Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 627 | 673 | 1 398 | 738 | 125 262 | 25 335 | 114 819 |
Current Assets | 4 919 153 | 5 155 817 | 5 108 434 | 5 156 293 | 4 513 085 | 4 696 054 | 5 710 538 |
Debtors | 2 441 153 | 2 511 715 | 2 563 204 | 2 609 738 | 1 866 315 | 1 826 894 | 2 442 936 |
Net Assets Liabilities | 1 005 888 | 1 079 813 | 1 114 472 | 1 107 726 | 968 876 | 1 029 513 | 1 159 268 |
Other Debtors | | 512 454 | 453 733 | 197 440 | 167 451 | 81 231 | 113 319 |
Property Plant Equipment | 187 577 | 193 609 | 212 470 | 168 282 | 174 560 | 165 352 | 209 371 |
Total Inventories | 2 477 373 | 2 643 429 | 2 543 832 | 2 545 817 | 2 521 508 | 2 843 825 | 3 152 783 |
|
Other Financial Data |
Audit Fees Expenses | 3 250 | 3 250 | 3 500 | 4 000 | 5 000 | | |
Company Contributions To Money Purchase Plans Directors | 6 245 | 6 373 | 6 391 | 6 934 | 7 313 | | |
Director Remuneration | 117 982 | 95 066 | 82 669 | 89 861 | 81 077 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | | |
Accrued Liabilities | 93 984 | 101 357 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | 27 066 | 31 182 | 34 891 | 39 438 |
Accumulated Depreciation Impairment Property Plant Equipment | 595 231 | 636 724 | 675 121 | 685 176 | 740 040 | 773 175 | 801 169 |
Administrative Expenses | 2 238 477 | 2 152 281 | 2 624 268 | 2 589 585 | 2 417 745 | | |
Amortisation Expense Intangible Assets | | | | 4 066 | 4 116 | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | |
Bank Borrowings Overdrafts | 2 258 | 102 546 | 48 906 | 57 702 | 245 833 | 50 000 | 50 000 |
Bank Overdrafts | 2 258 | 102 546 | 48 906 | 57 702 | | | |
Cash Cash Equivalents Cash Flow Value | -1 631 | -101 873 | -47 508 | -56 964 | | | |
Comprehensive Income Expense | -93 371 | 73 925 | 34 659 | -6 746 | -138 850 | | |
Corporation Tax Recoverable | 100 | 100 | | | | | |
Cost Sales | 7 784 333 | 7 829 028 | 7 945 450 | 8 124 016 | 6 963 847 | | |
Creditors | 4 100 842 | 14 237 | 34 584 | 20 772 | 277 209 | 215 464 | 150 000 |
Depreciation Amortisation Expense | 28 545 | 41 493 | 38 397 | 45 545 | 58 980 | | |
Depreciation Expense Property Plant Equipment | 28 545 | 39 473 | 33 953 | 38 379 | 50 475 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 8 424 | | 23 642 | 9 739 |
Disposals Property Plant Equipment | | | | 26 201 | | 31 172 | 26 171 |
Finance Lease Liabilities Present Value Total | | 14 237 | 34 584 | 20 772 | 31 376 | 15 464 | |
Fixed Assets | | | 212 470 | 233 765 | 235 927 | 239 698 | 285 821 |
Further Item Interest Expense Component Total Interest Expense | | 40 046 | 42 019 | 49 315 | 39 812 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 508 162 | 352 606 | 384 186 | 331 161 | 259 769 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -18 861 | 49 375 | -35 661 | 85 818 | -714 397 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 564 814 | -70 562 | -51 489 | -46 534 | 743 423 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -6 131 | | | 3 993 | | | |
Gain Loss On Disposals Property Plant Equipment | -6 131 | | | 3 993 | | | |
Gross Profit Loss | 2 145 106 | 2 190 923 | 2 520 963 | 2 459 226 | 1 899 983 | | |
Income From Related Parties | 1 943 157 | 1 819 711 | 2 149 393 | 2 483 335 | 2 179 793 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -37 139 | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 37 139 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 97 228 | -100 242 | 54 365 | -9 456 | 182 226 | | |
Increase Decrease In Property Plant Equipment | | 24 241 | 31 000 | | 25 521 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 301 830 | 166 056 | -99 597 | 1 985 | -24 309 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 4 066 | 4 116 | 3 709 | 4 547 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 493 | 38 397 | 41 479 | 54 864 | 56 777 | 37 733 |
Intangible Assets | | | | 65 483 | 61 367 | 74 346 | 76 450 |
Intangible Assets Gross Cost | | | | 92 549 | 92 549 | 109 237 | 115 888 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 571 | 1 117 | 1 712 | 1 804 | | |
Interest Paid Classified As Operating Activities | | -40 046 | -42 019 | -49 315 | -40 685 | | |
Interest Payable Similar Charges Finance Costs | | 40 617 | 43 136 | 51 027 | 42 489 | | |
Loans Owed By Related Parties | 94 500 | 147 490 | 135 600 | 460 921 | 36 549 | | |
Loans Owed To Related Parties | -169 113 | -436 944 | -185 480 | -170 508 | -193 094 | | |
Merchandise | 2 477 373 | 2 643 429 | 2 543 832 | 2 545 817 | 2 521 508 | | |
Net Cash Flows From Used In Financing Activities | | -19 108 | -26 120 | 18 714 | -269 903 | | |
Net Cash Flows From Used In Investing Activities | 88 200 | 47 525 | 57 258 | 62 847 | 61 142 | | |
Net Cash Flows From Used In Operating Activities | -185 428 | 71 825 | -85 503 | -72 105 | 26 535 | | |
Net Cash Generated From Operations | -185 428 | 31 208 | -128 639 | -123 132 | -15 954 | | |
Net Current Assets Liabilities | 818 311 | 900 441 | 936 586 | 894 733 | 1 010 158 | 1 005 279 | 1 023 447 |
Number Shares Issued Fully Paid | | 600 100 | 600 100 | 600 100 | 600 100 | | |
Operating Profit Loss | -93 371 | 74 496 | | | | | |
Other Creditors | | 1 630 165 | 1 778 155 | 1 774 318 | 1 280 047 | 1 450 362 | 1 896 239 |
Other Operating Income Format1 | | 75 900 | 181 100 | 174 640 | 421 401 | | |
Other Taxation Social Security Payable | 283 316 | 259 504 | 282 485 | 286 010 | 435 228 | 380 234 | 242 947 |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -1 924 | -4 880 | -18 714 | -7 893 | | |
Payments To Related Parties | 242 348 | 96 883 | 164 809 | 163 748 | 8 620 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 191 | 15 532 | 30 509 | 45 684 | 65 480 | | |
Prepayments Accrued Income | 292 229 | 512 354 | | | | | |
Proceeds From Sales Property Plant Equipment | -1 666 | | | -21 770 | | | |
Profit Loss | -93 371 | 73 925 | 34 659 | -6 746 | -138 850 | | |
Profit Loss On Ordinary Activities Before Tax | -93 371 | 73 925 | 34 659 | -6 746 | -138 850 | | |
Property Plant Equipment Gross Cost | 782 808 | 830 333 | 887 591 | 853 458 | 914 600 | 938 527 | 1 010 540 |
Purchase Intangible Assets | | | | -55 410 | | | |
Purchase Property Plant Equipment | -89 866 | -47 525 | -57 258 | -29 207 | -61 142 | | |
Social Security Costs | 98 193 | 109 981 | 211 385 | 219 801 | 204 825 | | |
Staff Costs Employee Benefits Expense | 2 102 929 | 2 379 973 | 2 397 336 | 2 308 336 | 2 183 158 | | |
Tax Decrease From Utilisation Tax Losses | | 15 001 | 5 698 | 3 996 | | | |
Tax Expense Credit Applicable Tax Rate | -18 674 | 14 785 | 6 585 | -1 282 | -26 382 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 181 | -2 144 | -3 099 | 3 156 | -525 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 526 | 2 360 | 2 212 | 2 122 | 1 487 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | 55 410 | | 16 688 | 6 651 |
Total Additions Including From Business Combinations Property Plant Equipment | | 47 525 | 57 258 | 29 207 | 61 142 | 55 099 | 98 184 |
Total Assets Less Current Liabilities | 1 005 888 | 1 094 050 | 1 149 056 | 1 128 498 | 1 246 085 | 1 244 977 | 1 309 268 |
Total Borrowings | | 1 542 022 | 1 748 803 | 1 754 828 | 1 281 389 | 1 303 764 | 1 701 468 |
Total Operating Lease Payments | 142 787 | 88 909 | 90 488 | 95 708 | 95 579 | | |
Trade Creditors Trade Payables | 2 223 969 | 2 258 290 | 2 051 658 | 2 137 788 | 1 768 444 | 1 794 267 | 2 497 905 |
Trade Debtors Trade Receivables | 2 148 824 | 1 999 261 | 2 109 471 | 2 412 298 | 1 698 864 | 1 745 663 | 2 329 617 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | -23 000 | | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 23 000 | | | |
Turnover Revenue | 9 929 439 | 10 019 951 | 10 466 413 | 10 583 242 | 8 863 830 | | |
Wages Salaries | 1 994 545 | 2 178 560 | 2 155 442 | 2 042 851 | 1 912 853 | | |
Average Number Employees During Period | | | | 65 | 65 | 54 | 56 |
Bank Borrowings | | | | | 4 167 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | 873 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -250 000 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | 25 420 | | |