Profit & Loss |
Date of Accounts |
2015-06-30 | 2016-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 87 934 | 35 727 | 17 278 | 417 369 | 647 378 | 4 160 422 | 4 743 037 |
Current Assets | 1 067 224 | 1 339 630 | 2 148 956 | 4 565 005 | 7 264 805 | 11 017 681 | 15 244 218 |
Debtors | 774 077 | 1 015 881 | 1 445 733 | 3 012 780 | 5 061 435 | 5 142 400 | 7 860 025 |
Net Assets Liabilities | 208 079 | 316 386 | 154 941 | 998 988 | 1 991 832 | 4 312 742 | 6 878 317 |
Other Debtors | 7 455 | 428 | 100 267 | 150 342 | 319 216 | 243 342 | 680 582 |
Property Plant Equipment | 59 689 | 46 420 | 27 065 | 23 921 | 27 164 | 12 475 | 110 784 |
Total Inventories | 205 213 | 288 022 | 685 945 | 1 134 856 | 1 555 992 | 1 714 859 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 35 388 | 99 125 | 113 014 | 217 942 | 744 481 | 1 061 935 | 1 058 083 |
Accumulated Amortisation Impairment Intangible Assets | | | 168 435 | 179 645 | 19 900 | 19 900 | 19 940 |
Accumulated Depreciation Impairment Property Plant Equipment | 45 641 | 69 454 | 123 721 | 139 149 | 148 877 | 130 370 | 123 569 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 481 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 12 284 | 12 971 | | 114 241 |
Administrative Expenses | | | | | 3 349 831 | 5 052 209 | 4 956 325 |
Amortisation Expense Intangible Assets | | | 627 | 11 210 | | | |
Amounts Owed By Group Undertakings | | | | | 865 499 | | |
Amounts Owed To Group Undertakings | | | | | 8 134 | 513 132 | 627 428 |
Average Number Employees During Period | | 9 | 12 | 14 | 18 | 22 | 26 |
Bank Borrowings | 50 205 | | 162 500 | 162 500 | 111 667 | 51 667 | 29 167 |
Bank Borrowings Overdrafts | 33 333 | 16 224 | 112 500 | 111 667 | 60 000 | 22 543 | 10 044 |
Bank Overdrafts | | | | | | 43 | 44 |
Capital Reduction Decrease In Equity | | | | | 3 476 | | |
Cash Cash Equivalents | | | | 417 369 | 647 378 | 4 386 973 | 5 384 387 |
Cash Cash Equivalents Cash Flow Value | | | | | 647 378 | 4 160 379 | 4 742 993 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | 8 584 | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | 250 000 |
Comprehensive Income Expense | | | | | 2 138 969 | 2 706 278 | 3 547 078 |
Corporation Tax Payable | 8 487 | -8 487 | | 172 563 | 518 537 | 311 688 | 667 131 |
Corporation Tax Recoverable | | | 1 650 | | | | |
Cost Sales | | | | | 15 988 106 | 23 153 596 | 32 704 472 |
Creditors | 16 872 | 1 069 664 | 112 500 | 111 667 | 51 667 | 6 696 832 | 8 444 673 |
Current Tax For Period | | | | | 511 928 | 669 436 | 1 011 382 |
Deferred Tax Asset Debtors | | | 35 007 | | 15 920 | 10 041 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -3 233 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -15 920 | 5 879 | 31 912 |
Depreciation Expense Property Plant Equipment | | | 8 504 | 15 428 | 9 728 | | |
Derivative Liabilities | | | | | | | 172 062 |
Dividends Paid | | | | | 120 000 | | |
Dividends Paid Classified As Financing Activities | | | | | -120 000 | | -175 463 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | -175 463 |
Finance Lease Liabilities Present Value Total | 24 498 | 10 377 | 5 498 | 2 966 | 398 | | |
Finance Lease Payments Owing Minimum Gross | | | | | 398 | | |
Finished Goods Goods For Resale | | | 685 945 | 1 134 856 | 1 555 992 | 1 714 859 | 2 641 156 |
Fixed Assets | | | 38 275 | 23 922 | 35 749 | 21 060 | 119 810 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -6 610 | 32 950 | -6 075 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 223 040 | 117 640 | 122 321 | | |
Government Grant Income | | | | 25 000 | | | |
Gross Profit Loss | | | | | 5 993 724 | 8 447 600 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -165 954 | -670 057 | -622 965 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 6 609 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 11 210 | | | 40 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 23 813 | | 15 428 | 9 728 | 14 689 | 15 933 |
Intangible Assets | | | 11 210 | | | | 441 |
Intangible Assets Gross Cost | | | 179 645 | 179 645 | 19 900 | 19 900 | 20 381 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 8 916 | 7 189 | |
Interest Paid Classified As Operating Activities | | | | | -8 916 | -7 189 | -975 |
Interest Payable Similar Charges Finance Costs | | | | | 8 916 | 7 189 | 975 |
Investments Fixed Assets | | | | 1 | 8 585 | 8 585 | 8 585 |
Investments In Subsidiaries | | | | 1 | 8 585 | 8 585 | 8 585 |
Net Cash Generated From Operations | | | | | -1 249 835 | -4 250 645 | -1 769 240 |
Net Current Assets Liabilities | 165 262 | 269 966 | 229 166 | 1 086 733 | 2 007 750 | | |
Operating Profit Loss | | | | | 2 643 893 | 3 395 391 | |
Other Creditors | 4 068 | 1 917 | 754 189 | 36 410 | 144 560 | 377 | 1 955 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 159 745 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 33 196 | 22 734 |
Other Disposals Intangible Assets | | | | | 159 745 | | |
Other Disposals Property Plant Equipment | | | | | | 33 196 | 22 733 |
Other Taxation Social Security Payable | 5 520 | 10 179 | 17 867 | 45 005 | 33 265 | | |
Payments To Acquire Own Shares | | | | | -650 000 | | |
Percentage Class Share Held In Subsidiary | | | | 100 | | 100 | |
Prepayments Accrued Income | 162 646 | 54 449 | 59 797 | 142 434 | 651 788 | 306 205 | 945 236 |
Profit Loss | | | 47 541 | 844 047 | 1 762 844 | 2 250 840 | 2 741 038 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 634 977 | 3 388 202 | |
Property Plant Equipment Gross Cost | 105 330 | 115 874 | 150 786 | 163 070 | 176 041 | 142 845 | 234 353 |
Purchase Intangible Assets | | | | | | | -481 |
Purchase Property Plant Equipment | | | | | -12 971 | | |
Redemption Shares Decrease In Equity | | | | | -3 476 | | |
Share-based Payment Expense Cash Settled | | | | | | 70 070 | |
Social Security Costs | | | | | 92 545 | 187 925 | |
Staff Costs Employee Benefits Expense | | | | | 1 349 911 | 1 872 799 | 2 110 365 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 21 871 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -39 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 5 292 | 21 703 | 26 279 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 403 459 | 561 636 | 740 863 |
Total Assets Less Current Liabilities | 224 951 | 316 386 | 267 441 | 1 110 655 | 2 043 499 | | |
Total Borrowings | 312 823 | 222 714 | 112 500 | 111 667 | 60 000 | 22 543 | 10 044 |
Total Current Tax Expense Credit | | | | | 511 928 | 676 045 | 1 011 382 |
Trade Creditors Trade Payables | 528 050 | 717 615 | 979 222 | 2 952 553 | 4 382 845 | 5 345 840 | 6 204 577 |
Trade Debtors Trade Receivables | 558 832 | 897 986 | 1 249 012 | 2 720 004 | 3 209 012 | 4 582 812 | 6 234 207 |
Turnover Revenue | | | | | 21 981 830 | 31 601 196 | |
Wages Salaries | | | | | 1 257 366 | 1 684 874 | 1 898 505 |
Director Remuneration | | | 230 917 | 283 294 | 351 803 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 15 023 | | | | | |
Merchandise | 205 213 | 288 022 | | | | | |
Other Remaining Borrowings | 262 618 | 222 714 | | | | | |
Recoverable Value-added Tax | 45 144 | 63 018 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 12 943 | | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 4 949 | | | | | |