Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 176 383 | 470 490 | 172 834 | 220 264 | 677 066 | 322 782 | 710 777 |
Current Assets | 2 278 565 | 2 085 768 | 2 553 531 | 2 533 198 | 2 276 706 | 2 356 254 | 5 226 354 |
Debtors | 155 372 | 228 494 | 380 641 | 414 821 | 421 691 | 2 323 900 | 4 515 577 |
Net Assets Liabilities | 1 207 349 | 1 496 598 | 1 370 360 | 1 390 188 | 1 207 021 | 1 466 610 | 2 157 111 |
Other Debtors | 156 254 | 230 243 | 153 664 | 413 145 | 422 091 | 492 281 | 985 693 |
Property Plant Equipment | 921 563 | 1 068 020 | 621 362 | 626 135 | 631 218 | 631 915 | 723 463 |
Total Inventories | 1 946 810 | 1 386 784 | 2 000 056 | 1 898 113 | 1 177 549 | 1 541 191 | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 8 000 |
Accrued Liabilities Deferred Income | | | | | | 13 299 | 17 783 |
Accumulated Depreciation Impairment Property Plant Equipment | 401 271 | 540 806 | 378 166 | 481 882 | 583 630 | 694 581 | 644 648 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 228 521 |
Administrative Expenses | | | | | | 756 269 | 1 213 262 |
Amounts Recoverable On Contracts | | | | | | 1 803 786 | 3 457 516 |
Average Number Employees During Period | | | | 80 | 99 | 95 | 90 |
Bank Borrowings | | | | | | 46 083 | 34 078 |
Bank Borrowings Overdrafts | 85 616 | 76 504 | 67 392 | 57 801 | 43 367 | 32 138 | 20 133 |
Called Up Share Capital Not Paid | | | | | | | 4 350 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 160 865 | 181 939 |
Cash Cash Equivalents Cash Flow Value | | | | | 677 066 | 322 782 | 710 777 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -5 000 |
Cash Receipts From Sales Interests In Associates | | | | | | -28 948 | |
Corporation Tax Payable | | | | | | 137 422 | 335 324 |
Corporation Tax Recoverable | | | | | | 78 607 | 67 574 |
Cost Sales | | | | | | 9 234 564 | 11 023 543 |
Creditors | 216 244 | 209 283 | 119 428 | 113 014 | 111 603 | 102 687 | 74 060 |
Current Tax For Period | | | | | | 85 626 | 335 363 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 959 | 50 366 |
Depreciation Expense Property Plant Equipment | | | | | | | 69 130 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 114 142 | 116 419 |
Dividends Paid | | | | | | 388 800 | 477 000 |
Dividends Paid Classified As Financing Activities | | | | | | -388 800 | -477 000 |
Dividends Paid On Shares Interim | | | | | | 388 800 | 477 000 |
Finance Lease Liabilities Present Value Total | | | | | | 149 819 | 125 675 |
Finance Lease Payments Owing Minimum Gross | | | | | | 160 785 | 135 343 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 11 229 | 12 005 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 3 047 | -5 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 827 | -9 732 |
Future Finance Charges On Finance Leases | | | | | | 10 966 | 9 668 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 24 000 | 24 000 | 24 000 | 24 000 | 24 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -169 367 | -1 768 600 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 930 757 | 2 203 360 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -1 177 549 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 11 440 | -20 554 |
Gross Profit Loss | | | | | | 1 342 524 | 2 806 782 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -149 362 | -126 428 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 151 181 | 117 716 | 103 716 | 109 077 | 114 142 | 116 419 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 7 007 | 4 705 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 6 374 | 5 892 |
Interest Payable Similar Charges Finance Costs | | | | | | 16 428 | 10 592 |
Issue Equity Instruments | | | | | | | 4 350 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | | 9 500 | 9 500 | 9 500 | 9 500 | 9 500 |
Net Cash Flows From Used In Operating Activities | | | | | | -104 473 | -1 174 915 |
Net Cash Generated From Operations | | | | | | -270 263 | -1 311 935 |
Net Current Assets Liabilities | 643 576 | 785 919 | 947 510 | 957 886 | 770 018 | 730 525 | 1 641 645 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -16 428 | -10 592 |
Number Shares Issued Fully Paid | | 20 | 2 | | | | |
Operating Profit Loss | | | | | | 751 402 | 1 609 722 |
Other Creditors | 130 628 | 132 779 | 52 036 | 55 213 | 68 236 | 70 549 | 514 588 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 11 647 | 280 356 | | 7 329 | 3 191 | 166 352 |
Other Disposals Property Plant Equipment | | 21 700 | 725 190 | | 19 000 | 5 250 | 186 906 |
Other Operating Income Format1 | | | | | | 165 147 | 16 202 |
Other Taxation Social Security Payable | 260 762 | 221 716 | 291 928 | 291 238 | 436 091 | 58 323 | 83 129 |
Par Value Share | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 15 723 | -24 144 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 75 627 | 73 675 |
Prepayments Accrued Income | | | | | | 30 956 | 444 |
Proceeds From Sales Property Plant Equipment | | | | | | -13 499 | |
Profit Loss | | | | | | 648 389 | 1 213 401 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 734 974 | 1 599 130 |
Property Plant Equipment Gross Cost | 1 322 837 | 1 608 825 | 999 528 | 1 108 017 | 1 214 848 | 1 326 496 | 1 368 111 |
Provisions For Liabilities Balance Sheet Subtotal | 141 546 | 148 058 | 79 084 | 80 819 | 82 612 | 83 571 | |
Purchase Property Plant Equipment | | | | | | -116 898 | -228 521 |
Redemption Shares Decrease In Equity | | | | | | | 50 250 |
Social Security Costs | | | | | | 302 172 | 316 728 |
Staff Costs Employee Benefits Expense | | | | | | 3 485 043 | 3 532 346 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 83 571 | 133 937 |
Tax Expense Credit Applicable Tax Rate | | | | | | 139 645 | 303 835 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 673 | 3 473 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 86 585 | 385 729 |
Total Additions Including From Business Combinations Property Plant Equipment | | 307 688 | 115 893 | 108 489 | 125 831 | 116 898 | |
Total Assets Less Current Liabilities | 1 565 139 | 1 853 939 | 1 568 872 | 1 584 021 | 1 401 236 | 1 652 868 | 2 365 108 |
Total Borrowings | | | | | | 32 138 | 20 133 |
Total Operating Lease Payments | | | | | | 29 294 | 27 738 |
Trade Creditors Trade Payables | 1 229 446 | 890 584 | 1 219 800 | 1 193 386 | 956 438 | 1 256 779 | 2 548 192 |
Trade Debtors Trade Receivables | -882 | -1 749 | 226 977 | 1 676 | -400 | | |
Turnover Revenue | | | | | | 10 577 088 | 13 830 325 |
Wages Salaries | | | | | | 3 107 244 | 3 141 943 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 1 358 | 3 469 |
Director Remuneration | | | | | | 57 753 | 151 029 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 59 111 | 154 498 |