Profit & Loss |
Date of Accounts |
2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 2 011 557 | 1 639 449 | 2 378 061 |
Current Assets | 7 485 216 | 10 361 075 | 16 132 457 |
Debtors | 1 952 772 | 4 206 928 | 5 834 870 |
Net Assets Liabilities | 6 566 778 | 6 921 130 | 10 951 796 |
Other Debtors | 8 230 | 8 000 | 118 056 |
Property Plant Equipment | 498 427 | 654 621 | 1 017 818 |
Total Inventories | 3 520 887 | 4 514 698 | 7 919 526 |
|
Other Financial Data |
Fees For Non-audit Services | 43 013 | 45 549 | 54 632 |
Company Contributions To Money Purchase Plans Directors | 174 000 | 60 000 | 120 000 |
Director Remuneration | 61 347 | 58 366 | 58 556 |
Dividend Recommended By Directors | | 1 714 790 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 3 |
Accrued Liabilities | 45 719 | 137 339 | 21 538 |
Accumulated Depreciation Impairment Property Plant Equipment | 667 068 | 752 966 | 926 514 |
Administrative Expenses | 3 058 862 | 3 551 000 | 4 884 527 |
Amounts Owed To Directors | 80 000 | 80 000 | 125 000 |
Applicable Tax Rate | 19 | 19 | 20 |
Average Number Employees During Period | 45 | 48 | 53 |
Bank Borrowings | 21 984 | 217 314 | 942 237 |
Bank Borrowings Overdrafts | 21 984 | 217 314 | 942 237 |
Cash Cash Equivalents Cash Flow Value | 2 011 557 | 1 639 449 | |
Comprehensive Income Expense | 987 907 | 2 069 142 | 5 371 999 |
Corporation Tax Payable | 115 736 | 253 001 | 584 794 |
Cost Sales | 7 877 103 | 11 779 271 | 19 025 119 |
Creditors | 40 397 | 121 346 | 256 265 |
Current Tax For Period | 256 739 | 452 164 | 1 304 395 |
Depreciation Amortisation Expense | 120 105 | 135 088 | 203 129 |
Depreciation Expense Property Plant Equipment | 74 786 | 91 020 | 113 348 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 49 190 | 29 582 |
Disposals Property Plant Equipment | | 58 437 | 136 869 |
Dividends Paid | 572 174 | 1 714 790 | 1 341 333 |
Dividends Paid Classified As Financing Activities | -572 174 | -1 714 790 | -1 341 333 |
Dividends Paid On Shares | 572 174 | 1 714 790 | |
Dividends Paid On Shares Interim | 102 676 | 103 457 | |
Finance Lease Liabilities Present Value Total | 80 628 | 90 111 | 159 907 |
Finance Lease Payments Owing Minimum Gross | 87 014 | 99 343 | 187 075 |
Further Item Interest Expense Component Total Interest Expense | 7 419 | 6 800 | 4 900 |
Future Finance Charges On Finance Leases | 6 386 | 9 232 | 27 168 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 180 814 | 278 291 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 022 769 | 2 170 995 | 671 428 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 053 105 | -2 254 156 | -1 627 942 |
Gain Loss On Disposal Assets Income Statement Subtotal | -8 664 | -748 | 8 363 |
Gain Loss On Disposals Property Plant Equipment | -8 664 | -748 | 8 363 |
Gross Profit Loss | 4 175 227 | 6 171 964 | 11 736 888 |
Income Taxes Paid Refund Classified As Operating Activities | -433 864 | -314 899 | -972 602 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 369 161 | -372 108 | 738 612 |
Increase Decrease In Property Plant Equipment | | 140 186 | 284 914 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -851 800 | 993 811 | 3 404 828 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 135 088 | 203 130 |
Interest Expense On Loan Capital | 1 971 | 1 144 | 20 960 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 10 903 | 8 043 | 24 053 |
Interest Paid Classified As Operating Activities | -9 390 | -7 944 | -25 860 |
Interest Payable Similar Charges Finance Costs | 20 293 | 15 987 | 49 913 |
Merchandise | 3 520 887 | 4 514 698 | 7 125 210 |
Net Cash Flows From Used In Financing Activities | 1 429 739 | 1 429 028 | 366 694 |
Net Cash Flows From Used In Investing Activities | 206 | 292 022 | 557 964 |
Net Cash Flows From Used In Operating Activities | -1 799 106 | -1 348 942 | -1 663 270 |
Net Cash Generated From Operations | -2 253 263 | -1 679 828 | -2 685 785 |
Net Current Assets Liabilities | 6 184 348 | 6 547 134 | 10 475 576 |
Net Interest Received Paid Classified As Investing Activities | -1 644 | -8 | |
Number Shares Issued Fully Paid | | 200 | 200 |
Operating Profit Loss | 1 242 358 | 2 620 964 | 6 852 361 |
Other Creditors | 11 922 | 18 623 | 39 674 |
Other Deferred Tax Expense Credit | -20 937 | 83 679 | 126 054 |
Other Interest Receivable Similar Income Finance Income | 1 644 | 8 | |
Other Operating Income Format1 | 125 993 | | |
Other Taxation Social Security Payable | 46 563 | 88 311 | 117 071 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -63 421 | 90 432 | 204 715 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 218 844 | 108 747 | 178 126 |
Prepayments | 57 833 | 81 760 | 88 362 |
Proceeds From Borrowings Classified As Financing Activities | | -217 314 | -724 924 |
Proceeds From Sales Property Plant Equipment | | -8 499 | -115 650 |
Profit Loss | 987 907 | 2 069 142 | 5 371 999 |
Profit Loss On Ordinary Activities Before Tax | 1 223 709 | 2 604 985 | 6 802 448 |
Property Plant Equipment Gross Cost | 1 165 495 | 1 407 587 | 1 944 332 |
Provisions | | 159 279 | 285 333 |
Provisions For Liabilities Balance Sheet Subtotal | 75 600 | 159 279 | 285 333 |
Purchase Property Plant Equipment | -1 850 | -300 529 | -673 614 |
Raw Materials | | | 794 316 |
Recoverable Value-added Tax | | 70 438 | 200 020 |
Repayments Borrowings Classified As Financing Activities | -784 144 | -21 984 | |
Social Security Costs | 127 184 | 167 645 | 259 662 |
Staff Costs Employee Benefits Expense | 1 824 481 | 2 023 720 | 3 051 447 |
Tax Expense Credit Applicable Tax Rate | 232 505 | 494 947 | 1 394 230 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 943 | 4 125 | 25 317 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 354 | 2 600 | 5 566 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 235 802 | 535 843 | 1 430 449 |
Total Additions Including From Business Combinations Property Plant Equipment | | 300 529 | 673 614 |
Total Assets Less Current Liabilities | 6 682 775 | 7 201 755 | 11 493 394 |
Total Operating Lease Payments | 144 907 | 145 781 | 190 688 |
Trade Creditors Trade Payables | 841 775 | 2 927 686 | 3 666 660 |
Trade Debtors Trade Receivables | 1 879 164 | 4 046 730 | 5 426 262 |
Turnover Revenue | 12 052 330 | 17 951 235 | 30 762 007 |
Wages Salaries | 1 478 453 | 1 747 328 | 2 613 659 |