Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 381 295 | 969 457 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 241 006 | 110 744 | | | | | | |
Cash Bank On Hand | | | 399 840 | 107 247 | 1 029 708 | 1 871 978 | 4 286 462 | 686 921 |
Current Assets | 3 048 938 | 3 921 348 | 8 387 264 | 9 798 251 | 11 533 584 | 12 505 693 | 14 364 924 | 13 354 340 |
Debtors | 881 608 | 1 159 566 | 1 249 724 | 1 419 049 | 1 199 344 | 2 704 264 | 2 606 112 | 4 118 018 |
Net Assets Liabilities | | | 3 271 425 | 4 213 762 | 5 202 930 | 2 472 212 | 3 734 677 | 4 828 063 |
Other Debtors | | | | | 35 440 | 71 974 | 241 504 | 227 289 |
Property Plant Equipment | | | 269 939 | 202 264 | 133 882 | 92 534 | 57 814 | |
Stocks Inventory | 1 926 324 | 2 651 038 | | | | | | |
Tangible Fixed Assets | 804 | 114 523 | | | | | | |
Total Inventories | | | 6 737 700 | 8 271 955 | 9 304 532 | 7 929 451 | 7 472 350 | 8 549 401 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 381 195 | 969 357 | | | | | | |
Shareholder Funds | 381 295 | 969 457 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 5 500 | 5 500 | 5 500 |
Fees For Non-audit Services | | | | | 7 200 | 7 200 | 7 200 | 7 200 |
Amount Specific Advance Or Credit Directors | | | 27 170 | 20 260 | 59 928 | 60 881 | 95 141 | 228 444 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 39 668 | 953 | 34 260 | 133 303 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 708 | 6 910 | | | | |
Accrued Liabilities | | | | | 18 200 | 19 900 | 25 400 | 12 700 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 324 461 | 408 690 | 477 072 | 514 033 | 548 753 | 579 481 |
Additional Provisions Increase From New Provisions Recognised | | | | -12 630 | -12 823 | -7 261 | -121 | -11 162 |
Administrative Expenses | | | | | 1 247 559 | 1 546 695 | 1 661 269 | 1 973 973 |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 8 | 11 | 11 | 10 | 10 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 029 708 | 1 871 978 | 4 286 462 | |
Comprehensive Income Expense | | | | | 1 089 168 | -1 530 718 | 1 612 027 | 1 093 386 |
Corporation Tax Payable | | | | | 357 343 | 35 899 | | 124 634 |
Cost Sales | | | | | 7 716 019 | 10 770 232 | 7 854 288 | 9 765 744 |
Creditors | | | 5 337 535 | 5 751 140 | 6 441 746 | 10 110 486 | 10 672 653 | 8 559 899 |
Creditors Due Within One Year | 2 668 447 | 3 066 414 | | | | | | |
Current Tax For Period | | | | | 268 307 | | 34 622 | 286 668 |
Depreciation Amortisation Expense | | | | | 68 382 | 45 042 | 34 720 | 30 728 |
Depreciation Expense Property Plant Equipment | | | | | 68 382 | 45 041 | 34 720 | 30 728 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 11 748 | | 8 080 | | |
Disposals Property Plant Equipment | | | | 78 321 | | 10 951 | | |
Dividends Paid | | | | 100 000 | 100 000 | 1 200 000 | 349 562 | |
Dividends Paid Classified As Financing Activities | | | | | | | -349 562 | |
Dividends Paid On Shares Interim | | | | | | | 349 562 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 542 669 | 2 790 184 | 598 066 | -2 237 387 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 259 373 | -1 503 968 | 132 412 | -1 378 603 |
Gross Profit Loss | | | | | 2 593 716 | 3 227 811 | 3 251 398 | 3 338 385 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -211 262 | -321 444 | -70 521 | -162 034 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 931 569 | 842 270 | 2 414 484 | -3 599 541 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 1 032 577 | -1 375 081 | -457 101 | 1 077 051 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 95 977 | 68 382 | 45 041 | 34 720 | 3 034 |
Merchandise | | | | | 9 128 072 | 7 432 545 | 7 099 563 | 7 889 704 |
Net Cash Flows From Used In Financing Activities | | | | | 39 668 | 953 | 383 822 | 133 303 |
Net Cash Flows From Used In Investing Activities | | | | | -1 553 | 2 954 | -5 813 | 6 303 |
Net Cash Flows From Used In Operating Activities | | | | | -969 684 | -846 177 | -2 792 493 | 3 459 935 |
Net Cash Generated From Operations | | | | | -1 184 004 | -1 167 621 | -2 863 014 | 3 297 901 |
Net Current Assets Liabilities | 380 491 | 854 934 | 3 049 729 | 4 047 111 | 5 091 838 | 2 395 207 | 3 692 271 | 4 794 441 |
Net Interest Received Paid Classified As Investing Activities | | | | | -1 553 | -2 619 | -5 813 | -4 479 |
Number Shares Allotted | | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | 1 346 157 | 1 693 922 | 1 640 715 | 1 364 412 |
Other Creditors | | | | | 891 | 1 939 | 4 468 | 1 996 |
Other Deferred Tax Expense Credit | | | | | -12 823 | -7 261 | -121 | -11 163 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 553 | 2 619 | 5 813 | 4 479 |
Other Operating Income Format1 | | | | | | 12 806 | 50 586 | |
Other Taxation Social Security Payable | | | | | 3 313 | 5 530 | 4 039 | 8 399 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 3 914 | 4 858 | 4 256 | 5 757 |
Prepayments Accrued Income | | | | | 25 573 | 922 | | 1 532 |
Profit Loss | | | | 1 042 338 | 1 089 168 | -1 530 718 | 1 612 027 | 1 093 386 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 344 652 | -1 537 979 | 1 646 528 | 1 368 891 |
Property Plant Equipment Gross Cost | | | 594 400 | 610 954 | 610 954 | 606 567 | 11 429 | 589 602 |
Provisions | | | 48 243 | 35 613 | 22 790 | 15 529 | 15 408 | 4 246 |
Provisions For Liabilities Balance Sheet Subtotal | | | 48 243 | 35 613 | 22 790 | 15 529 | 15 408 | 4 246 |
Purchase Property Plant Equipment | | | | | | -6 564 | | -10 782 |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Social Security Costs | | | | | 11 476 | 15 459 | 14 796 | 18 644 |
Staff Costs Employee Benefits Expense | | | | | 202 753 | 247 982 | 233 920 | 272 868 |
Tangible Fixed Assets Additions | | 134 044 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 462 | 135 506 | | | | | | |
Tangible Fixed Assets Depreciation | 658 | 20 983 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 20 325 | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 255 484 | -292 216 | 312 840 | 260 089 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 255 484 | -7 261 | 34 501 | 275 505 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 94 875 | | 6 564 | | 10 782 |
Total Assets Less Current Liabilities | 381 295 | 969 457 | 3 319 668 | 4 249 375 | 5 225 720 | 2 487 741 | 3 750 085 | 4 832 309 |
Total Operating Lease Payments | | | | | 53 912 | 64 144 | 38 558 | 68 538 |
Trade Creditors Trade Payables | | | | | 1 271 017 | 1 959 858 | 2 027 783 | 2 098 388 |
Trade Debtors Trade Receivables | | | | | 1 058 926 | 2 550 701 | 1 165 590 | 3 584 414 |
Turnover Revenue | | | | | 10 309 735 | 13 998 043 | 11 105 686 | 13 104 129 |
Wages Salaries | | | | | 187 363 | 227 665 | 214 868 | 248 467 |
Bank Overdrafts | | | | 9 108 | | | | |
Dividends Paid On Shares | | | | | | 1 200 000 | 349 562 | |
Dividends Paid On Shares Final | | | | | 100 000 | 1 200 000 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 3 058 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | -1 880 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -1 880 | | |
Interest Paid Classified As Operating Activities | | | | | -3 058 | | | |
Interest Payable Similar Charges Finance Costs | | | | | 3 058 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | -991 | | |
Restructuring Costs | | | | | | 3 234 520 | | |