Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
Net Worth | 100 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 235 295 | 91 594 | 211 828 | 592 407 | 1 369 253 | 1 977 113 | 721 446 |
Current Assets | 1 580 969 | 907 573 | 1 555 917 | 2 453 238 | 3 708 269 | 4 816 366 | 6 418 423 |
Debtors | 491 506 | 172 210 | 484 678 | 706 364 | 1 358 816 | 1 666 137 | 4 039 887 |
Net Assets Liabilities | 242 988 | 415 459 | 850 508 | 1 324 357 | 2 049 326 | 3 506 948 | 5 008 269 |
Other Debtors | | 15 015 | 44 303 | 81 449 | 986 159 | 1 215 900 | 3 462 331 |
Property Plant Equipment | 414 838 | 456 563 | 547 552 | 3 167 860 | 3 892 169 | 5 165 099 | 5 356 186 |
Total Inventories | 854 168 | 643 769 | 859 411 | 1 154 467 | 980 200 | 1 173 116 | 1 657 090 |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 8 000 | 9 500 | 10 275 |
Accrued Liabilities Deferred Income | | | | 3 500 | 14 159 | 268 215 | 246 454 |
Accumulated Depreciation Impairment Property Plant Equipment | 16 865 | 25 298 | 78 309 | 183 966 | 308 630 | 470 350 | 680 037 |
Additional Provisions Increase From New Provisions Recognised | | | | | 73 782 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 50 158 | 144 000 | 2 725 965 | 848 973 | 1 454 650 | 416 597 |
Administrative Expenses | | | | 2 625 786 | 2 811 851 | 3 032 258 | 3 526 162 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | 100 547 | 944 859 | | |
Amounts Owed By Group Undertakings Participating Interests | 263 940 | -155 050 | | 100 547 | | | |
Amounts Owed To Directors | | | | 135 211 | | | |
Amounts Owed To Group Undertakings Participating Interests | | 155 050 | 64 749 | | | | |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Bank Borrowings | | | | | 198 529 | 388 529 | 462 998 |
Bank Borrowings Overdrafts | | | | 198 529 | 198 529 | 1 814 190 | 1 801 102 |
Bank Overdrafts | | | | | | 998 | |
Carrying Amount Property Plant Equipment With Restricted Title | | | | | 20 765 | 16 150 | 6 922 |
Cash Cash Equivalents Cash Flow Value | | | | 592 407 | 1 369 253 | | |
Comprehensive Income Expense | 242 888 | 172 471 | | 473 849 | 724 969 | | |
Corporation Tax Payable | 43 871 | 79 265 | 80 705 | 97 353 | 250 608 | 516 112 | 696 142 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | | 174 268 | -192 917 | -483 973 |
Cost Sales | | | | 31 245 138 | 32 192 316 | 33 793 560 | 42 977 219 |
Creditors | 1 752 819 | 948 677 | 1 252 961 | 1 526 443 | 1 850 901 | 3 018 273 | 3 213 178 |
Current Tax For Period | | | | 97 353 | 150 708 | 364 932 | 323 084 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 73 782 | -18 767 | 35 052 |
Deferred Tax Liabilities | | | | | 73 782 | 55 015 | 90 067 |
Depreciation Expense Property Plant Equipment | | | | 105 657 | 124 664 | 156 492 | 207 483 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 20 | 20 | 20 | | |
Distribution Costs | | | | 108 015 | 77 995 | 66 697 | 100 793 |
Finance Lease Liabilities Present Value Total | | | | 6 295 | 6 295 | 6 295 | 34 360 |
Finance Lease Payments Owing Minimum Gross | | | | 45 650 | 42 987 | | |
Finished Goods Goods For Resale | | | | | 980 200 | 1 173 116 | 1 657 090 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 3 622 | 2 522 | 1 421 |
Further Item Interest Expense Component Total Interest Expense | | | | | 2 547 | 62 | 8 397 |
Further Item Operating Income Component Total Other Operating Income | | | | 23 791 | 24 536 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -2 500 | 10 660 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 410 237 | 295 754 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -221 686 | -652 452 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | -295 056 | 174 267 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 4 000 | -4 321 |
Government Grant Income | | | | | 177 017 | | |
Gross Profit Loss | | | | 3 110 601 | 3 467 259 | 4 307 126 | 5 077 801 |
Income Expense Recognised Directly In Equity | 100 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 80 705 | -2 547 | -99 900 | -143 054 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | 50 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 380 579 | 776 846 | 606 862 | -1 254 669 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 472 | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 73 782 | -18 767 | 35 052 |
Increase Decrease In Net Debt From Cash Flows | | | | | -55 926 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 8 433 | 53 011 | 105 657 | 124 664 | 165 720 | 216 711 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 15 804 | 80 450 | 67 849 | 96 976 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 077 | 3 622 | 2 522 | 1 421 |
Interest Income On Cash Cash Equivalents | | | | 219 | 223 | | |
Interest Paid Classified As Operating Activities | | | | 16 884 | 86 619 | 67 911 | 105 373 |
Interest Payable Similar Charges Finance Costs | | | | 16 884 | 86 619 | 70 433 | 106 794 |
Interest Received Classified As Operating Activities | | | | 219 | 223 | 1 | |
Issue Equity Instruments | 100 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | 2 619 395 | 897 937 | -35 200 | 164 400 |
Net Cash Flows From Used In Investing Activities | | | | -2 725 965 | -848 973 | -1 434 650 | -412 119 |
Net Cash Flows From Used In Operating Activities | | | | 487 149 | 904 899 | 2 076 712 | -1 006 950 |
Net Cash Generated From Operations | | | | 584 519 | 988 748 | 2 247 044 | -757 102 |
Net Current Assets Liabilities | -171 850 | -41 104 | 302 956 | 926 795 | 1 857 368 | 1 798 093 | 3 205 245 |
Net Debt Funds | | | | 2 517 926 | 2 462 000 | | |
Net Deferred Tax Liability Asset | | | | | -73 782 | | |
Nominal Value Allotted Share Capital | | | | | 100 | 100 | 100 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | 587 867 | 1 035 855 | 1 870 691 | 1 970 572 |
Other Creditors | 670 979 | 442 078 | 435 318 | 3 129 | 18 019 | 41 181 | 81 965 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 000 | 7 024 |
Other Disposals Property Plant Equipment | | | | | | 20 000 | 15 823 |
Other Finance Costs | | | | 3 | 2 547 | | |
Other Interest Receivable Similar Income Finance Income | | | | 219 | 223 | 1 | |
Other Operating Income Format1 | | | | 211 067 | 458 442 | 662 520 | 519 726 |
Other Remaining Operating Income | | | | 77 133 | 138 036 | | |
Other Taxation Social Security Payable | 5 507 | 38 428 | 68 272 | 128 992 | 379 915 | 432 476 | 220 859 |
Par Value Share | 1 | | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -45 650 | 2 663 | 3 763 | 4 864 |
Prepayments Accrued Income | | | | 2 244 | 3 951 | 4 792 | 7 452 |
Proceeds From Borrowings Classified As Financing Activities | | | | 2 638 494 | 950 000 | | |
Proceeds From Government Grants Classified As Financing Activities | | | | | 177 017 | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | -64 749 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | 20 000 | 4 478 |
Profit Loss | 242 888 | 172 471 | | 473 849 | 724 969 | 1 457 622 | 1 501 321 |
Profit Loss On Ordinary Activities Before Tax | | | | 571 202 | 949 459 | 1 804 259 | 1 859 457 |
Property Plant Equipment Gross Cost | 431 703 | 481 861 | 625 861 | 3 351 826 | 4 200 799 | 5 635 449 | 6 036 223 |
Provisions | | | | | 73 782 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 73 782 | | |
Purchase Property Plant Equipment | | | | 2 725 965 | 848 973 | 1 454 650 | 416 597 |
Raw Materials | | | | 1 154 467 | 980 200 | | |
Rental Leasing Income | | | | 110 143 | 118 853 | | |
Repayments Borrowings Classified As Financing Activities | | | | | 226 417 | 31 437 | -169 264 |
Revenue From Sale Goods | | | | 34 355 739 | 35 659 574 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 73 782 | 55 015 | 90 067 |
Tax Expense Credit Applicable Tax Rate | | | | 97 353 | 150 708 | 342 809 | 353 297 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -31 737 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | -29 689 | 22 123 | 1 524 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 97 353 | 224 490 | 346 637 | 358 136 |
Total Assets Less Current Liabilities | 242 988 | 415 459 | 850 508 | 4 094 655 | 5 749 537 | 6 963 192 | 8 561 431 |
Total Current Tax Expense Credit | | | | | 150 708 | 365 404 | 323 084 |
Total Operating Lease Payments | | | | | 2 094 | 3 112 | 1 784 |
Trade Creditors Trade Payables | 1 032 462 | 388 906 | 603 917 | 953 434 | 983 375 | 1 364 467 | 1 470 400 |
Trade Debtors Trade Receivables | 227 566 | 312 245 | 440 375 | 522 124 | 368 706 | 445 445 | 570 104 |
Turnover Revenue | | | | 34 355 739 | 35 659 574 | 38 100 686 | 48 055 020 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | | | | | |
Number Shares Allotted | 100 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | |