Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 4 613 245 | 5 764 544 | 7 134 609 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 510 643 | 369 258 | 230 607 | | | | | | | |
Cash Bank On Hand | | | 230 607 | 815 593 | 1 946 171 | 1 644 424 | 5 005 829 | 2 348 632 | 5 160 047 | 433 634 |
Current Assets | 2 292 176 | 3 556 780 | 6 266 355 | 2 087 589 | 5 276 270 | 9 752 378 | 12 475 046 | 23 882 596 | 27 274 447 | 21 191 504 |
Debtors | 885 946 | 921 965 | 814 207 | 1 220 621 | 3 312 304 | 8 029 454 | 7 376 717 | 14 675 852 | 15 229 423 | 14 342 688 |
Net Assets Liabilities | | | | | | 15 486 512 | 18 401 866 | 21 745 791 | 25 654 242 | 19 177 580 |
Net Assets Liabilities Including Pension Asset Liability | 4 613 245 | 5 764 544 | 7 134 609 | | | | | | | |
Other Debtors | | | 85 558 | 85 558 | 85 558 | 5 740 245 | 5 984 321 | 12 043 176 | 12 082 926 | 10 709 682 |
Property Plant Equipment | | | 103 201 | 69 695 | 55 073 | 146 484 | 213 887 | 202 195 | 258 748 | |
Stocks Inventory | 15 280 | 5 250 | 8 100 | | | | | | | |
Tangible Fixed Assets | 58 345 | 132 622 | 103 201 | | | | | | | |
Total Inventories | | | 8 100 | 51 374 | 64 500 | 78 500 | 92 500 | 6 858 112 | 6 884 977 | 6 415 182 |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 4 603 245 | 5 754 544 | 7 124 609 | | | | | | | |
Shareholder Funds | 4 613 245 | 5 764 544 | 7 134 609 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 6 500 | 6 500 | 6 825 |
Amount Specific Advance Or Credit Directors | | | | | | | | | 511 133 | 715 006 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 511 133 | 715 006 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 511 133 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 2 566 | 1 709 | 1 395 | 1 065 |
Director Remuneration | | | | | | | 155 187 | 187 792 | 200 853 | 271 926 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | 1 | 1 |
Accrued Liabilities | | | 8 800 | 34 309 | 25 107 | 9 200 | 15 000 | 98 996 | 28 685 | 26 809 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 350 716 | 385 043 | 420 697 | 373 081 | 414 678 | 515 776 | 360 226 | 89 229 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 34 724 | -10 566 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | 16 075 | | | 411 000 | | | |
Administrative Expenses | | | | | | | 1 634 242 | 1 968 827 | 2 082 215 | 2 457 413 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | | 49 | 60 | 49 | 66 | 68 | 78 | 77 |
Bank Borrowings | | | | | | | 833 | 10 000 | 10 000 | 9 926 |
Bank Borrowings Overdrafts | | | 4 991 | | | | 49 167 | 39 167 | 29 693 | 19 926 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 4 917 356 | 2 348 632 | 5 160 047 | |
Comprehensive Income Expense | | | | | | | 2 915 354 | 3 343 925 | 3 908 451 | 3 196 151 |
Corporation Tax Payable | | | 343 060 | 474 468 | 396 168 | 659 616 | 1 137 248 | 1 596 467 | 1 585 015 | 1 912 467 |
Corporation Tax Recoverable | | | | | | 41 149 | 41 149 | | | |
Cost Sales | | | | | | | 3 025 729 | 3 946 511 | 4 468 836 | 4 819 147 |
Creditors | | | 1 795 009 | 1 165 759 | 1 434 951 | 2 015 047 | 49 167 | 39 167 | 119 384 | 2 949 798 |
Creditors Due After One Year | | 78 885 | | | | | | | | |
Creditors Due Within One Year | 616 280 | 839 222 | 792 895 | | | | | | | |
Current Asset Investments | 880 307 | 2 260 307 | 5 213 441 | | | | | | | |
Current Tax For Period | | | | | | | 596 582 | 940 235 | 425 423 | 878 523 |
Depreciation Amortisation Expense | | | | | | | 52 383 | 101 098 | 86 995 | 92 474 |
Depreciation Expense Property Plant Equipment | | | | | | | 52 382 | 101 098 | 86 995 | 92 474 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 96 002 | 10 785 | | 242 545 | 1 325 |
Disposals Investment Property Fair Value Model | | | | | | 703 516 | | 230 000 | | |
Disposals Property Plant Equipment | | | | 133 129 | | 123 300 | 12 000 | | 380 292 | 15 892 |
Dividends Paid | | | | | | | | | | 9 643 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -9 643 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 9 643 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 28 539 | 52 038 |
Fixed Assets | 2 937 349 | 3 125 871 | 7 982 011 | 7 964 580 | 7 949 958 | 7 749 181 | 8 363 887 | 997 195 | 1 093 498 | 1 040 979 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 18 608 | 15 040 | 31 963 | 48 929 |
Further Item Operating Income Component Total Other Operating Income | | | | | | | 11 732 | 10 138 | 11 399 | 12 125 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 76 217 | 108 525 | 116 637 | 131 114 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 90 382 | 110 200 | 101 971 | 94 927 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -427 909 | 482 034 | -108 862 | 73 526 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 652 737 | -7 340 284 | -42 438 | 1 090 608 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -1 215 | -6 300 | 13 668 | 3 298 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -1 215 | -6 300 | 13 668 | 3 298 |
Government Grant Income | | | | | | | 311 303 | 196 756 | 13 449 | |
Gross Profit Loss | | | | | | | 4 702 877 | 6 012 063 | 6 378 605 | 6 533 133 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -165 312 | -439 867 | -436 875 | -551 071 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 3 272 932 | -2 568 724 | 2 811 415 | -4 726 413 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -55 579 | 118 382 | -362 445 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 14 000 | 6 765 612 | 26 865 | -469 795 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 34 327 | 35 654 | 48 386 | 52 382 | 101 098 | 86 995 | 92 474 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 54 | 1 175 | 881 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | 2 129 | 6 567 |
Interest Paid Classified As Operating Activities | | | | | | | -18 608 | -15 094 | -33 138 | -49 810 |
Interest Payable Similar Charges Finance Costs | | | | | | | 18 608 | 15 094 | 35 267 | 56 377 |
Investment Property | | | 7 878 810 | 7 894 885 | 8 306 213 | 7 602 697 | 8 150 000 | 795 000 | 834 750 | 795 000 |
Investment Property Fair Value Model | | | 7 878 810 | 7 894 885 | 8 306 213 | 7 602 697 | 8 150 000 | 795 000 | 834 750 | 795 000 |
Merchandise | | | 8 100 | 51 374 | 64 500 | 78 500 | 92 500 | 537 250 | 564 115 | 94 320 |
Net Cash Flows From Used In Financing Activities | | | | | | | -256 771 | 137 778 | 845 840 | 9 896 085 |
Net Cash Flows From Used In Investing Activities | | | | | | | 525 475 | -134 503 | 128 899 | 74 112 |
Net Cash Flows From Used In Operating Activities | | | | | | | -3 541 636 | 2 565 449 | -3 786 154 | -5 243 784 |
Net Cash Generated From Operations | | | | | | | -3 679 194 | 2 110 488 | -4 258 296 | -5 851 232 |
Net Current Assets Liabilities | 1 675 896 | 2 717 558 | 5 473 460 | 921 829 | 3 360 611 | 7 737 331 | 10 114 198 | 20 796 746 | 24 723 835 | 18 241 706 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -6 525 | -209 | -981 | -2 295 |
Number Shares Allotted | | 10 000 | 10 000 | | | | | | | |
Number Shares Issued But Not Fully Paid | | | | 10 000 | 10 000 | 10 000 | | | | |
Number Shares Issued Fully Paid | | | | | | | | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | | | | | | | 3 414 768 | 4 262 785 | 4 363 134 | 4 128 127 |
Other Creditors | | | | 7 555 | 7 356 | 390 587 | 45 083 | 44 856 | 61 035 | 62 199 |
Other Deferred Tax Expense Credit | | | | | | | 27 052 | -18 069 | 34 724 | -10 566 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 6 525 | 209 | 981 | 2 295 |
Other Operating Income Format1 | | | | | | | 346 133 | 219 549 | 66 744 | 52 407 |
Other Taxation Social Security Payable | | | 30 065 | 26 151 | 37 088 | 853 210 | 1 381 488 | 67 092 | 78 133 | 87 038 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 118 230 | -39 445 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 46 562 | 45 449 | 49 313 | 47 401 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 |
Prepayments | | | 3 134 | 12 851 | 22 672 | 25 332 | 96 398 | 81 871 | 63 880 | 92 694 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -151 415 | -17 865 |
Profit Loss | | | | | | | 2 915 354 | 3 343 925 | 3 908 451 | 3 166 338 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 538 988 | 4 266 091 | 4 368 598 | 4 034 295 |
Property Plant Equipment Gross Cost | | | 453 917 | 454 738 | 475 770 | 519 565 | 628 565 | 717 971 | 618 974 | 397 078 |
Provisions | | | | | | | 27 052 | 8 983 | 43 707 | 33 141 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 27 052 | 8 983 | 43 707 | 33 141 |
Purchase Property Plant Equipment | | | | | | | -121 000 | -89 406 | -281 295 | -94 272 |
Recoverable Value-added Tax | | | | | | | | | 4 485 | |
Rental Leasing Income | | | | | | | 23 098 | 12 655 | 25 817 | 25 634 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -833 | -9 474 | -9 767 |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | 10 000 | | | | | | | |
Social Security Costs | | | | | | | 211 972 | 237 055 | 272 921 | 290 539 |
Staff Costs Employee Benefits Expense | | | | | | | 2 184 501 | 2 560 211 | 2 931 815 | 3 031 298 |
Tangible Fixed Assets Additions | | 114 245 | 477 867 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 396 514 | 458 109 | 453 917 | | | | | | | |
Tangible Fixed Assets Depreciation | 338 169 | 325 487 | 350 716 | | | | | | | |
Tangible Fixed Assets Disposals | | | 1 913 168 | | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 7 552 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 672 408 | 810 557 | 830 034 | 1 008 574 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 1 081 | -3 031 | -26 699 | 628 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 569 | 13 198 | 238 | 66 083 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 623 634 | 922 166 | 460 147 | 867 957 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 133 950 | 21 032 | 167 095 | 121 000 | 89 406 | 281 295 | 9 200 |
Total Assets Less Current Liabilities | 4 613 245 | 5 843 429 | 7 134 609 | 8 886 409 | 11 837 982 | 15 486 512 | 18 478 085 | 21 793 941 | 25 817 333 | 19 282 685 |
Trade Creditors Trade Payables | | | 318 697 | 463 274 | 827 854 | 771 250 | 249 563 | 604 850 | 759 205 | 718 784 |
Trade Debtors Trade Receivables | | | 725 515 | 1 122 213 | 1 256 244 | 2 137 170 | 1 169 291 | 2 465 247 | 2 481 441 | 2 739 748 |
Turnover Revenue | | | | | | | 7 728 606 | 9 958 574 | 10 847 441 | 2 589 273 |
Wages Salaries | | | | | | | 1 925 967 | 2 277 707 | 2 609 581 | 2 693 358 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -18 069 | | |
Advances Credits Directors | 48 256 | | | | | | | | | |
Advances Credits Made In Period Directors | 48 256 | | | | | | | | | |
Bank Overdrafts | | | | | | | 88 473 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | 46 362 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -50 000 | | | |
Proceeds From Sales Investment Properties | | | | | | | | -223 700 | | |
Purchase Investment Properties | | | | | | | -411 000 | | | |
Total Borrowings | | | | | | | 89 306 | 10 000 | | |