Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 423 943 | 304 718 | 305 359 | 397 243 | 500 161 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 3 323 | 1 392 | 273 955 | 123 630 | 96 052 | 1 359 804 | 344 220 | 89 534 |
Current Assets | 1 043 598 | 917 611 | 1 352 352 | 1 228 691 | 1 464 296 | 1 697 000 | 1 541 289 | 1 717 364 | 1 866 909 | 3 167 492 | 3 927 536 | 3 714 897 |
Debtors | 393 053 | 269 169 | 352 053 | 360 456 | 496 165 | 389 377 | 414 935 | 579 412 | 412 961 | 1 185 274 | 1 435 608 | 1 362 884 |
Net Assets Liabilities | | | | | 500 164 | 867 439 | 1 294 394 | 1 096 473 | 1 861 201 | 2 863 180 | 3 342 790 | 3 096 061 |
Other Debtors | | | | | 126 185 | 207 781 | 176 386 | 25 290 | 25 302 | 388 173 | 393 382 | 784 913 |
Property Plant Equipment | | | | | 732 982 | 1 618 202 | 1 620 395 | 1 655 968 | 2 548 439 | 2 533 850 | 2 953 223 | 2 903 766 |
Total Inventories | | | | | 964 808 | 1 306 231 | 852 399 | 1 014 322 | 1 357 896 | 622 414 | 2 147 708 | |
Cash Bank In Hand | 1 036 | 2 751 | 1 948 | 5 147 | 3 323 | | | | | | | |
Intangible Fixed Assets | 61 350 | 54 892 | 71 048 | 57 589 | 186 073 | | | | | | | |
Stocks Inventory | 649 509 | 645 691 | 998 351 | 863 088 | 964 808 | | | | | | | |
Tangible Fixed Assets | 45 104 | 113 316 | 113 582 | 710 840 | 732 982 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 423 843 | 304 618 | 305 259 | 397 143 | 500 061 | | | | | | | |
Shareholder Funds | 423 943 | 304 718 | 305 359 | 397 243 | 500 161 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 6 000 | 6 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | 65 818 | 93 015 | 65 171 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 158 095 | 224 003 | 272 086 | 352 970 | 402 866 | 446 432 | 501 177 | 563 458 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 153 999 | 203 959 | 241 285 | 310 652 | 392 022 | 486 485 | 617 228 | 766 470 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 77 439 | 4 200 | | | 159 081 | | 18 871 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 516 528 | 39 520 | 104 940 | 171 140 | 99 415 | 663 276 | 99 785 |
Administrative Expenses | | | | | | | | | | 2 846 997 | 3 664 813 | 3 668 019 |
Amortisation Expense Intangible Assets | | | | | | | | | | 43 568 | 54 745 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | | 43 568 | 54 745 | 62 281 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 14 550 |
Average Number Employees During Period | | | | | | | | 53 | 52 | 87 | 90 | 79 |
Bank Borrowings | | | | | | | | | | 943 589 | 1 565 723 | 1 281 564 |
Bank Borrowings Overdrafts | | | | | 488 301 | 890 689 | 783 276 | 706 943 | 649 727 | 569 212 | 492 866 | 895 932 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | | -168 417 |
Bank Overdrafts | | | | | | | | | | | | 168 417 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 96 052 | 1 359 804 | 344 220 | -78 883 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | -14 615 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 14 615 | -14 615 | |
Comprehensive Income Expense | | | | | 102 919 | 367 275 | 426 955 | -177 921 | | 1 001 979 | 806 425 | 78 271 |
Corporation Tax Payable | | | | | 2 324 | | 110 009 | 18 130 | 38 282 | 219 066 | 212 512 | 24 905 |
Corporation Tax Recoverable | | | | | | 2 153 | 2 153 | 30 654 | | 507 | 507 | 1 151 |
Cost Sales | | | | | | | | | | 5 471 777 | 5 996 523 | 5 392 286 |
Creditors | | | | | 494 364 | 893 623 | 784 385 | 721 280 | 690 434 | 595 052 | 507 207 | 921 104 |
Current Tax For Period | | | | | | | | | | 219 066 | 212 513 | 24 882 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | 31 435 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 25 276 | 12 855 | -14 167 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 107 429 | 130 743 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 107 429 | 130 743 | 149 242 |
Distribution Costs | | | | | | | | | | 2 229 048 | 2 117 114 | 2 646 542 |
Dividends Paid | | | | | | | | | | | 326 815 | 325 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -326 815 | -325 000 |
Dividends Paid On Shares | | | | | | | | 72 837 | 22 942 | | | |
Dividends Paid On Shares Interim | | | | | | | | | | | 326 815 | 325 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 25 840 | 14 341 | 25 172 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 37 435 | 25 936 | 43 539 |
Finished Goods Goods For Resale | | | | | | | | | | 622 414 | 2 147 708 | 2 262 479 |
Fixed Assets | 106 454 | 168 208 | 184 630 | 768 429 | 919 055 | 1 815 806 | 1 774 116 | 1 728 805 | 2 571 381 | 2 672 306 | 3 036 934 | 2 944 067 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 11 564 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | -4 641 | -4 641 | -1 935 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 14 786 | 10 843 | 35 409 | 244 936 | 179 590 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | 20 695 | -105 657 | -20 896 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -328 551 | 44 071 | -241 136 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 757 191 | 264 949 | -73 368 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -735 482 | 1 525 294 | 114 771 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -6 575 | | |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | | | | | -113 160 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 418 649 | | | 802 701 | | -113 160 | |
Government Grant Income | | | | | | | | | | 14 707 | | |
Gross Profit Loss | | | | | | | | | | 6 304 727 | 6 881 799 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -38 282 | -219 067 | -213 133 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 4 641 | 40 762 | -6 106 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -1 263 753 | 1 015 285 | 423 103 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -507 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 65 908 | 48 083 | 80 884 | 49 895 | 43 568 | 54 745 | 62 281 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 49 959 | 37 326 | 69 367 | 81 370 | 107 429 | 130 743 | 149 242 |
Intangible Assets | | | | | 186 073 | 197 604 | 153 721 | 72 837 | 22 942 | 138 456 | 83 711 | 40 301 |
Intangible Assets Gross Cost | | | | | 344 168 | 421 607 | 425 807 | 425 808 | 425 808 | 584 889 | 584 888 | 603 759 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 55 445 | 51 014 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 1 566 | 1 518 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -68 575 | -52 532 | -109 044 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 68 575 | 52 532 | 109 044 |
Net Cash Generated From Operations | | | | | | | | | | -1 778 803 | 379 144 | -609 286 |
Net Current Assets Liabilities | 326 109 | 157 561 | 154 013 | 82 560 | 121 413 | 67 279 | 422 538 | 202 901 | 260 330 | 1 091 278 | 1 203 467 | 1 449 335 |
Number Shares Issued Fully Paid | | | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | | | | 1 314 389 | 1 269 682 | |
Other Comprehensive Income Expense Before Tax | | | | | | | | | | | -153 922 | |
Other Creditors | | | | | 6 063 | 2 934 | 1 109 | 14 337 | 40 707 | 25 840 | 8 986 | 737 989 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 12 966 | | |
Other Disposals Property Plant Equipment | | | | | | | | | | 19 541 | | |
Other Operating Income Format1 | | | | | | | | | | 85 707 | 169 810 | 313 604 |
Other Taxation Social Security Payable | | | | | 71 159 | 87 450 | 426 999 | 404 476 | 455 246 | 884 924 | 840 346 | 600 264 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | -11 594 | -11 499 | -18 895 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 33 435 | 41 827 | 44 816 |
Prepayments Accrued Income | | | | | | | | 57 290 | 133 435 | 48 809 | 107 806 | 104 311 |
Profit Loss | | | | | 102 919 | -51 374 | 426 955 | -177 921 | 122 540 | 1 001 979 | 960 347 | 78 271 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 245 814 | 1 217 150 | 88 986 |
Property Plant Equipment Gross Cost | | | | | 886 983 | 1 822 160 | 1 861 680 | 1 966 620 | 2 940 461 | 3 020 335 | 3 570 451 | 3 670 236 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 45 943 | 122 023 | 117 875 | 113 953 | 280 076 | 305 352 | | |
Purchase Intangible Assets | | | | | | | | | | -159 081 | | -18 871 |
Purchase Property Plant Equipment | | | | | | | | | | -99 415 | -663 276 | -63 287 |
Social Security Costs | | | | | | | | | | 161 825 | 200 243 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 077 385 | 2 560 313 | 2 544 677 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 45 943 | 122 023 | | | | 305 352 | 390 404 | 376 237 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 236 705 | 231 259 | 16 907 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 595 | 258 | 153 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 243 835 | 256 803 | 10 715 |
Total Assets Less Current Liabilities | 432 563 | 325 769 | 338 643 | 850 989 | 1 040 468 | 1 883 085 | 2 196 654 | 1 931 706 | 2 831 711 | 3 763 584 | 4 240 401 | 4 393 402 |
Total Borrowings | | | | | | | | | | 569 212 | 1 565 723 | 1 449 981 |
Total Current Tax Expense Credit | | | | | | | | | | 218 559 | 212 513 | |
Total Deferred Tax Expense Credit | | | | | | | | | | 25 276 | 44 290 | -14 167 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 418 649 | | | 802 701 | | -113 160 | |
Total Operating Lease Payments | | | | | | | | | | 9 766 | 81 360 | |
Trade Creditors Trade Payables | | | | | 241 484 | 259 171 | 190 742 | 289 509 | 476 070 | 512 779 | 484 758 | 264 817 |
Trade Debtors Trade Receivables | | | | | 369 983 | 179 443 | 236 396 | 466 178 | 254 224 | 747 785 | 933 913 | 457 959 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | | | -8 373 | 8 373 | 24 427 | -24 427 | -24 427 |
Turnover Revenue | | | | | | | | | | 11 776 504 | 12 878 322 | |
Wages Salaries | | | | | | | | | | 1 882 125 | 2 318 243 | 2 286 589 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 6 123 | 6 291 | |
Director Remuneration | | | | | | | | | | 345 233 | 338 916 | 344 388 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 351 356 | 345 207 | 351 456 |
Creditors Due After One Year | | 5 835 | 12 321 | 432 427 | 494 364 | | | | | | | |
Creditors Due Within One Year | 717 489 | 760 050 | 1 198 339 | 1 146 131 | 1 342 883 | | | | | | | |
Intangible Fixed Assets Additions | | 6 750 | 41 006 | 15 665 | 151 400 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 67 997 | 81 205 | 106 055 | 135 179 | 158 095 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 13 208 | 24 850 | 29 124 | 22 916 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 129 347 | 136 097 | 177 103 | 192 768 | 344 168 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 8 620 | 15 216 | 20 963 | 21 319 | 45 943 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | 24 025 | 626 959 | 89 076 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 201 258 | 212 698 | 839 657 | 886 983 | | | | | | | |
Tangible Fixed Assets Depreciation | | 87 942 | 99 116 | 128 817 | 154 001 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 23 759 | 29 701 | 38 740 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 12 585 | | 13 556 | | | | | | | |
Tangible Fixed Assets Disposals | | | 12 585 | | 41 750 | | | | | | | |