Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 1 408 794 | 2 709 783 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 23 488 | 161 834 | 11 671 | 1 123 585 | 1 899 503 | 43 059 |
Current Assets | 2 419 368 | 3 610 535 | 6 578 334 | 6 586 988 | 6 691 774 | 8 039 920 | 8 216 189 | 7 535 925 |
Debtors | 1 977 411 | 3 082 971 | 5 967 568 | 5 764 683 | 6 131 085 | 5 348 979 | 2 665 871 | 4 474 987 |
Net Assets Liabilities | | | 5 722 055 | 6 296 734 | 6 502 289 | 6 717 473 | 6 913 280 | 5 680 886 |
Other Debtors | 39 953 | 36 389 | 35 859 | 78 082 | 72 160 | 56 215 | 94 695 | 46 424 |
Property Plant Equipment | | | 1 082 120 | 982 058 | 867 973 | 763 038 | 1 180 848 | 1 187 255 |
Total Inventories | | | 587 278 | 660 471 | 549 018 | 562 841 | 811 792 | 990 520 |
Cash Bank In Hand | 866 | 34 994 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 408 794 | 2 709 783 | | | | | | |
Stocks Inventory | 441 091 | 492 570 | | | | | | |
Tangible Fixed Assets | 1 606 793 | 1 536 335 | | | | | | |
Trade Debtors | 734 235 | 1 206 700 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | | | | | | |
Profit Loss Account Reserve | 1 034 890 | 2 355 879 | | | | | | |
Shareholder Funds | 1 408 794 | 2 709 783 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 370 | | 5 685 | 5 995 | 5 995 | 5 995 | 6 345 | 6 345 |
Accrued Liabilities Deferred Income | | | 5 895 | 5 995 | 5 995 | 5 995 | 6 345 | 6 345 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 684 493 | 2 893 906 | 3 057 011 | 3 239 044 | 3 343 162 | 3 561 418 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 118 851 | 98 888 | 95 040 | 622 624 | 299 615 |
Administration Support Average Number Employees | | | 7 | 7 | 11 | 13 | 15 | 13 |
Administrative Expenses | 1 942 115 | | 2 029 650 | 2 325 047 | 2 659 523 | 2 752 494 | 2 933 001 | 2 931 537 |
Amounts Owed By Group Undertakings Participating Interests | | | 4 488 853 | 3 992 929 | 4 915 991 | 3 793 579 | 1 352 441 | 2 633 316 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | | | 160 | 160 | 163 | 162 | 196 | 192 |
Bank Borrowings | | | | | | 500 000 | 143 940 | 385 607 |
Bank Overdrafts | 438 208 | 561 002 | 623 678 | | 127 718 | | | 227 831 |
Carrying Amount Property Plant Equipment With Restricted Title | | | 240 105 | 350 845 | 384 738 | 88 994 | 37 695 | 109 153 |
Comprehensive Income Expense | | | -293 000 | | | | | 315 879 |
Corporation Tax Payable | | | 134 280 | 40 458 | | | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | 3 293 073 | 4 016 805 | 3 985 465 | 3 730 084 | | |
Cost Sales | 4 970 745 | | 5 761 089 | 6 953 100 | 7 195 984 | 6 948 410 | 8 568 279 | 10 512 488 |
Creditors | | | 1 707 346 | 1 059 233 | 880 787 | 1 442 750 | 1 864 874 | 1 757 093 |
Current Asset Investments | | | | | | 1 004 515 | 2 839 023 | 2 027 359 |
Current Tax For Period | | | 134 280 | 40 458 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 4 221 | -5 357 | -10 686 | -10 155 | 70 140 | -1 946 |
Deferred Tax Liabilities | | | 136 821 | 131 464 | 120 778 | 110 623 | 180 763 | 178 817 |
Depreciation Expense Property Plant Equipment | | | 175 664 | 138 199 | 128 830 | 176 239 | 129 870 | 162 472 |
Distribution Average Number Employees | | | 8 | 9 | 6 | 6 | 7 | 6 |
Distribution Costs | 385 987 | | 347 800 | 422 533 | 565 694 | 592 678 | 737 973 | 924 596 |
Dividends Paid | | | | | | | | 1 540 273 |
Dividends Paid Classified As Financing Activities | | | | | | | | 1 540 273 |
Finance Lease Liabilities Present Value Total | | | 104 929 | 99 021 | 93 253 | 40 482 | 86 750 | 122 685 |
Finished Goods Goods For Resale | 56 879 | 32 758 | 5 670 | 6 135 | 12 897 | 30 514 | 2 160 | 62 784 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 12 532 | 10 561 | 7 801 | 6 177 | 4 337 | 9 114 |
Further Item Creditors Component Total Creditors | | | 328 998 | | | | | |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | | | | | | 4 505 | -133 893 | -11 664 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 45 000 | 338 750 | | |
Gain Loss On Disposals Property Plant Equipment | | | -8 665 | -5 344 | -12 410 | -871 | 8 461 | -39 001 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | -293 000 | | | | | 8 000 |
Gross Profit Loss | 2 556 142 | | 3 575 445 | 3 311 710 | 3 384 995 | 3 439 518 | 3 943 094 | 4 207 996 |
Income Taxes Paid Refund Classified As Operating Activities | | | -103 575 | -134 275 | -40 458 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -171 881 | 762 024 | -277 881 | 1 239 632 | 775 918 | -2 084 275 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -5 | | | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | 4 221 | -5 357 | -10 686 | -10 155 | 70 140 | -1 946 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 213 569 | 199 963 | 198 404 | 180 189 | 225 873 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 077 | 110 322 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 12 532 | 10 561 | 7 801 | 6 177 | 4 337 | 9 114 |
Interest Paid Classified As Operating Activities | | | | | | | 1 077 | 110 322 |
Interest Payable Similar Charges Finance Costs | | | 12 532 | 10 561 | 7 801 | 6 177 | 5 414 | 119 436 |
Interest Received Classified As Operating Activities | | | | 61 550 | 52 723 | 67 390 | 58 836 | 32 195 |
Issue Equity Instruments | | | | | | | | 8 000 |
Marketing Average Number Employees | | | 2 | 2 | 2 | 1 | 3 | 3 |
Net Cash Flows From Used In Financing Activities | | | -44 490 | -18 525 | -31 490 | 423 448 | 96 216 | -808 038 |
Net Cash Flows From Used In Investing Activities | | | 62 879 | -118 851 | -98 288 | -1 094 350 | -2 557 939 | 528 719 |
Net Cash Flows From Used In Operating Activities | | | -190 270 | 899 400 | -148 103 | 1 910 534 | 3 237 641 | -1 804 956 |
Net Cash Generated From Operations | | | -74 163 | 982 686 | -152 567 | 1 849 321 | 3 184 219 | -1 717 715 |
Net Current Assets Liabilities | 456 070 | 1 505 207 | 4 870 988 | 5 527 755 | 5 810 987 | 6 597 170 | 6 351 315 | 5 778 832 |
Nominal Value Allotted Share Capital | | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 12 000 |
Number Shares Issued Fully Paid | | | | 20 000 | 20 000 | 20 000 | 20 000 | 12 000 |
Operating Profit Loss | 467 755 | | 1 197 995 | 564 130 | 162 357 | 140 182 | 337 957 | 443 839 |
Other Comprehensive Income Expense Net Tax | | | -293 000 | | | | | |
Other Creditors | | | 7 116 | 39 930 | 53 043 | 195 404 | 83 490 | 26 250 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 156 | 36 858 | 16 370 | 76 071 | 7 617 |
Other Disposals Property Plant Equipment | | | | 9 500 | 49 868 | 17 941 | 100 696 | 74 952 |
Other Interest Receivable Similar Income Finance Income | | | | 61 550 | 52 723 | 67 390 | 58 836 | 32 195 |
Other Operating Income Format1 | | | | | 2 579 | 45 836 | 65 837 | 91 976 |
Other Taxation Social Security Payable | | | 48 226 | 52 632 | 81 087 | 143 305 | 76 673 | 73 993 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 44 490 | 18 525 | 31 490 | 76 552 | -102 967 | -80 319 |
Payments To Redeem Own Shares | | | | | | | | 8 000 |
Pension Costs Defined Contribution Plan | | | 120 000 | 120 000 | 120 000 | 122 235 | 318 360 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 172 027 | 168 296 | 176 307 | 177 313 | 318 360 | 286 038 |
Prepayments Accrued Income | | | | 28 791 | 34 722 | 50 292 | 85 677 | 102 309 |
Proceeds From Issuing Shares | | | | | | | | 8 000 |
Proceeds From Sales Intangible Assets | | | 247 050 | | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | | -1 000 010 | -1 968 401 | |
Proceeds From Sales Property Plant Equipment | | | 3 800 | | 600 | 700 | 33 086 | 28 334 |
Production Average Number Employees | | | 141 | 140 | 140 | 139 | 170 | 163 |
Profit Loss | | | 1 038 297 | 574 679 | 205 555 | 215 184 | 195 807 | 307 879 |
Profit Loss On Ordinary Activities Before Tax | 452 318 | | 1 176 798 | 609 775 | 194 869 | 205 029 | 265 947 | 305 933 |
Property Plant Equipment Gross Cost | | | 3 766 613 | 3 875 964 | 3 924 984 | 4 002 082 | 4 524 010 | 4 748 673 |
Purchase Property Plant Equipment | | | 187 971 | 118 851 | 98 888 | 95 040 | 622 624 | 299 615 |
Raw Materials Consumables | | | 498 033 | 600 128 | 496 991 | 490 357 | 763 949 | 717 213 |
Redemption Shares Decrease In Equity | | | | | | | | 8 000 |
Repayments Borrowings Classified As Financing Activities | | | | | | -500 000 | 6 751 | -651 916 |
Research Development Average Number Employees | | | | | | | 7 | 7 |
Research Development Expense Recognised In Profit Or Loss | | | 400 866 | 351 345 | 492 835 | 421 902 | 417 904 | |
Revenue From Sale Goods | | | 9 336 534 | 10 264 810 | 10 580 979 | 10 387 928 | 12 511 373 | 14 720 484 |
Selling Average Number Employees | | | 2 | 2 | 3 | 3 | 3 | |
Social Security Costs | 146 793 | | 213 692 | 250 898 | 280 425 | 313 776 | 319 829 | 354 257 |
Staff Costs Employee Benefits Expense | | | 3 127 423 | 3 718 772 | 4 102 050 | 4 290 286 | 4 664 202 | 5 843 244 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 136 821 | 131 464 | 120 778 | 110 623 | 180 763 | 178 817 |
Tax Expense Credit Applicable Tax Rate | | | 223 592 | 115 857 | 37 025 | 38 956 | 50 530 | 62 716 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | -89 312 | -75 399 | -37 025 | -38 956 | -50 530 | -62 716 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 138 501 | 35 096 | -10 686 | -10 155 | 70 140 | -1 946 |
Total Assets Less Current Liabilities | 2 062 863 | 3 041 542 | 5 953 108 | 6 509 813 | 6 678 960 | 7 360 208 | 7 532 163 | 6 966 087 |
Total Current Tax Expense Credit | | | 134 280 | 40 453 | | | | |
Trade Creditors Trade Payables | | | 454 224 | 821 197 | 519 691 | 1 057 564 | 1 467 676 | 914 382 |
Trade Debtors Trade Receivables | | | 1 442 856 | 1 664 881 | 1 108 212 | 1 448 893 | 1 133 058 | 1 692 938 |
Turnover Revenue | | | 9 336 534 | 10 264 810 | 10 580 979 | 10 387 928 | 12 511 373 | 14 720 484 |
Wages Salaries | 2 084 731 | | 2 741 704 | 3 299 578 | 3 645 318 | 3 799 197 | 4 026 013 | 5 202 949 |
Work In Progress | | | 83 575 | 54 208 | 39 130 | 41 970 | 45 683 | 210 523 |
Company Contributions To Money Purchase Plans Directors | | | 120 000 | 120 000 | 120 000 | 120 000 | 260 000 | 220 000 |
Director Remuneration | 88 000 | 88 000 | 84 000 | 84 000 | 118 000 | 134 000 | 120 000 | 122 500 |
Director Remuneration Benefits Including Payments To Third Parties | 211 410 | 208 000 | 204 000 | 204 000 | 238 000 | 254 000 | 380 000 | 342 500 |
Net Consideration Paid For Own Shares | | | | | | | | 1 540 273 |
Nominal Value Own Shares Purchased | | | | | | | | 8 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 2 | 2 | 2 | 3 | 3 |
Number Own Shares Purchased | | | | | | | | 8 000 |
Percentage Called-up Share Capital Represented By Purchases During Period | | | | | | | | 40 |
Company Contributions To Money Purchase Schemes Directors | 123 410 | 120 000 | | | | | | |
Accruals Deferred Income Within One Year | 5 435 | 5 564 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 1 160 847 | 1 810 400 | | | | | | |
Bank Borrowings Overdrafts | 438 208 | 561 002 | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | -360 054 | | | | | | | |
Corporation Tax Due Within One Year | 94 930 | 274 374 | | | | | | |
Creditors Due After One Year | 505 764 | 186 656 | | | | | | |
Creditors Due Within One Year | 1 963 298 | 2 105 328 | | | | | | |
Decrease Increase In Net Debt During Period | -223 743 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 38 733 | 198 188 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 148 305 | 145 103 | | | | | | |
Expenses Not Deductible For Tax Purposes | -57 | | | | | | | |
Increase Decrease In Net Cash For Period | 136 311 | | | | | | | |
Interest Payable Similar Charges | 17 008 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 449 531 | 97 036 | | | | | | |
Net Debt Funds | 1 001 658 | 903 445 | | | | | | |
Number Shares Allotted | | 20 000 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 505 764 | 186 656 | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 58 552 | 190 781 | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 505 764 | 186 656 | | | | | | |
Other Creditors Due Within One Year | 1 202 | 1 127 | | | | | | |
Other Interest Receivable Similar Income | 1 571 | | | | | | | |
Other Operating Income | 239 715 | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | 9 350 | 40 190 | | | | | | |
Other Taxation Social Security Within One Year | 66 910 | 66 251 | | | | | | |
Payments Received On Account Within One Year | 414 677 | 115 272 | | | | | | |
Pension Costs | 123 410 | | | | | | | |
Prepayments Accrued Income Current Asset | 42 376 | 29 482 | | | | | | |
Profit Loss For Period | 349 816 | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | 7 572 | -3 202 | | | | | | |
Provisions For Liabilities Charges | 148 305 | 145 103 | | | | | | |
Revaluation Reserve | 293 000 | 293 000 | | | | | | |
Revaluation Surplus In Period Investment Properties | -175 875 | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | | | | | | |
Share Premium Account | 60 904 | 40 904 | | | | | | |
Staff Costs | 2 354 934 | | | | | | | |
Standard Nominal Tax Rate | 21 | | | | | | | |
Stocks Raw Materials Consumables | 384 212 | 459 812 | | | | | | |
Tangible Fixed Assets Additions | | 166 482 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 539 543 | 3 691 167 | | | | | | |
Tangible Fixed Assets Depreciation | 1 932 750 | 2 154 832 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 24 000 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 7 855 | | | | | | |
Tangible Fixed Assets Disposals | | 14 858 | | | | | | |
Taxation Expense Credit | 97 170 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 94 987 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 102 502 | | | | | | | |
Total Recognised Gain Loss For Period | 173 941 | | | | | | | |
Trade Creditors Within One Year | 883 384 | 890 957 | | | | | | |
Turnover Gross Operating Revenue | 7 526 887 | 9 140 404 | | | | | | |
U K Current Corporation Tax | 94 930 | | | | | | | |
U K Current Corporation Tax On Income For Period | 94 930 | | | | | | | |
Undiscounted Provision For Deferred Taxation | 148 305 | 145 103 | | | | | | |