Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 473 436 | 1 570 839 | | |
Current Assets | 4 521 854 | 5 244 309 | | |
Debtors | 1 470 656 | 1 267 788 | | |
Net Assets Liabilities | 1 018 545 | 1 336 591 | | |
Other Debtors | 79 006 | 67 501 | | |
Property Plant Equipment | 153 964 | 156 511 | | |
Total Inventories | 2 577 762 | 2 405 682 | 2 102 277 | 4 098 265 |
|
Other Financial Data |
Audit Fees Expenses | | | 7 850 | 15 000 |
Accrued Liabilities | | | 141 767 | 261 687 |
Accumulated Depreciation Impairment Property Plant Equipment | 116 618 | 393 166 | 538 246 | 658 068 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 35 245 | 61 777 | 175 296 |
Administrative Expenses | | | 1 489 756 | 3 058 521 |
Amounts Owed To Other Related Parties Other Than Directors | | | 425 127 | 749 139 |
Average Number Employees During Period | 25 | 29 | 31 | 35 |
Balances Amounts Owed By Related Parties | | | 25 407 | 510 517 |
Balances Amounts Owed To Related Parties | | | 1 459 426 | 941 170 |
Bank Borrowings Overdrafts | | 49 167 | | |
Cash Cash Equivalents | | 1 570 839 | 691 303 | 893 182 |
Cash Cash Equivalents Cash Flow Value | | | 691 303 | 893 182 |
Corporation Tax Payable | | 95 114 | | |
Corporation Tax Recoverable | 11 818 | | | |
Cost Inventories Recognised As Expense Gross | | | 6 490 162 | 8 258 337 |
Cost Sales | | | 6 509 164 | 8 401 068 |
Creditors | 2 242 197 | 2 185 616 | | |
Current Tax For Period | | | 259 058 | 131 135 |
Current Tax Liabilities | | | 259 058 | 131 135 |
Deferred Tax Expense Credit From Unrecognised Temporary Difference From Prior Period | | | -25 565 | 2 182 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | -26 198 | -2 126 |
Deferred Tax Liabilities | | 54 836 | 28 638 | 26 512 |
Depreciation Expense Property Plant Equipment | | | 145 082 | 162 462 |
Dividend Declared Payable | | | | -1 956 723 |
Dividends Paid Classified As Financing Activities | | | -101 473 | -421 569 |
Dividends Paid On Shares Final | | | 101 473 | 1 956 723 |
Finance Lease Liabilities Present Value Total Lessor | | | 69 709 | 91 894 |
Finished Goods | | | 2 102 277 | 4 098 265 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 833 | 10 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 296 | -106 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 72 034 | 98 275 | | |
Gain Loss In Cash Flows From Change In Inventories | | | -303 405 | 1 995 988 |
Gain Loss On Disposals Property Plant Equipment | | | | -373 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 247 291 | -549 925 |
Government Grant Income | | | | 9 000 |
Gross Profit Loss | | | 2 951 056 | 4 015 768 |
Income Taxes Paid Refund Classified As Operating Activities | | | -95 114 | -258 573 |
Income Tax Expense Credit | | | 232 860 | 128 524 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | 1 076 892 | -681 809 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | 197 356 | -479 930 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -485 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 32 698 | 145 080 | 162 462 |
Interest Expense | | | 109 130 | 158 505 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 116 |
Interest Expense On Lease Liabilities | | | 18 362 | 14 111 |
Interest Income On Bank Deposits | | | | 225 |
Interest Paid Classified As Operating Activities | | | -109 130 | -158 505 |
Interest Payable Similar Charges Finance Costs | | | 109 130 | 158 505 |
Interest Received Classified As Investing Activities | | | | -225 |
Key Management Personnel Compensation Post-employment Benefits | | | 13 900 | 17 377 |
Key Management Personnel Compensation Short-term Employee Benefits | | | 8 490 | 113 561 |
Key Management Personnel Compensation Total | | | 22 390 | 130 938 |
Net Current Assets Liabilities | 3 135 463 | 3 394 967 | | |
Non-current Liabilities | | | 1 354 818 | 3 097 547 |
Operating Profit Loss | | | 1 475 569 | 966 247 |
Other Creditors | 2 242 197 | 2 136 449 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 42 640 |
Other Disposals Property Plant Equipment | | | | 44 891 |
Other Interest Expense | | | 90 768 | 143 278 |
Other Interest Receivable Similar Income Finance Income | | | | 225 |
Other Operating Income | | | 14 269 | 9 000 |
Other Payables | | | 9 315 | 1 315 396 |
Other Receivables | | | 649 069 | 543 017 |
Other Taxation Social Security Payable | 58 598 | 165 739 | 366 678 | 317 549 |
Payments Lease Liabilities Classified As Financing Activities | | | -87 953 | -33 145 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 39 908 | 51 959 |
Prepayments | | | 79 082 | 23 316 |
Proceeds From Sales Property Plant Equipment | | | | -1 878 |
Profit Loss | | | 1 133 579 | 679 443 |
Profit Loss Before Tax | | | 1 366 439 | 807 968 |
Property Plant Equipment Excluding Right-of-use Assets | | | 287 520 | 298 103 |
Property Plant Equipment Gross Cost | 270 582 | 305 827 | 471 827 | 465 073 |
Property Plant Equipment Including Right-of-use Assets | | | 287 520 | 298 103 |
Property Plant Equipment Right-of-use Assets | | | 123 301 | 41 002 |
Provisions For Liabilities Balance Sheet Subtotal | 28 685 | 29 271 | | |
Purchase Property Plant Equipment | | | -61 777 | -175 296 |
Repayments Borrowings Classified As Financing Activities | | | -876 727 | 1 732 670 |
Social Security Costs | | | 96 202 | 140 592 |
Staff Costs Employee Benefits Expense | | | 1 197 499 | 1 553 708 |
Tax Expense Credit Applicable Tax Rate | | | 259 623 | 153 514 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -19 843 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 686 | -1 038 |
Total Assets Less Current Liabilities | 3 289 427 | 3 551 478 | | |
Total Borrowings | | | 22 680 | 2 979 141 |
Total Current Tax Expense Credit | | | 259 058 | 130 650 |
Trade Creditors Trade Payables | 664 204 | 301 569 | 90 680 | 222 859 |
Trade Debtors Trade Receivables | 1 379 832 | 1 200 287 | 1 316 391 | 1 593 927 |
Trade Other Payables | | | 1 033 567 | 2 866 630 |
Trade Other Receivables | | | 2 044 542 | 2 160 260 |
Turnover Revenue | | | 9 460 220 | 12 416 836 |
Wages Salaries | | | 1 061 389 | 1 361 157 |
Company Contributions To Money Purchase Plans Directors | | | | 17 377 |
Director Remuneration | | | 8 490 | 101 787 |
Director Remuneration Benefits Including Payments To Third Parties | | | 8 490 | 119 164 |