Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 213 | 1 551 | 1 384 | 64 481 | 475 905 | 110 407 | 204 840 | 180 833 |
Current Assets | 9 967 202 | 10 813 963 | 9 485 173 | | 13 237 519 | 12 651 410 | 11 634 315 | 10 551 206 |
Debtors | 9 874 318 | 10 724 423 | 9 377 630 | 10 688 599 | 12 678 498 | 12 510 760 | 11 392 101 | 10 344 507 |
Net Assets Liabilities | 1 531 926 | 1 298 006 | 1 059 932 | 562 856 | -1 510 934 | -1 870 825 | -1 618 043 | -1 550 709 |
Other Debtors | 227 281 | 290 443 | 276 247 | 625 811 | 1 067 855 | 1 137 574 | 749 469 | 758 551 |
Property Plant Equipment | 4 393 471 | 3 701 274 | 2 984 160 | 2 261 672 | 2 395 807 | 1 488 966 | 1 095 510 | 497 368 |
Total Inventories | 91 671 | 87 989 | 106 159 | 96 186 | 83 116 | 30 243 | 37 374 | |
|
Other Financial Data |
Audit Fees Expenses | 22 000 | 22 000 | 22 000 | 27 000 | 32 500 | 37 500 | 39 375 | 42 160 |
Accrued Liabilities Deferred Income | | | | 346 893 | 732 717 | 321 509 | 1 756 684 | 965 760 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 604 469 | 4 633 363 | 5 111 256 | 4 765 510 | 5 365 265 | 5 540 191 | 2 730 787 | 2 200 404 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 269 408 | 67 779 | 498 958 | 184 250 |
Administrative Expenses | 4 468 016 | 4 259 080 | 4 195 663 | 3 678 876 | 6 800 260 | 4 856 195 | 4 406 248 | 4 549 673 |
Amounts Owed By Group Undertakings | 1 962 956 | 2 043 049 | 2 180 820 | 2 805 796 | 5 206 744 | 5 176 865 | 4 743 718 | 4 579 646 |
Amounts Owed To Group Undertakings | 773 053 | 1 209 517 | 855 909 | 1 313 713 | 5 331 243 | 7 186 665 | 5 421 940 | 5 466 197 |
Average Number Employees During Period | 289 | 304 | 307 | 267 | 273 | 253 | 220 | 202 |
Bank Borrowings | | | | 3 904 341 | 3 668 520 | 3 291 618 | 3 551 980 | 3 051 545 |
Bank Borrowings Overdrafts | 100 776 | 239 712 | 254 571 | 3 904 341 | 3 668 520 | 3 291 618 | 3 551 980 | 3 051 545 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 66 684 | 7 939 | 6 641 | 962 843 | 264 496 |
Comprehensive Income Expense | 97 374 | -107 920 | -112 074 | -371 076 | -2 073 790 | -359 891 | 252 782 | 67 334 |
Corporation Tax Recoverable | | | | 47 397 | | | | |
Cost Sales | 35 754 527 | 35 796 046 | 35 625 588 | 36 047 074 | 53 670 334 | 32 152 472 | 29 439 298 | 26 470 966 |
Creditors | 1 544 663 | 948 782 | 584 630 | 542 216 | 1 053 909 | 579 716 | 275 645 | 218 484 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 23 301 | | | -7 827 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | 28 383 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -50 360 | -269 639 | | | 7 827 |
Depreciation Expense Property Plant Equipment | 280 764 | 321 094 | 232 057 | 30 891 | 272 713 | 63 399 | 216 340 | |
Dividends Paid | 136 233 | 126 000 | 126 000 | 126 000 | | | | |
Dividends Paid On Shares Interim | 136 233 | 126 000 | 126 000 | 126 000 | | | | |
Finance Lease Liabilities Present Value Total | 1 544 663 | 948 782 | 584 630 | 542 216 | 1 053 909 | 329 716 | 275 645 | 218 484 |
Finance Lease Payments Owing Minimum Gross | | | | 970 476 | 1 981 851 | 1 010 493 | 1 035 656 | 300 420 |
Fixed Assets | 4 453 471 | 3 761 274 | 3 044 160 | | 2 856 307 | 1 889 466 | 1 496 010 | 897 868 |
Further Item Creditors Component Total Creditors | | | | | | 250 000 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | -72 534 | 23 301 | | | -7 827 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 5 923 | 140 | | -228 | -6 995 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 5 547 698 | 5 345 488 | 8 539 714 | 7 535 569 | 8 830 387 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -21 715 | -103 766 | -84 946 | -7 796 | -238 289 | 8 471 | -707 | -29 995 |
Gain Loss On Disposals Property Plant Equipment | -24 208 | 29 865 | 15 302 | 7 905 | 21 667 | 11 518 | 246 402 | |
Government Grant Income | | | | | 101 686 | 437 197 | 1 894 | |
Gross Profit Loss | 4 857 512 | 4 352 659 | 4 304 006 | 3 389 411 | 5 041 870 | 4 361 690 | 4 968 971 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -101 492 | 18 218 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 787 904 | 724 708 | | 1 119 940 | 785 032 | 533 984 | 406 451 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 120 882 | 250 645 | 144 345 | 164 066 | 233 197 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 170 601 | 144 556 | 124 590 | 117 610 | 199 414 | 135 183 | 68 600 | |
Interest Income From Group Undertakings Participating Interests | | | | 3 960 | | | | |
Interest Income On Bank Deposits | | | | 1 244 | 2 245 | | | |
Interest Paid To Group Undertakings | | | | 175 | 169 009 | 23 055 | 79 169 | |
Interest Payable Similar Charges Finance Costs | 294 843 | 242 349 | 239 243 | 238 667 | 619 068 | 302 583 | 311 835 | 295 954 |
Investments | | | | 60 000 | 460 500 | 400 500 | | |
Investments Fixed Assets | 60 000 | 60 000 | 60 000 | 60 000 | 460 500 | 400 500 | 400 500 | 400 500 |
Investments In Subsidiaries | | | | | 400 500 | 400 500 | 400 500 | 400 500 |
Net Current Assets Liabilities | -919 944 | -1 125 853 | -1 058 749 | | -3 313 332 | -3 180 575 | -2 838 408 | -2 230 093 |
Net Finance Income Costs | | | | 5 204 | 2 245 | | | |
Operating Profit Loss | 389 496 | 93 579 | 108 343 | -289 465 | -1 656 704 | -57 308 | 564 617 | |
Other Creditors | 18 197 | 13 124 | 13 019 | 26 253 | 120 970 | 125 424 | 266 559 | 268 656 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 520 185 | 610 106 | 3 343 388 | 936 834 |
Other Disposals Property Plant Equipment | | | | | 535 518 | 799 694 | 3 701 818 | 1 312 775 |
Other Interest Receivable Similar Income Finance Income | | | | 5 204 | 2 245 | | | |
Other Operating Income Format1 | | | | | 101 686 | 437 197 | 1 894 | |
Other Taxation Social Security Payable | 147 209 | 167 476 | 151 578 | 411 174 | 975 490 | 620 000 | 196 747 | 436 013 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 79 020 | 104 739 | 89 009 | 158 366 | 304 747 | 222 678 | 158 003 | 85 490 |
Percentage Class Share Held In Associate | | | | | 22 | | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | 274 874 | 358 887 | 152 408 | 85 569 | 356 183 | 695 244 | 511 527 | 427 460 |
Profit Loss | 97 374 | -107 920 | -112 074 | -371 076 | -2 073 790 | -359 891 | 252 782 | 67 334 |
Profit Loss On Ordinary Activities Before Tax | 94 653 | -148 770 | -130 900 | -522 928 | -2 273 527 | -359 891 | 252 782 | 67 334 |
Property Plant Equipment Gross Cost | 8 997 940 | 8 334 637 | 8 095 416 | 7 027 182 | 7 761 072 | 7 029 157 | 3 826 297 | 2 697 772 |
Provisions For Liabilities Balance Sheet Subtotal | 456 938 | 388 633 | 340 849 | 217 955 | | | | |
Raw Materials Consumables | | | | 96 186 | 83 116 | 30 243 | 37 374 | |
Social Security Costs | 553 180 | 651 853 | 607 280 | 607 563 | 1 004 826 | 651 810 | 594 859 | |
Staff Costs Employee Benefits Expense | 7 508 052 | 7 996 305 | 7 838 460 | 7 692 100 | 12 481 771 | 8 119 477 | 6 799 959 | 7 214 536 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 217 955 | | | | |
Tax Expense Credit Applicable Tax Rate | 19 150 | -29 754 | -25 194 | -99 356 | -431 970 | -68 379 | 48 029 | 13 803 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 16 112 | | | 29 206 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 28 383 | -55 903 | 17 291 | 7 989 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 306 | 12 471 | 8 167 | 13 764 | 34 292 | 8 460 | 6 954 | 340 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 28 587 | 111 787 | 115 822 | -72 046 | -36 516 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -2 721 | -40 850 | -18 826 | -151 852 | -199 737 | | | |
Total Assets Less Current Liabilities | 3 533 527 | 2 635 421 | 1 985 411 | | -457 025 | -1 291 109 | -1 342 398 | -1 332 225 |
Total Borrowings | | | | 3 904 341 | 3 668 520 | 3 291 618 | 3 551 980 | 3 051 545 |
Total Deferred Tax Expense Credit | | | | -122 894 | -217 955 | | | |
Total Operating Lease Payments | 2 381 922 | 2 149 524 | 2 229 992 | 3 027 374 | 4 300 403 | 2 432 681 | 2 529 120 | |
Trade Creditors Trade Payables | 4 797 758 | 4 145 585 | 3 801 299 | 5 417 277 | 4 793 969 | 3 605 992 | 2 518 802 | 2 511 192 |
Trade Debtors Trade Receivables | 6 906 998 | 7 419 835 | 6 339 486 | 7 124 026 | 6 047 716 | 5 501 077 | 5 387 387 | 4 578 850 |
Turnover Revenue | 40 612 039 | 40 148 705 | 39 929 594 | 39 436 485 | 58 712 204 | 36 514 162 | 34 408 269 | |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | | 100 | | | |
Wages Salaries | 6 875 852 | 7 239 713 | 7 142 171 | 6 926 171 | 11 172 198 | 7 244 989 | 6 047 097 | 6 494 560 |
Company Contributions To Defined Benefit Plans Directors | | | | 39 765 | 57 177 | 71 576 | 59 191 | |
Director Remuneration | 323 061 | 394 654 | 316 458 | 293 288 | 646 638 | 441 750 | 406 531 | 503 432 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 333 053 | 703 815 | 513 326 | 465 722 | 552 557 |
Fees For Non-audit Services | 5 000 | 5 000 | 5 000 | | | | | |
Amount Specific Advance Or Credit Directors | 502 209 | 612 209 | 428 669 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 110 000 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 183 540 | | | | | |
Company Contributions To Money Purchase Plans Directors | 50 805 | 71 736 | 40 423 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 7 | 7 | 7 | | | | | |
Accrued Liabilities | 370 670 | 299 263 | 319 790 | | | | | |
Additional Provisions Increase From New Provisions Recognised | | -68 305 | -47 784 | | | | | |
Applicable Tax Rate | 20 | 20 | 19 | | | | | |
Bank Overdrafts | 100 776 | 239 712 | 254 571 | | | | | |
Corporation Tax Payable | 49 035 | 58 330 | 28 958 | | | | | |
Current Tax For Period | 49 035 | 27 455 | 28 958 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 759 010 | 246 815 | | | | | |
Disposals Property Plant Equipment | | 822 255 | 458 730 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 124 242 | 97 793 | 112 834 | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | 410 000 | | | | | |
Increase Decrease In Property Plant Equipment | | 118 930 | 204 650 | | | | | |
Merchandise | 91 671 | 87 989 | 106 159 | | | | | |
Number Shares Issued Fully Paid | | 35 000 | 35 000 | | | | | |
Other Deferred Tax Expense Credit | -51 756 | -68 305 | -47 784 | | | | | |
Other Investments Other Than Loans | 60 000 | 60 000 | 60 000 | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Provisions | 456 938 | 388 633 | 340 849 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 4 376 | 9 085 | 5 365 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 22 955 | 53 823 | 51 350 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 158 952 | 219 509 | | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | 188 500 | | | | | |