Profit & Loss |
Date of Accounts |
2020-06-28 | 2021-06-27 | 2022-06-26 | 2023-06-25 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 4 492 522 | 1 592 893 | 306 258 | 4 195 661 |
Current Assets | 10 461 464 | 9 016 016 | 10 184 676 | 8 261 161 |
Debtors | 4 475 687 | 5 508 481 | 7 500 361 | 2 983 568 |
Net Assets Liabilities | 18 788 345 | 15 489 878 | 16 197 698 | 17 130 375 |
Other Debtors | 2 530 463 | 438 739 | 467 165 | 42 093 |
Property Plant Equipment | | 16 718 642 | 16 698 523 | 12 345 933 |
Total Inventories | 1 493 255 | 1 914 642 | 2 378 057 | |
|
Other Financial Data |
Audit Fees Expenses | 20 000 | 19 500 | 21 450 | 24 240 |
Other Non-audit Services Fees | | 4 000 | 4 320 | 1 750 |
Other Taxation Advisory Services Fees | | | | 12 750 |
Taxation Compliance Services Fees | | | | 2 750 |
Accrued Liabilities Deferred Income | 2 042 501 | 1 912 051 | 1 409 229 | 1 033 841 |
Accumulated Amortisation Impairment Intangible Assets | 5 292 | 8 174 | 18 096 | 66 789 |
Accumulated Depreciation Impairment Property Plant Equipment | 59 499 | 11 471 628 | 14 282 863 | 12 881 674 |
Additions Other Than Through Business Combinations Intangible Assets | | | 68 276 | 150 276 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 7 919 595 | 2 800 366 | 555 495 |
Administrative Expenses | | 4 624 135 | 2 038 780 | 2 311 027 |
Amortisation Expense Intangible Assets | 3 236 | 2 882 | 9 922 | |
Amounts Owed By Group Undertakings | 756 637 | 2 686 638 | 6 031 444 | 1 431 973 |
Amounts Owed To Group Undertakings | 417 815 | 4 992 281 | 6 419 799 | 161 860 |
Average Number Employees During Period | 152 | 172 | 203 | 107 |
Bank Borrowings Overdrafts | | | | 138 133 |
Bank Overdrafts | | | | 138 133 |
Corporation Tax Payable | | | 46 491 | 240 163 |
Corporation Tax Recoverable | | 372 404 | | |
Cost Sales | 13 422 173 | 20 548 919 | 24 338 895 | 13 307 815 |
Creditors | 4 348 596 | 9 461 240 | 9 670 315 | 2 553 116 |
Current Tax For Period | -40 000 | 580 000 | 25 000 | 407 000 |
Deferred Tax Asset Debtors | | | | 55 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -10 000 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 340 000 | 5 000 | 290 000 | -745 000 |
Depreciation Expense Property Plant Equipment | | 2 744 063 | 2 820 485 | |
Distribution Costs | 589 914 | 524 941 | 655 637 | 755 677 |
Dividends Paid | | 4 331 272 | 307 952 | |
Dividends Paid On Shares Final | | 4 331 272 | 307 952 | |
Finished Goods Goods For Resale | 271 135 | 220 785 | 254 557 | 356 186 |
Fixed Assets | 13 475 477 | 16 740 102 | 16 778 337 | 12 527 330 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 700 000 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 859 | -548 | -217 596 | 3 075 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 320 800 | 240 600 | 1 155 594 | 810 718 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 6 630 | -22 643 | -15 491 | -1 253 |
Government Grant Income | 539 745 | 184 105 | 30 418 | |
Gross Profit Loss | 3 574 328 | 6 583 138 | 3 335 464 | |
Impairment Loss Property Plant Equipment | | 1 314 986 | | |
Income From Related Parties | 318 745 | 2 618 887 | 778 212 | 1 238 289 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -10 000 | | -217 596 | -178 312 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 882 | 9 922 | 48 693 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 744 063 | 2 820 485 | 2 254 083 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 1 314 986 | | |
Intangible Assets | 3 963 | 1 081 | 59 435 | 161 018 |
Intangible Assets Gross Cost | 9 255 | 9 255 | 77 531 | 227 807 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 234 | 362 | 68 | |
Interest Income On Bank Deposits | 11 272 | | 1 500 | 54 850 |
Interest Payable Similar Charges Finance Costs | 234 | 362 | 68 | 4 529 |
Investments | 20 379 | 20 379 | 20 379 | 20 379 |
Investments Fixed Assets | 20 379 | 20 379 | 20 379 | 20 379 |
Net Current Assets Liabilities | 6 112 868 | -445 224 | 514 361 | 5 708 045 |
Operating Profit Loss | 1 029 499 | 1 618 167 | 1 111 744 | |
Other Creditors | 720 903 | 112 389 | | 661 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 150 107 | 9 250 | 3 655 272 |
Other Disposals Property Plant Equipment | | 743 146 | 9 250 | 6 309 274 |
Other Interest Receivable Similar Income Finance Income | 11 272 | | 1 500 | 54 850 |
Other Operating Income Format1 | | 184 105 | 456 777 | 91 652 |
Other Taxation Social Security Payable | | | | 1 965 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 119 060 | 148 863 | 141 129 |
Prepayments Accrued Income | 389 337 | 1 401 061 | 635 518 | 532 914 |
Profit Loss | 750 537 | 1 032 805 | 1 015 772 | 932 677 |
Profit Loss On Ordinary Activities Before Tax | 1 040 537 | 1 617 805 | 1 113 176 | 1 116 677 |
Property Plant Equipment Gross Cost | 21 013 821 | 28 190 270 | 30 981 386 | 25 227 607 |
Raw Materials Consumables | 1 222 120 | 1 582 239 | 2 096 133 | |
Social Security Costs | | 505 971 | 624 770 | |
Staff Costs Employee Benefits Expense | | 7 244 988 | 8 426 262 | 4 606 209 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 800 000 | 805 000 | 1 095 000 | 1 105 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 1 574 |
Tax Expense Credit Applicable Tax Rate | 197 702 | 307 383 | 211 503 | 228 919 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -40 000 | | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 193 334 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 384 | 2 469 | 5 638 | 6 375 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 290 000 | 585 000 | 97 404 | 184 000 |
Total Assets Less Current Liabilities | | 16 294 878 | 17 292 698 | 18 235 375 |
Total Borrowings | | | | 138 133 |
Total Current Tax Expense Credit | -50 000 | 580 000 | -192 596 | 229 000 |
Total Deferred Tax Expense Credit | | | 290 000 | -45 000 |
Total Operating Lease Payments | 80 200 | 80 200 | | |
Trade Creditors Trade Payables | 1 167 377 | 2 444 519 | 1 794 796 | 976 493 |
Trade Debtors Trade Receivables | 799 250 | 609 639 | 366 234 | 921 588 |
Turnover Revenue | 16 996 501 | 27 132 057 | 28 419 322 | |
Wages Salaries | | 6 619 957 | 7 652 629 | 4 023 167 |
Work In Progress | | 111 618 | 27 367 | |
Company Contributions To Defined Benefit Plans Directors | 6 253 | 23 531 | 21 480 | |
Director Remuneration | 267 941 | 284 355 | 403 549 | 309 853 |
Director Remuneration Benefits Including Payments To Third Parties | 274 194 | 307 886 | 425 029 | 326 776 |