Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 289 859 | 337 113 | 517 299 | 838 773 | 1 097 352 |
Current Assets | 27 948 145 | 31 569 718 | 41 701 191 | 56 172 521 | 63 794 622 |
Debtors | 19 058 546 | 20 019 104 | 31 735 972 | 39 180 165 | 46 761 076 |
Net Assets Liabilities | 23 416 846 | 25 100 294 | 30 294 984 | 35 376 267 | 39 086 241 |
Property Plant Equipment | 187 982 | 223 611 | 171 379 | 413 415 | 658 195 |
Total Inventories | 8 599 740 | 11 213 501 | 9 447 920 | 16 153 583 | 15 936 194 |
|
Other Financial Data |
Audit Fees Expenses | 21 030 | 24 235 | 30 300 | 30 300 | 31 000 |
Dividend Recommended By Directors | | 700 000 | | 2 000 000 | 1 400 000 |
Accrued Liabilities Deferred Income | 2 197 398 | 2 501 389 | 2 800 424 | 3 160 063 | 3 981 787 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 129 742 | 4 202 212 | 4 305 679 | 4 444 219 | 4 087 064 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 8 347 | -4 838 | 47 760 | 92 281 |
Administrative Expenses | 1 794 256 | 1 643 783 | 1 323 483 | 1 503 208 | 1 530 902 |
Amounts Owed By Group Undertakings | 13 033 977 | 15 673 740 | 25 552 064 | 32 405 374 | 41 961 364 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | 55 | 54 | 56 | 46 | 46 |
Bank Borrowings | | | 170 622 | 928 411 | 1 365 254 |
Bank Borrowings Overdrafts | | 700 247 | 2 770 287 | 9 648 898 | 13 444 761 |
Bank Overdrafts | | 700 247 | 1 706 249 | 2 503 172 | 3 423 591 |
Cash Cash Equivalents Cash Flow Value | 289 859 | -363 134 | -1 188 950 | -1 664 399 | -2 326 239 |
Comprehensive Income Expense | 3 629 105 | 2 383 448 | 5 194 690 | 7 081 283 | 5 109 974 |
Corporation Tax Payable | 414 775 | 247 690 | 805 324 | -834 446 | 432 116 |
Cost Sales | 19 973 547 | 17 116 030 | 19 677 137 | 22 616 806 | 21 203 099 |
Creditors | 2 197 398 | 2 568 750 | 5 600 810 | 12 808 961 | 17 761 380 |
Current Tax For Period | 873 168 | 607 690 | 1 305 633 | 1 705 240 | 1 476 998 |
Depreciation Amortisation Expense | 120 531 | 72 499 | 103 467 | 138 541 | 259 005 |
Depreciation Expense Property Plant Equipment | 120 531 | 72 470 | 70 566 | 105 639 | 143 604 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 616 160 |
Disposals Property Plant Equipment | | | | | 616 160 |
Distribution Costs | 1 109 119 | 1 028 308 | 1 058 013 | 1 251 014 | 1 351 584 |
Dividend Per Share Interim | | 14 | | 40 | 28 |
Dividends Paid | 1 000 000 | 700 000 | | 2 000 000 | 1 400 000 |
Dividends Paid Classified As Financing Activities | -1 000 000 | -700 000 | | -2 000 000 | -1 400 000 |
Dividends Paid On Shares Interim | 1 000 000 | 700 000 | | 2 000 000 | 1 400 000 |
Finance Lease Liabilities Present Value Total | | 67 361 | 33 233 | 30 099 | 334 832 |
Finished Goods | 27 653 | 35 949 | 94 123 | 64 826 | 140 802 |
Fixed Assets | 228 982 | 264 611 | 171 379 | 413 415 | 658 195 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -509 | -4 260 | -3 717 | 3 295 | -5 627 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -364 593 | 1 653 082 | 367 981 | 2 898 388 | -3 029 558 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -146 576 | 1 539 085 | -1 838 544 | -590 883 | 1 975 079 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 108 950 |
Gain Loss On Disposals Property Plant Equipment | | | | | 108 950 |
Gross Profit Loss | 7 409 408 | 5 596 491 | 8 934 420 | 11 701 353 | 10 438 826 |
Income Taxes Paid Refund Classified As Operating Activities | -623 887 | -634 449 | -747 999 | -3 345 010 | -200 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 726 099 | -652 993 | -825 816 | -475 449 | -661 840 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -10 436 |
Increase Decrease In Property Plant Equipment | | 99 700 | | | 400 000 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 327 811 | 2 613 761 | -1 765 581 | 6 705 663 | -217 389 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 72 470 | 103 467 | 138 540 | 259 005 |
Interest Expense On Bank Overdrafts | 7 135 | 14 085 | 50 054 | 163 223 | 875 905 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 380 | 1 380 | 12 962 |
Interest Paid Classified As Operating Activities | -7 135 | -14 085 | -50 054 | -163 223 | -875 905 |
Interest Payable Similar Charges Finance Costs | 7 135 | 14 085 | 51 434 | 164 603 | 888 867 |
Loans Owed By Related Parties | 13 033 977 | 15 673 740 | 25 552 064 | 32 405 374 | 41 961 364 |
Merchandise | 1 806 074 | 1 778 924 | 2 879 408 | 4 594 661 | 4 712 753 |
Net Cash Flows From Used In Financing Activities | 4 799 689 | 3 569 576 | 6 961 552 | 1 324 529 | 6 048 787 |
Net Cash Flows From Used In Investing Activities | 82 972 | 10 188 | 96 651 | 380 576 | 394 835 |
Net Cash Flows From Used In Operating Activities | -3 156 562 | -2 926 771 | -6 232 387 | -1 229 656 | -5 781 782 |
Net Cash Generated From Operations | -3 787 584 | -3 575 305 | -7 031 820 | -4 739 269 | -6 870 649 |
Net Current Assets Liabilities | 25 402 053 | 27 429 571 | 35 744 715 | 47 839 873 | 56 349 767 |
Number Shares Issued Fully Paid | | 50 000 | 50 000 | 50 000 | 50 000 |
Operating Profit Loss | 4 506 033 | 3 015 153 | 6 587 919 | 8 998 886 | 7 557 684 |
Other Deferred Tax Expense Credit | -7 299 | 8 347 | -4 838 | 47 760 | 92 281 |
Other Operating Income Format1 | | 90 753 | 34 995 | 51 755 | 1 344 |
Other Taxation Social Security Payable | 42 136 | 37 314 | 40 292 | 44 132 | 51 177 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 19 940 | -56 308 | -33 233 | -195 267 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 32 230 | 41 163 | 40 711 | 56 470 | 60 969 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 267 664 | 197 323 | 230 559 | 286 565 | 335 957 |
Proceeds From Borrowings Classified As Financing Activities | | | -3 000 000 | -8 000 000 | -7 100 000 |
Proceeds From Sales Property Plant Equipment | | | | | -108 950 |
Profit Loss | 3 629 105 | 2 383 448 | 5 194 690 | 7 081 283 | 5 109 974 |
Profit Loss On Ordinary Activities Before Tax | 4 494 974 | 2 999 279 | 6 495 485 | 8 834 283 | 6 668 817 |
Property Plant Equipment Gross Cost | 4 317 724 | 4 425 823 | 4 477 058 | 4 857 634 | 4 745 259 |
Provisions | 16 791 | 25 138 | 20 300 | 68 060 | 160 341 |
Provisions For Liabilities Balance Sheet Subtotal | 16 791 | 25 138 | 20 300 | 68 060 | 160 341 |
Purchase Property Plant Equipment | -79 048 | -8 399 | -51 235 | -380 576 | -503 785 |
Raw Materials | 6 699 021 | 9 311 539 | 6 420 500 | 11 318 603 | 11 021 333 |
Recoverable Value-added Tax | | 302 288 | | 863 939 | |
Repayments Borrowings Classified As Financing Activities | | | -53 089 | -363 601 | -2 952 330 |
Social Security Costs | 158 674 | 147 834 | 142 968 | 156 500 | 88 556 |
Staff Costs Employee Benefits Expense | 1 734 889 | 1 661 875 | 1 592 024 | 1 703 649 | 1 741 917 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 22 330 |
Tax Expense Credit Applicable Tax Rate | 854 045 | 569 863 | 1 234 142 | 1 678 514 | 1 366 841 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 18 174 | -9 324 | 7 770 | 48 424 | -52 107 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 86 178 | 48 734 | 67 256 | 75 151 | 185 881 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 865 869 | 615 831 | 1 300 795 | 1 753 000 | 1 558 843 |
Total Additions Including From Business Combinations Property Plant Equipment | | 108 099 | 51 235 | 380 576 | 503 785 |
Total Assets Less Current Liabilities | 25 631 035 | 27 694 182 | 35 916 094 | 48 253 288 | 57 007 962 |
Total Borrowings | | 700 247 | 1 876 871 | 3 431 583 | 4 703 809 |
Total Current Tax Expense Credit | 873 168 | 607 484 | 1 305 633 | 1 705 240 | 1 466 562 |
Trade Creditors Trade Payables | 1 308 183 | 2 810 413 | 2 782 012 | 5 416 780 | 1 151 227 |
Trade Debtors Trade Receivables | 5 616 785 | 3 845 753 | 5 953 349 | 5 624 287 | 4 463 755 |
Turnover Revenue | 27 382 955 | 22 712 521 | 28 611 557 | 34 318 159 | 31 641 925 |
Wages Salaries | 1 543 985 | 1 472 878 | 1 408 345 | 1 490 679 | 1 592 392 |
Cash Receipts From Government Grants | | -90 753 | | | |
Corporation Tax Recoverable | 140 120 | | | | |
Investments Fixed Assets | 41 000 | 41 000 | | | |
Investments In Group Undertakings | 41 000 | 41 000 | -41 000 | | |
Net Assets Liabilities Subsidiaries | -2 | -2 | -2 | -2 | |
Net Interest Received Paid Classified As Investing Activities | 3 924 | 1 789 | 45 416 | | |
Other Creditors | 11 557 | 11 461 | 11 571 | | |
Other Interest Receivable Similar Income Finance Income | -3 924 | -1 789 | | | |