Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 737 812 | 1 006 214 | 1 266 705 | 1 836 403 | 2 192 886 | | | |
|
Balance Sheet |
Cash Bank In Hand | 432 652 | 290 232 | 443 902 | 1 126 618 | 1 263 478 | | | |
Current Assets | 1 394 764 | 1 519 356 | 1 863 367 | 2 769 259 | 2 996 063 | 4 462 811 | 4 786 119 | 5 031 105 |
Debtors | 664 211 | 895 842 | 1 019 007 | 1 209 971 | 1 403 516 | 1 927 585 | 2 865 431 | 3 041 035 |
Intangible Fixed Assets | 119 000 | 121 612 | 89 032 | 62 022 | 68 219 | | | |
Cash Bank On Hand | | | | | | 2 001 845 | 1 182 626 | 815 168 |
Net Assets Liabilities | | | | | | 3 497 820 | 4 403 992 | 5 676 240 |
Other Debtors | | | | | | 236 679 | 563 422 | 240 232 |
Property Plant Equipment | | | | | | 23 032 | 1 756 153 | 2 779 836 |
Total Inventories | | | | | | 533 381 | 738 062 | |
Stocks Inventory | 297 901 | 333 282 | 400 458 | 432 670 | 329 069 | | | |
Tangible Fixed Assets | 16 742 | 24 818 | 27 084 | 10 922 | 12 262 | | | |
Net Assets Liabilities Including Pension Asset Liability | 737 812 | 1 006 214 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 737 712 | 1 006 114 | 1 266 605 | 1 836 303 | 2 192 786 | | | |
Shareholder Funds | 737 812 | 1 006 214 | 1 266 705 | 1 836 403 | 2 192 886 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 18 500 |
Creditors Due After One Year | | 5 326 | | | | | | |
Creditors Due Within One Year | 852 524 | 998 655 | 1 016 843 | 1 096 903 | 1 012 228 | | | |
Fixed Assets | 195 572 | 490 839 | 420 180 | 164 047 | 209 051 | 230 684 | 1 977 934 | 2 971 934 |
Intangible Fixed Assets Additions | | 57 765 | 23 725 | 19 572 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 65 688 | 120 841 | 177 146 | 223 728 | 261 756 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 55 153 | 56 305 | 46 582 | | | | |
Intangible Fixed Assets Cost Or Valuation | 184 688 | 242 453 | 266 178 | 285 750 | 329 975 | | | |
Investments Fixed Assets | 59 830 | 344 409 | 304 065 | 91 103 | 128 570 | 114 148 | 106 015 | 95 302 |
Net Assets Liability Excluding Pension Asset Liability | | 1 006 214 | 1 266 705 | 1 836 403 | 2 192 886 | | | |
Net Current Assets Liabilities | 542 240 | 520 701 | 846 524 | 1 672 355 | 1 983 835 | 3 271 289 | 2 731 442 | 2 753 629 |
Number Shares Allotted | | 100 | 100 | 100 | 10 | | | |
Accrued Liabilities Deferred Income | | | | | | 199 562 | 380 769 | 398 580 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 505 987 | 556 945 | 614 348 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 248 769 | 276 055 | 354 615 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 36 449 | 38 433 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 760 407 | 1 102 243 |
Administrative Expenses | | | | | | | 3 797 708 | 5 119 378 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 50 958 | 57 403 |
Average Number Employees During Period | | | | | | 43 | 65 | 72 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 001 845 | 1 182 626 | 815 168 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -8 678 |
Cash Receipts From Sales Interests In Associates | | | | | | | -8 505 | |
Corporation Tax Payable | | | | | | 72 270 | 225 845 | 143 316 |
Cost Sales | | | | | | | 6 191 997 | 7 940 031 |
Creditors | | | | | | 1 191 522 | 301 231 | 2 277 476 |
Current Tax For Period | | | | | | | 279 151 | 258 831 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 45 170 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 27 286 | 78 560 |
Dividends Paid | | | | | | | 108 500 | 140 800 |
Dividends Paid Classified As Financing Activities | | | | | | | -108 500 | -140 800 |
Dividends Paid On Shares Final | | | | | | | 108 500 | 140 800 |
Double Taxation Relief | | | | | | | 93 098 | 85 796 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -33 562 | -21 580 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -193 184 | -438 358 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 946 351 | 184 282 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 204 681 | 436 840 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -123 701 | -307 926 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 819 219 | 367 458 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 875 | -78 604 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 50 958 | 57 403 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 27 286 | 78 560 |
Intangible Assets | | | | | | 93 504 | 115 766 | 96 796 |
Intangible Assets Gross Cost | | | | | | 599 491 | 672 711 | 711 144 |
Interest Received Classified As Investing Activities | | | | | | | -3 623 | -5 504 |
Net Cash Generated From Operations | | | | | | | -416 854 | -1 642 023 |
Net Finance Income Costs | | | | | | | 3 623 | 5 504 |
Other Creditors | | | | | | 3 448 | 18 865 | 81 409 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 623 | 5 504 |
Other Investments Other Than Loans | | | | | | 114 148 | 106 015 | 95 302 |
Other Remaining Borrowings | | | | | | | 817 627 | 300 687 |
Other Taxation Social Security Payable | | | | | | 216 165 | 55 901 | 265 600 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 207 146 | 264 816 |
Prepayments Accrued Income | | | | | | 164 226 | 194 816 | 355 365 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -817 627 | |
Profit Loss | | | | | | | 1 014 672 | 1 413 048 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 291 948 | 1 638 445 |
Property Plant Equipment Gross Cost | | | | | | 271 801 | 2 032 208 | 3 134 451 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 4 153 | 4 153 | 49 323 |
Purchase Intangible Assets | | | | | | | -73 220 | -38 433 |
Purchase Property Plant Equipment | | | | | | | -1 760 407 | -1 019 564 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -516 940 |
Staff Costs Employee Benefits Expense | | | | | | | 2 484 308 | 3 137 574 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 688 | 1 128 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 245 470 | 335 881 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -9 280 | -45 887 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -43 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 27 588 | 34 184 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | 121 437 | 115 515 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 277 276 | 225 397 |
Total Assets Less Current Liabilities | 737 812 | 1 011 540 | 1 266 705 | | | 3 501 973 | 4 709 376 | 5 725 563 |
Total Borrowings | | | | | | | 301 231 | 300 687 |
Total Current Tax Expense Credit | | | | | | | 277 276 | 180 227 |
Total Increase Decrease In Provisions | | | | | | | | -45 170 |
Trade Creditors Trade Payables | | | | | | 700 077 | 856 901 | 1 087 884 |
Trade Debtors Trade Receivables | | | | | | 1 526 680 | 2 107 193 | 2 445 438 |
Wages Salaries | | | | | | | 2 086 214 | 2 643 133 |
Par Value Share | | 1 | 1 | 1 | 1 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 10 | | | |
Tangible Fixed Assets Additions | | 29 709 | 27 453 | 1 324 | | | | |
Tangible Fixed Assets Cost Or Valuation | 96 928 | 126 637 | 150 589 | 141 571 | 157 004 | | | |
Tangible Fixed Assets Depreciation | 80 186 | 101 819 | 123 506 | 130 648 | 144 742 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 21 633 | 24 521 | 16 293 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 2 834 | 8 816 | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Exchange Adjustments | | | | -334 | | | | |
Tangible Fixed Assets Disposals | | | 3 500 | 8 816 | | | | |
Tangible Fixed Assets Increase Decrease From Exchange Adjustments | | | | -1 526 | | | | |
Director Remuneration | | | | | | | 288 064 | 372 926 |
Other Debtors Due After One Year | | 6 686 | | | | | | |