Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2014-06-30 | 2015-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | |
Net Worth | 140 081 | 547 564 | 918 371 | 1 322 225 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 67 527 | 55 551 | 316 008 | 506 411 |
Current Assets | 767 819 | 756 813 | 1 118 628 | 1 294 437 | 2 351 983 | 2 497 306 | 3 437 800 | 4 059 337 |
Debtors | 515 957 | 588 280 | 826 768 | 969 680 | 1 857 143 | 1 933 475 | 2 635 460 | 2 964 426 |
Net Assets Liabilities | | | | | 198 151 | 95 459 | 440 286 | 1 092 387 |
Other Debtors | | | | | | 351 930 | 747 335 | 1 216 346 |
Property Plant Equipment | | | | | 1 772 801 | 1 708 383 | 1 682 732 | 1 628 750 |
Total Inventories | | | | | 427 313 | 508 280 | 486 332 | 588 500 |
Cash Bank In Hand | 92 415 | 25 701 | 73 073 | 58 309 | | | | |
Intangible Fixed Assets | 397 478 | 342 130 | 291 430 | 266 080 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 140 081 | 547 564 | 918 371 | 1 322 225 | | | | |
Stocks Inventory | 159 447 | 142 832 | 218 787 | 266 448 | | | | |
Tangible Fixed Assets | 1 082 119 | 1 140 156 | 1 281 445 | 1 697 811 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 54 786 | 54 786 | 59 186 | 59 186 | | | | |
Profit Loss Account Reserve | 21 459 | 428 942 | 699 517 | 1 103 371 | | | | |
Shareholder Funds | 140 081 | 547 564 | 918 371 | 1 322 225 | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 475 939 | 522 556 | 951 645 | 767 680 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 827 161 | 1 033 871 | 1 240 581 | 1 447 291 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 655 773 | 753 776 | 854 391 | 941 423 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | 11 301 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 188 455 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 33 585 | 74 964 | 33 050 |
Administrative Expenses | | | | | | 4 291 747 | 4 787 166 | 5 586 959 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | 3 445 | 987 |
Amounts Owed To Group Undertakings | | | | | 189 280 | 189 280 | 271 420 | 301 245 |
Average Number Employees During Period | | | | | 87 | 88 | 88 | 100 |
Bank Borrowings | | | | | | 3 131 539 | 2 768 633 | 2 699 974 |
Bank Borrowings Overdrafts | | | | | 2 481 529 | 720 196 | 411 305 | 362 855 |
Bank Overdrafts | | | | | 17 202 | 4 083 | | |
Cash Cash Equivalents | | | | | 50 325 | 51 468 | 316 008 | 586 114 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 316 008 | 506 411 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | 202 000 |
Comprehensive Income Expense | | | | | | -132 984 | 482 824 | 53 069 |
Corporation Tax Payable | | | | | | | 119 740 | 181 848 |
Corporation Tax Recoverable | | | | | | 88 | | |
Cost Sales | | | | | | 5 571 604 | 6 367 190 | 6 611 688 |
Creditors | | | | | 3 458 343 | 3 512 236 | 4 018 456 | 3 966 754 |
Current Tax For Period | | | | | | | 121 860 | 98 677 |
Deferred Tax Asset Debtors | | | | | | 9 671 | 5 290 | 859 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 10 884 | 4 475 | -1 215 |
Dividend Income | | | | | | 2 | 9 908 | 4 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | | -32 000 |
Dividends Received Classified As Investing Activities | | | | | | -2 | -9 908 | -4 |
Equity Securities Held | | | | | 22 | 45 641 | 65 050 | 39 912 |
Finance Lease Liabilities Present Value Total | | | | | 3 803 | 6 895 | | |
Finance Lease Payments Owing Minimum Gross | | | | | 28 880 | 6 895 | | |
Finished Goods Goods For Resale | | | | | 427 313 | 508 280 | 486 332 | 588 500 |
Fixed Assets | 1 487 096 | 1 482 286 | 1 572 875 | 3 110 969 | 4 174 969 | 3 923 822 | 3 711 370 | 3 652 678 |
Further Item Creditors Component Total Creditors | | | | | 325 000 | 345 205 | 280 205 | 258 205 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | 4 475 | -1 215 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | 168 | 257 | -80 |
Government Grant Income | | | | | | 527 953 | 460 193 | 317 970 |
Gross Profit Loss | | | | | | 3 798 919 | 4 987 464 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 740 | -343 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | 168 | 257 | -80 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 206 710 | 206 710 | 206 710 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 98 003 | 100 615 | 87 032 |
Intangible Assets | | | | | 1 751 936 | 1 545 226 | 1 338 516 | 1 131 806 |
Intangible Assets Gross Cost | | | | | 2 579 097 | 2 579 097 | 2 579 097 | 5 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 74 241 | 155 264 | 211 695 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 3 160 | | |
Interest Income On Bank Deposits | | | | | | 822 | 783 | 578 |
Interest Paid Classified As Operating Activities | | | | | | -274 743 | -191 972 | -250 896 |
Interest Payable Similar Charges Finance Costs | | | | | 225 778 | 274 743 | 191 972 | 250 896 |
Interest Received Classified As Investing Activities | | | | | | -3 420 | -28 370 | -53 245 |
Investments | | | | | 650 232 | 670 213 | 690 122 | 892 122 |
Investments Fixed Assets | 7 499 | | | 1 147 078 | 650 232 | 670 213 | 690 122 | 892 122 |
Investments In Associates | | | | | | | 210 | 210 |
Investments In Subsidiaries | | | | | | | 650 000 | 852 000 |
Issue Equity Instruments | | | | | | | | 579 445 |
Net Cash Generated From Operations | | | | | | -470 285 | -892 076 | -80 661 |
Net Current Assets Liabilities | -156 735 | -110 465 | 169 903 | 92 851 | -1 106 360 | -1 014 930 | | |
Net Finance Income Costs | | | | | 1 780 | 3 420 | 28 370 | 85 245 |
Operating Profit Loss | | | | | | 152 115 | 766 097 | |
Other Cash Inflow Outflow Classified As Investing Activities | | | | | -1 780 | -3 420 | | -32 000 |
Other Creditors | | | | | 235 281 | 282 292 | 238 306 | 46 165 |
Other Interest Receivable Similar Income Finance Income | | | | | | 4 233 | 39 046 | 53 827 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 27 279 | 38 714 | 50 544 | 60 695 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 50 | 50 |
Prepayments Accrued Income | | | | | 119 229 | 96 613 | 131 768 | 131 346 |
Profit Loss | | | | | -563 141 | -102 692 | 344 827 | 72 656 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -122 268 | 608 902 | |
Property Plant Equipment Gross Cost | | | | | 2 428 574 | 2 462 159 | 2 537 123 | 2 570 173 |
Purchase Intangible Assets | | | | | -982 573 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -22 | -19 981 | -19 909 | |
Purchase Property Plant Equipment | | | | | -186 159 | -33 585 | -74 964 | -33 050 |
Staff Costs Employee Benefits Expense | | | | | 2 264 637 | 2 548 584 | 3 281 315 | 3 820 221 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 60 126 | 52 802 | 52 895 | 47 250 |
Tax Decrease From Utilisation Tax Losses | | | | | | 38 587 | 69 524 | 5 289 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 24 883 | 6 368 | 19 850 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 47 819 | 68 156 | 54 010 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | -713 | 1 490 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 18 785 | -7 324 | 103 581 | 72 318 |
Total Assets Less Current Liabilities | 1 330 361 | 1 371 821 | 1 742 778 | 3 203 820 | 3 068 609 | 2 908 892 | | |
Total Borrowings | | | | | | 720 196 | 411 305 | 362 855 |
Trade Creditors Trade Payables | | | | | 1 684 223 | 1 516 211 | 2 123 494 | 2 627 707 |
Trade Debtors Trade Receivables | | | | | 875 598 | 1 027 432 | 1 451 289 | 1 290 648 |
Turnover Revenue | | | | | | 9 370 523 | 11 354 654 | 12 105 706 |
Wages Salaries | | | | | 2 237 358 | 2 772 639 | 3 230 771 | 3 759 526 |
Creditors Due After One Year | 1 190 280 | 824 257 | 824 407 | 1 881 595 | | | | |
Creditors Due Within One Year | 924 554 | 867 278 | 948 725 | 1 201 586 | | | | |
Instalment Debts Due After5 Years | 17 881 | 43 517 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 164 520 | 169 870 | 215 570 | 240 920 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 25 350 | | 25 350 | | | | |
Intangible Fixed Assets Amortisation Decrease Increase On Disposals | | 20 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 561 998 | 512 000 | 507 000 | 507 000 | | | | |
Intangible Fixed Assets Disposals | | 49 998 | | | | | | |
Number Shares Allotted | | 54 786 | | 59 186 | | | | |
Par Value Share | | 1 | | 1 | | | | |
Secured Debts | 1 172 399 | 780 740 | | | | | | |
Share Capital Allotted Called Up Paid | 54 786 | 54 786 | 59 186 | 59 186 | | | | |
Share Premium Account | 63 836 | 63 836 | 159 668 | 159 668 | | | | |
Tangible Fixed Assets Additions | | 87 239 | | 476 793 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 150 202 | 1 225 086 | 1 470 062 | 1 946 855 | | | | |
Tangible Fixed Assets Depreciation | 68 083 | 84 930 | 188 617 | 249 044 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 196 | | 60 427 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 349 | | | | | | |
Tangible Fixed Assets Disposals | | 12 355 | | | | | | |