Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2020-03-31 | 2021-03-31 | 2022-03-31 |
Currency |
| | | | |
Net Worth | 12 058 | 110 053 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 270 396 | 171 983 | 186 662 |
Current Assets | 623 365 | 1 276 147 | 2 855 188 | 2 302 384 | 3 196 440 |
Debtors | 323 081 | 585 495 | 1 839 107 | 1 670 283 | 2 388 503 |
Net Assets Liabilities | | | 451 120 | 1 057 342 | 357 418 |
Other Debtors | | | 148 854 | 80 207 | 34 388 |
Property Plant Equipment | | | 481 | | 550 |
Total Inventories | | | 745 685 | 460 118 | 621 275 |
Cash Bank In Hand | 96 026 | 130 116 | | | |
Intangible Fixed Assets | | 17 410 | | | |
Net Assets Liabilities Including Pension Asset Liability | 12 058 | 110 053 | | | |
Stocks Inventory | 204 258 | 560 536 | | | |
Tangible Fixed Assets | 32 521 | 18 966 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | | | |
Profit Loss Account Reserve | 11 058 | 109 053 | | | |
Shareholder Funds | 12 058 | 110 053 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 6 500 | 28 000 |
Fees For Non-audit Services | | | | 17 123 | 18 040 |
Total Fees To Auditors | | | | 34 500 | 28 000 |
Accrued Liabilities Deferred Income | | | 13 424 | 39 055 | 47 057 |
Accumulated Amortisation Impairment Intangible Assets | | | 131 720 | 159 884 | 187 551 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 53 838 | 54 319 | 13 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 15 081 | 16 313 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 944 |
Administrative Expenses | | | 1 770 868 | 1 081 769 | 1 732 853 |
Amortisation Expense Intangible Assets | | | | 37 064 | 36 327 |
Amortisation Impairment Expense Intangible Assets | | | | 37 064 | 45 467 |
Amounts Owed By Group Undertakings | | | 361 348 | 351 630 | 383 643 |
Amounts Owed To Group Undertakings | | | | | 1 000 |
Average Number Employees During Period | | | 8 | 7 | 5 |
Balances Amounts Owed To Related Parties | | | | 353 306 | 1 512 451 |
Bank Borrowings | | | 671 655 | 626 873 | 1 072 436 |
Bank Borrowings Overdrafts | | | 311 561 | 415 161 | 964 535 |
Carrying Amount Under Cost Model Revalued Assets Intangible Assets | | | 30 715 | 52 698 | |
Cash Cash Equivalents | | | 371 720 | 337 785 | 3 606 |
Cash Cash Equivalents Cash Flow Value | | | 371 720 | 337 785 | |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | | | | 47 733 | 53 310 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 47 733 | |
Comprehensive Income Expense | | | | -938 783 | 300 647 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | 8 730 | 4 756 | -43 060 |
Comprehensive Income Expense Attributable To Owners Parent | | | -100 517 | 938 783 | 300 647 |
Corporation Tax Payable | | | | 215 294 | 86 281 |
Corporation Tax Recoverable | | | 46 778 | 29 269 | 29 269 |
Cost Sales | | | 9 685 743 | 8 742 834 | 10 339 555 |
Creditors | | | 311 561 | 211 712 | 2 733 232 |
Current Tax For Period | | | | 147 123 | 72 374 |
Depreciation Amortisation Expense | | | | 527 | 394 |
Depreciation Amortisation Impairment Expense | | | | 527 | 394 |
Distribution Costs | | | 204 723 | 220 666 | 154 100 |
Dividends Interest Received Classified As Investing Activities | | | 9 129 | 7 333 | |
Dividends Paid | | | | | 440 290 |
Dividends Paid Classified As Financing Activities | | | | -363 528 | -440 290 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -363 528 | -440 290 |
Finished Goods Goods For Resale | | | 745 685 | 460 118 | 621 275 |
Fixed Assets | 32 521 | 36 376 | 132 003 | 118 439 | 2 111 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -17 | -7 857 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | -51 976 | -3 606 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 63 505 | -72 572 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 302 402 | 1 423 343 | 1 136 070 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 252 087 | 178 702 | |
Gain Loss In Cash Flows From Change In Inventories | | | 271 537 | 450 114 | |
Gain Loss In Cash Flows From Change In Trade Debtors Trade Receivables | | | | -178 702 | 858 351 |
Government Grant Income | | | | 40 650 | |
Gross Profit Loss | | | 1 908 921 | 2 439 677 | 2 398 332 |
Impairment Goodwill Critical Estimates Judgements | | | | | 9 140 |
Impairment Loss Intangible Assets | | | | | 9 140 |
Income Taxes Paid Refund Classified As Operating Activities | | | 51 809 | -17 509 | -240 247 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 23 949 | 18 041 | -80 815 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | -51 976 | 3 606 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 5 000 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | -526 378 |
Increase Decrease In Net Debt From Foreign Exchange Differences | | | | | -3 606 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 450 114 | -84 832 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 28 164 | 27 667 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 481 | 394 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | 9 140 |
Intangible Assets | | | 25 998 | 12 915 | 1 561 |
Intangible Assets Gross Cost | | | 157 718 | 172 799 | 189 112 |
Interest Income | | | | 7 333 | 6 708 |
Interest Income On Bank Deposits | | | | 5 230 | 6 708 |
Interest Paid Classified As Operating Activities | | | | -67 860 | -66 761 |
Interest Payable Similar Charges Finance Costs | | | 79 603 | 67 860 | 66 761 |
Interest Received Classified As Investing Activities | | | | -7 333 | -6 708 |
Interim Dividends Paid | | | | 363 528 | 440 290 |
Investment Income Net Amounts Written Off Back To Investments | | | 9 129 | 7 333 | |
Investments Fixed Assets | | | 105 524 | 105 524 | |
Investments In Group Undertakings | | | | 105 524 | |
Investments In Subsidiaries | | | 105 524 | 105 524 | |
Issue Equity Instruments | | | | | 110 |
Loans To Directors | | | | | 53 310 |
Net Cash Flows From Used In Financing Activities | | | 624 679 | 408 310 | 569 477 |
Net Cash Flows From Used In Investing Activities | | | 27 984 | -39 985 | -42 761 |
Net Cash Flows From Used In Operating Activities | | | -676 612 | 386 366 | 445 901 |
Net Cash Generated From Operations | | | 808 024 | -436 717 | -752 909 |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | | | | | -445 563 |
Net Cash Inflow Outflow From Change In Debt Securities Classified As Financing Activities | | | | | -80 815 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 138 630 | 986 003 | |
Net Current Assets Liabilities | -20 463 | 73 677 | 630 678 | 1 150 615 | 463 208 |
Net Debt Funds | | | | 289 088 | 811 860 |
Net Finance Income Costs | | | 9 129 | 7 333 | 6 708 |
Net Interest Paid Received Classified As Operating Activities | | | 79 603 | 67 860 | |
Nominal Value Allotted Share Capital | | | | 1 | |
Number Shares Allotted | | 1 000 | 100 | 100 | |
Number Shares Issued Fully Paid | | | | 1 000 | 1 000 |
Operating Profit Loss | | | -61 268 | 1 193 653 | 514 161 |
Other Comprehensive Income Expense Before Tax | | | -29 383 | 51 976 | |
Other Creditors | | | 4 154 | 35 345 | 32 250 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 6 106 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 54 319 |
Other Disposals Intangible Assets | | | | | 6 106 |
Other Disposals Property Plant Equipment | | | | | 54 319 |
Other Interest Expense | | | | 67 860 | 66 761 |
Other Interest Receivable Similar Income Finance Income | | | | 7 333 | 6 708 |
Other Operating Income Format1 | | | 5 402 | 56 411 | 2 782 |
Other Taxation Social Security Payable | | | 73 | | |
Payments To Redeem Own Shares | | | | | -574 860 |
Payments To Related Parties | | | | 7 782 274 | 10 120 435 |
Pension Costs Defined Contribution Plan | | | | 7 741 | 7 753 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 6 820 | 6 428 | 6 433 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 |
Prepayments Accrued Income | | | 92 978 | 59 072 | 39 963 |
Proceeds From Issuing Shares Other Equity Instruments | | | | | 110 |
Profit Loss | | | -146 416 | 969 750 | 315 116 |
Profit Loss Attributable To Non-controlling Interests | | | -8 730 | -4 756 | -43 060 |
Profit Loss Attributable To Owners Parent | | | -129 900 | 990 759 | 297 041 |
Profit Loss On Ordinary Activities After Tax | | | -138 630 | 986 003 | |
Profit Loss On Ordinary Activities Before Tax | | | -131 742 | -1 133 126 | -454 108 |
Property Plant Equipment Gross Cost | | | 54 319 | 54 319 | 563 |
Purchase Intangible Assets | | | 36 153 | 15 081 | 16 313 |
Purchase Property Plant Equipment | | | | | -944 |
Purchase Property Plant Equipment Intangible Assets | | | 960 | | |
Redemption Shares Decrease In Equity | | | | | 574 860 |
Repayments Borrowings Classified As Financing Activities | | | 624 679 | 44 782 | -445 563 |
Social Security Costs | | | 30 899 | 30 492 | 29 932 |
Staff Costs Employee Benefits Expense | | | 328 900 | 330 783 | 326 466 |
Tax Decrease From Utilisation Tax Losses | | | | 63 142 | |
Tax Expense Credit Applicable Tax Rate | | | -25 031 | 215 294 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -2 321 | | -269 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 8 509 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 10 036 | -6 703 | 27 343 |
Tax Increase Decrease From Effect Non-tax Deductible Amortisation Goodwill Impairment | | | 1 691 | 1 691 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 41 755 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -1 188 | 17 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 6 888 | 147 123 | 114 007 |
Total Assets Less Current Liabilities | 12 058 | 110 053 | 762 681 | 1 269 054 | 465 319 |
Total Borrowings | | | | 415 161 | 964 535 |
Total Current Tax Expense Credit | | | | 147 123 | 114 007 |
Trade Creditors Trade Payables | | | 1 846 765 | 533 148 | 1 680 881 |
Trade Debtors Trade Receivables | | | 1 189 149 | 1 171 078 | 1 909 277 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -563 |
Turnover Revenue | | | 3 118 729 | 2 418 384 | 3 016 024 |
Wages Salaries | | | 291 181 | 293 863 | 290 101 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 124 018 | 127 846 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 127 846 | 126 267 |
Creditors Due Within One Year | 643 828 | 1 202 470 | | | |
Intangible Fixed Assets Additions | | 26 115 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 8 705 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 8 705 | | | |
Intangible Fixed Assets Cost Or Valuation | | 26 115 | | | |
Par Value Share | | 1 | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | | | |
Tangible Fixed Assets Additions | | 10 299 | | | |
Tangible Fixed Assets Cost Or Valuation | 51 225 | 61 524 | | | |
Tangible Fixed Assets Depreciation | 18 704 | 42 558 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 854 | | | |
Amount Specific Advance Or Credit Directors | | 2 500 | | | |