Net Deferred Tax Liability Asset | 105 324 | 102 012 | 98 864 | 93 517 | 107 601 | 105 053 |
Number Shares Issued Fully Paid | 50 000 | 50 000 | 50 000 | 50 000 | 12 500 | 12 500 |
Operating Profit Loss | 1 319 968 | 1 477 595 | -181 | -216 | 2 501 533 | 2 311 391 |
Other Finance Costs | 1 521 | 914 | 4 887 | 3 270 | 1 027 | 132 |
Other Finance Income | | 292 | 492 | | | |
Other Interest Receivable Similar Income Finance Income | | 292 | 1 226 | 247 | 301 | 15 261 |
Other Operating Income Format1 | | 5 000 | 101 730 | 33 311 | 31 485 | 41 000 |
Other Remaining Operating Income | | | | | 1 485 | |
Other Taxation Social Security Payable | 197 254 | 207 267 | 151 579 | 232 653 | 314 874 | 281 196 |
Par Value Share | | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 118 874 | 98 417 | 55 617 | 54 602 | -86 572 | 112 273 |
Payments To Related Parties | | 328 076 | 407 316 | | | |
Pension Costs Defined Contribution Plan | 127 369 | 64 502 | 69 901 | 83 776 | 40 505 | 63 331 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 127 369 | 64 502 | 69 901 | 83 776 | 40 505 | 63 331 |
Prepayments Accrued Income | | | | 29 206 | 29 484 | 50 071 |
Proceeds From Borrowings Classified As Financing Activities | -20 852 | -21 046 | 978 158 | 787 772 | 310 167 | -1 300 534 |
Proceeds From Government Grants Classified As Financing Activities | | | 77 730 | 7 311 | | |
Proceeds From Sales Property Plant Equipment | 3 000 | | | | 9 450 | 399 |
Profit Loss | 399 897 | 299 825 | 999 819 | 1 399 784 | 1 749 690 | 1 499 700 |
Profit Loss On Ordinary Activities Before Tax | 1 299 705 | 1 459 740 | 1 541 913 | 2 056 442 | 2 466 063 | 2 286 039 |
Property Plant Equipment Gross Cost | 820 887 | 140 818 | 1 017 711 | 1 017 711 | 1 017 711 | 1 017 711 |
Provisions | 105 324 | 102 012 | 98 864 | 93 517 | 107 601 | 105 053 |
Provisions For Liabilities Balance Sheet Subtotal | 105 324 | 102 012 | 98 864 | 93 517 | 107 601 | 105 053 |
Purchase Property Plant Equipment | 286 316 | 164 705 | 321 812 | 133 732 | 309 812 | 14 062 |
Revenue From Sale Goods | 23 653 324 | 24 809 237 | 22 454 490 | 29 727 348 | 34 607 778 | 33 862 466 |
Social Security Costs | 116 674 | 138 877 | 136 568 | 154 745 | 155 235 | 172 125 |
Staff Costs Employee Benefits Expense | 1 382 803 | 1 514 925 | 1 507 185 | 1 686 358 | 1 828 308 | 1 918 572 |
Tax Expense Credit Applicable Tax Rate | 246 964 | 277 351 | 292 963 | 390 765 | 468 611 | 468 699 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -1 505 | -16 074 | -628 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 699 | 6 690 | 5 688 | 7 731 | 6 194 | 10 975 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 254 663 | 284 054 | 298 652 | 396 956 | 458 178 | 506 385 |
Total Assets Less Current Liabilities | 49 763 | 124 588 | 1 124 407 | 99 191 | 98 881 | 98 581 |
Total Current Tax Expense Credit | | 287 366 | 301 800 | 402 303 | 444 094 | 508 932 |
Trade Creditors Trade Payables | 3 850 480 | 3 615 424 | 3 643 368 | 6 366 324 | 7 317 791 | 5 940 123 |
Trade Debtors Trade Receivables | 5 545 005 | 5 710 351 | 4 038 642 | 6 905 204 | 8 299 771 | 6 367 606 |
Turnover Revenue | 23 653 324 | 24 809 237 | 22 454 490 | 29 727 348 | 34 607 778 | 33 862 466 |
Wages Salaries | 1 138 760 | 1 311 546 | 1 300 716 | 1 447 837 | 1 632 568 | 1 683 116 |
Advances Credits Directors | 73 781 | 50 451 | 311 797 | 358 208 | | |
Advances Credits Made In Period Directors | 158 000 | 168 000 | 884 000 | 1 395 902 | | |
Advances Credits Repaid In Period Directors | 172 517 | 495 929 | 11 050 | 3 305 818 | | |
Company Contributions To Money Purchase Plans Directors | 208 000 | 40 000 | 45 000 | 55 000 | 5 000 | 30 000 |
Director Remuneration | 177 624 | 61 133 | 45 602 | 119 332 | 133 813 | 103 618 |
Director Remuneration Benefits Excluding Payments To Third Parties | 385 624 | 101 133 | 90 602 | 174 332 | 138 813 | 133 618 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 1 | 1 |