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 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -15 106 | -8 084 | -6 051 | 15 111 | 35 543 | 86 017 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 60 | 5 634 | 8 578 | 83 173 | 244 521 | 116 571 | 314 458 |
Current Assets | 130 099 | 170 707 | 167 089 | 210 691 | 288 820 | 201 604 | 305 103 | 356 153 | 254 755 | 868 267 | 2 221 212 | 3 465 863 |
Debtors | 94 957 | 138 712 | 136 240 | 169 529 | 246 713 | 160 745 | 228 292 | 263 545 | 123 075 | 400 478 | 1 574 072 | 2 433 245 |
Net Assets Liabilities | | | | | | 86 017 | 123 099 | 140 580 | 25 387 | -299 863 | 187 893 | -473 733 |
Other Debtors | | | | | | | | | 24 091 | | 8 306 | 7 250 |
Property Plant Equipment | | | | | | 27 553 | 24 284 | 31 626 | 72 960 | 282 412 | 613 926 | 529 389 |
Total Inventories | | | | | | 40 799 | 71 177 | 84 030 | 48 507 | 223 268 | 530 569 | 718 160 |
Cash Bank In Hand | 6 | 50 | 62 | 101 | 13 | 60 | | | | | | |
Intangible Fixed Assets | 27 000 | 24 000 | 21 000 | 18 000 | 15 000 | 12 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -15 106 | -8 084 | -6 051 | 15 111 | 35 543 | 86 017 | | | | | | |
Stocks Inventory | 35 136 | 31 945 | 30 787 | 41 061 | 42 094 | 40 799 | | | | | | |
Tangible Fixed Assets | 35 840 | 25 668 | 19 252 | 28 125 | 25 814 | 27 553 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 100 | 12 100 | 12 100 | 12 100 | 12 100 | 12 100 | | | | | | |
Profit Loss Account Reserve | -27 206 | -20 184 | -18 151 | 3 011 | 23 443 | 73 917 | | | | | | |
Shareholder Funds | -15 106 | -8 084 | -6 051 | 15 111 | 35 543 | 86 017 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | | 16 212 | 72 558 | 314 481 | 409 311 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 18 000 | 21 000 | 24 000 | 30 000 | 30 000 | 30 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 123 851 | 130 851 | 142 986 | 149 010 | 193 561 | 260 510 | 412 836 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | | | 261 998 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 275 568 | 145 225 | |
Amounts Owed By Group Undertakings | | | | | | | | | | | 6 316 | 2 406 |
Amounts Owed To Group Undertakings | | | | | | | | | | 614 677 | 486 443 | 209 587 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | | | | 323 869 | 910 277 | |
Average Number Employees During Period | | | | | | | | | 17 | 53 | 63 | 153 |
Bank Borrowings Overdrafts | | | | | | | | | | 46 857 | 131 963 | 96 288 |
Corporation Tax Recoverable | | | | | | | | | 8 399 | 8 399 | 12 789 | 12 789 |
Creditors | | | | | | 161 712 | 215 288 | 250 545 | 93 421 | 661 534 | 175 628 | 104 496 |
Deferred Tax Liabilities Assumed | | | | | | | | | 2 216 | 2 216 | | |
Disposals Property Plant Equipment | | | | | | | 2 350 | 6 187 | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 43 665 | 8 208 |
Fixed Assets | 62 840 | 49 668 | 40 252 | 46 125 | 40 814 | 39 553 | 33 284 | 37 626 | | | 613 926 | 536 282 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 431 392 | 2 249 750 | 279 000 | 1 001 319 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 3 000 | 3 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 7 250 | 12 135 | | 48 076 | 75 709 | 152 326 |
Intangible Assets | | | | | | 12 000 | 9 000 | 6 000 | | | | 6 893 |
Intangible Assets Gross Cost | | | | | | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 36 893 |
Net Current Assets Liabilities | 146 217 | 177 574 | -46 303 | -26 639 | 244 | 50 334 | 89 815 | 105 608 | 48 064 | 81 475 | -243 307 | -898 421 |
Number Shares Issued Fully Paid | | | | | | | | | 12 100 | 12 100 | | 12 100 |
Other Creditors | | | | | | | | | 928 | 7 270 | 24 382 | 40 515 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 3 525 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | 21 565 | | |
Other Remaining Borrowings | | | | | | | | | 93 421 | 614 677 | | |
Other Taxation Social Security Payable | | | | | | | | | 55 250 | 95 921 | 131 321 | 135 766 |
Par Value Share | | | 1 | | | | | | 12 100 | 12 100 | | 1 |
Prepayments Accrued Income | | | | | | | | | 11 420 | 57 509 | 172 755 | 189 750 |
Property Plant Equipment Gross Cost | | | | | | 151 404 | 155 135 | 174 612 | 221 970 | 475 973 | 874 436 | 942 225 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 3 870 | | 2 654 | 2 216 | 2 216 | 7 098 | 7 098 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 6 331 | 25 664 | | | | 67 789 |
Total Assets Less Current Liabilities | 209 057 | 227 242 | -6 051 | 19 486 | 41 058 | 89 887 | 123 099 | 143 234 | 121 024 | 363 887 | 370 619 | -362 139 |
Trade Creditors Trade Payables | | | | | | | | | 131 234 | 533 129 | 386 426 | 461 305 |
Trade Debtors Trade Receivables | | | | | | | | | 79 165 | 334 570 | 1 373 806 | 2 220 698 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | | 1 718 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 664 | |
Audit Fees Expenses | | | | | | | | | | | | 29 500 |
Amount Specific Advance Or Credit Directors | | | | 5 661 | | | | | | 100 | 100 | 100 |
Administrative Expenses | | | | | | | | | | | 3 646 990 | 6 006 255 |
Amounts Owed By Associates | | | | | | | | | | | | 252 |
Bank Borrowings | | | | | | | | | | | 131 963 | 96 288 |
Comprehensive Income Expense | | | | | | | | | | | | 750 878 |
Cost Sales | | | | | | | | | | | 3 818 197 | 10 778 407 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 66 949 | 152 326 |
Gross Profit Loss | | | | | | | | | | | 2 685 741 | 5 410 306 |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 3 296 | 65 677 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 3 296 | 65 677 |
Merchandise | | | | | | | | | | | 183 528 | 207 167 |
Operating Profit Loss | | | | | | | | | | | -960 416 | -595 949 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 92 | |
Other Operating Income Format1 | | | | | | | | | | | 833 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 38 425 | 104 567 |
Profit Loss | | | | | | | | | | | -963 620 | -661 626 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | -963 620 | -661 626 |
Provisions | | | | | | | | | | | 7 098 | 7 098 |
Social Security Costs | | | | | | | | | | | 173 782 | 495 248 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 060 166 | 5 520 969 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | | 6 893 |
Total Operating Lease Payments | | | | | | | | | | | 210 131 | 511 071 |
Turnover Revenue | | | | | | | | | | | 6 503 938 | 16 188 713 |
Wages Salaries | | | | | | | | | | | 1 847 959 | 4 921 154 |
Work In Progress | | | | | | | | | | | 347 041 | 510 993 |
Capital Employed | | -8 084 | -6 051 | | | | | | | | | |
Creditors Due Within One Year | | 235 326 | 220 903 | 243 976 | 296 542 | 161 712 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 3 000 | 6 000 | 9 000 | 12 000 | 15 000 | 18 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 3 000 | 3 000 | 3 000 | 3 000 | 3 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | | | | | | |
Number Shares Allotted | | | 12 100 | | | | | | | | | |
Creditors Due After One Year | 224 163 | 235 326 | | 4 375 | 1 645 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 16 118 | 6 867 | 7 511 | 6 646 | 7 966 | 10 442 | | | | | | |
Provisions For Liabilities Charges | | | | | 3 870 | 3 870 | | | | | | |
Tangible Fixed Assets Additions | | | | 17 425 | 6 291 | 9 877 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 146 604 | 144 554 | 144 554 | 143 761 | 150 052 | 159 829 | | | | | | |
Tangible Fixed Assets Depreciation | 110 764 | 118 886 | 125 302 | 115 636 | 124 238 | 132 276 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 672 | 6 416 | 7 720 | 8 602 | 8 038 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 17 386 | | | | | | | | |
Tangible Fixed Assets Disposals | | 500 | | 18 218 | | 100 | | | | | | |
Share Capital Allotted Called Up Paid | | 12 100 | 12 100 | | | | | | | | | |