Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 642 749 | 956 259 | 1 421 027 | 1 789 851 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 60 521 | 354 163 | 491 495 | 1 124 536 | | | | | | | | |
Cash Bank On Hand | | | | 1 124 536 | 1 216 056 | 1 984 524 | 1 479 141 | 1 386 450 | 1 200 018 | 859 455 | 1 292 206 | 1 695 343 |
Current Assets | 1 101 486 | 1 685 740 | 1 500 904 | 3 309 218 | 2 385 017 | 3 387 095 | 3 179 737 | 3 300 089 | 2 701 173 | 3 310 263 | 4 948 327 | 5 592 863 |
Debtors | 328 549 | 642 400 | 623 763 | 1 380 701 | 325 991 | 810 929 | 237 668 | 625 393 | 461 354 | 1 116 783 | 1 760 596 | 692 254 |
Net Assets Liabilities | | | | 1 789 851 | 754 408 | 1 651 040 | 1 218 431 | 1 239 108 | 1 815 006 | 2 186 554 | 2 464 237 | 3 010 924 |
Net Assets Liabilities Including Pension Asset Liability | 642 749 | 956 259 | 1 421 027 | 1 789 851 | | | | | | | | |
Other Debtors | | | | | | 18 041 | 13 029 | 223 571 | 4 403 | 1 298 | 12 478 | 10 044 |
Property Plant Equipment | | | | 574 473 | 488 302 | 594 529 | 472 794 | 374 026 | 316 867 | 495 815 | 382 836 | |
Stocks Inventory | 712 416 | 689 177 | 385 646 | 803 981 | | | | | | | | |
Tangible Fixed Assets | 1 748 925 | 1 749 870 | 1 739 974 | 574 473 | | | | | | | | |
Total Inventories | | | | 803 981 | 842 970 | 591 642 | 1 462 928 | 1 288 246 | 1 039 801 | 1 334 025 | 1 895 525 | 3 205 266 |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | | |
Profit Loss Account Reserve | 622 749 | 936 259 | 1 401 027 | 1 769 851 | | | | | | | | |
Shareholder Funds | 642 749 | 956 259 | 1 421 027 | 1 789 851 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 5 000 | 5 250 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 62 000 | 61 500 | 60 204 |
Director Remuneration | | | | | | | | | | 27 896 | 30 095 | 30 445 |
Dividend Recommended By Directors | | | | | | | | | | | 500 000 | 1 000 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 2 | 2 |
Accrued Liabilities | | | | 67 982 | 74 049 | 72 851 | 75 903 | 72 659 | 60 451 | 113 741 | 121 707 | 115 422 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 124 974 | 272 304 | 396 891 | 546 743 | 663 870 | 727 823 | 874 909 | 1 005 153 | 8 248 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -17 506 | 19 101 |
Administrative Expenses | | | | | | | | | | 1 128 847 | 1 257 716 | 1 330 479 |
Amounts Owed By Group Undertakings | | | | 1 093 513 | | 2 179 | 3 981 | 1 167 | 37 400 | 289 384 | 260 686 | 216 141 |
Amounts Owed To Group Undertakings | | | | | 980 | | | | | | | |
Applicable Tax Rate | | | | | | | | | | | 19 | 20 |
Average Number Employees During Period | | | | | 45 | 45 | 52 | 52 | 60 | 67 | 73 | 79 |
Bank Borrowings | | | | 399 918 | 255 408 | 109 543 | | | | | | |
Bank Borrowings Overdrafts | | | | 120 000 | 120 000 | 109 543 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 859 455 | 1 292 206 | |
Corporation Tax Payable | | | | 79 324 | 223 031 | 171 044 | 202 268 | 192 057 | 180 | | 111 427 | 365 052 |
Cost Sales | | | | | | | | | | 9 501 953 | 12 351 332 | 14 322 319 |
Creditors | | | | 564 505 | 345 755 | 136 107 | 56 278 | 2 405 042 | 1 177 069 | 1 555 135 | 2 820 043 | 2 892 994 |
Creditors Due After One Year | 1 002 699 | 851 567 | 411 741 | 564 505 | | | | | | | | |
Creditors Due Within One Year | 1 194 767 | 1 616 459 | 1 398 487 | 1 475 030 | | | | | | | | |
Current Tax For Period | | | | | | | | | | | 203 726 | 227 399 |
Depreciation Amortisation Expense | | | | | | | | | | 164 904 | 130 244 | 130 300 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 164 904 | 130 244 | 130 300 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 4 602 | 17 104 | | 1 175 | 38 158 | 17 818 | | 14 879 |
Disposals Property Plant Equipment | | | | | 12 500 | 21 745 | | 4 700 | 60 750 | 22 330 | | 18 100 |
Dividend Per Share Final | | | | | | | | | | | 25 | 50 |
Dividends Paid | | | | | | | | | | 450 000 | 500 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -450 000 | -500 000 | -1 000 000 |
Dividends Paid On Shares Final | | | | | | | | | | 450 000 | 500 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | | | | 284 587 | 210 347 | 136 107 | 56 278 | 61 866 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 232 029 | 229 718 | 1 093 389 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 378 246 | 1 153 481 | -180 674 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -538 284 | -777 716 | 1 068 342 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | -4 511 | | 1 779 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -4 511 | | 1 779 |
Gross Profit Loss | | | | | | | | | | 1 836 779 | 2 204 527 | 3 100 866 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 16 578 | 41 604 | 26 226 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -340 563 | 432 751 | 403 137 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -137 586 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 294 224 | 561 500 | 1 309 741 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 151 932 | 141 691 | 149 852 | 118 302 | 102 111 | 164 904 | 130 244 | 130 300 |
Key Management Personnel Compensation Total | | | | | | | | | | | 30 095 | 30 445 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 450 000 | 500 000 | 1 000 000 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 347 611 | 16 564 | 102 759 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -457 048 | -949 315 | -1 505 896 |
Net Cash Generated From Operations | | | | | | | | | | -440 470 | -907 711 | -1 479 670 |
Net Current Assets Liabilities | -93 281 | 69 281 | 102 417 | 1 834 188 | 656 397 | 1 254 319 | 845 104 | 895 047 | 1 524 104 | 1 755 128 | 2 128 284 | 2 699 869 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -752 | -701 | -19 965 |
Number Shares Allotted | | 20 000 | 20 000 | 20 000 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | 20 000 | 20 000 |
Operating Profit Loss | | | | | | | | | | 725 317 | 963 202 | 1 773 222 |
Other Deferred Tax Expense Credit | | | | | | | | | | 38 424 | -17 506 | 19 101 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 752 | 701 | 19 965 |
Other Operating Income Format1 | | | | | | | | | | 17 385 | 16 391 | 2 835 |
Other Taxation Social Security Payable | | | | 18 302 | 27 145 | 31 949 | 44 894 | 49 602 | 34 152 | 42 836 | 55 820 | 86 039 |
Par Value Share | | 1 | 1 | 1 | | | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 127 496 | 131 395 | 140 967 |
Prepayments | | | | 5 783 | 6 236 | 5 940 | 5 875 | 11 236 | 5 263 | 6 968 | 28 087 | 47 844 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -1 | | -5 000 |
Profit Loss | | | | | | | | | | 821 548 | 777 683 | 1 546 687 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 726 069 | 963 903 | 1 793 187 |
Property Plant Equipment Gross Cost | | | | 699 447 | 760 606 | 991 420 | 1 019 537 | 1 037 896 | 1 044 690 | 1 370 724 | 1 387 989 | 21 920 |
Provisions | | | | | | | | | | 64 389 | 46 883 | 65 984 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 54 305 | 44 536 | 61 701 | 43 189 | 29 965 | 25 965 | 64 389 | 46 883 | 65 984 |
Provisions For Liabilities Charges | 10 196 | 11 325 | 9 623 | 54 305 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | -348 364 | -17 265 | -127 724 |
Recoverable Value-added Tax | | | | 89 088 | | | | | 34 579 | 278 085 | 384 316 | 344 660 |
Secured Debts | 816 705 | 680 955 | 531 741 | 758 745 | | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | | |
Social Security Costs | | | | | | | | | | 230 266 | 273 888 | 318 567 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 2 650 401 | 2 983 483 | 3 406 090 |
Tangible Fixed Assets Additions | | 21 571 | 9 508 | 609 887 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 799 619 | 1 821 190 | 1 822 398 | 699 447 | | | | | | | | |
Tangible Fixed Assets Depreciation | 50 694 | 71 320 | 82 424 | 124 974 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 626 | 17 476 | 67 349 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 6 372 | 24 799 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 8 300 | 1 732 838 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 183 142 | 367 424 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 18 172 | -5 600 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 2 412 | 3 161 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | -95 479 | 186 220 | 246 500 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 73 659 | 252 559 | 28 117 | 23 059 | 67 544 | 348 364 | 17 265 | 90 521 |
Total Assets Less Current Liabilities | 1 655 644 | 1 819 151 | 1 842 391 | 2 408 661 | 1 144 699 | 1 848 848 | 1 317 898 | 1 269 073 | 1 840 971 | 2 250 943 | 2 511 120 | 3 076 908 |
Total Borrowings | | | | 758 745 | 539 995 | 319 890 | 136 106 | | | | | |
Total Operating Lease Payments | | | | | | | | | | 132 000 | 180 000 | 195 000 |
Trade Creditors Trade Payables | | | | 1 115 068 | 1 115 842 | 1 630 008 | 1 807 314 | 1 951 702 | 1 082 286 | 1 398 558 | 2 531 089 | 2 326 481 |
Trade Debtors Trade Receivables | | | | 192 317 | 319 755 | 784 769 | 214 783 | 389 419 | 362 951 | 407 145 | 1 075 029 | 73 565 |
Turnover Revenue | | | | | | | | | | 11 338 732 | 14 555 859 | 17 423 185 |
Wages Salaries | | | | | | | | | | 2 292 639 | 2 578 200 | 2 946 556 |
Work In Progress | | | | 803 981 | 842 970 | 591 642 | 1 462 928 | 1 288 246 | 1 039 801 | 1 334 025 | 1 895 525 | 3 205 266 |
Advances Credits Directors | 59 999 | 1 | | | | | | | | | | |
Advances Credits Made In Period Directors | 60 000 | | | | | | | | | | | |
Advances Credits Repaid In Period Directors | 60 000 | | | | | | | | | | | |
Corporation Tax Recoverable | | | | | | | | | 16 758 | 133 903 | | |
Total Current Tax Expense Credit | | | | | | | | | | -133 903 | 203 726 | |