Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 217 074 | 5 525 242 | 6 596 931 | 6 362 587 | 6 936 970 | 5 880 503 | 1 669 810 |
Current Assets | 8 904 889 | 9 175 243 | 10 125 771 | 9 334 826 | 10 090 120 | 9 236 398 | 8 170 436 |
Debtors | 2 230 971 | 2 298 058 | 2 027 330 | 1 837 613 | 2 102 566 | 1 945 814 | 4 326 387 |
Net Assets Liabilities | 9 413 000 | 9 936 537 | 10 323 190 | 10 418 953 | 11 177 591 | 11 832 165 | 12 204 629 |
Other Debtors | 5 138 | 2 452 | 13 275 | 125 800 | 27 435 | 17 234 | 39 187 |
Property Plant Equipment | 2 478 180 | 2 329 454 | 2 432 835 | 2 369 415 | 2 180 411 | 3 097 638 | 3 739 990 |
Total Inventories | 840 714 | 718 807 | 995 493 | 691 377 | 523 268 | 907 876 | 1 782 472 |
|
Other Financial Data |
Audit Fees Expenses | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 |
Accrued Liabilities Deferred Income | 242 587 | 453 883 | 325 238 | 200 769 | 400 223 | 360 698 | 568 167 |
Accumulated Amortisation Impairment Intangible Assets | 476 348 | 575 435 | 575 435 | 575 435 | 575 435 | 575 435 | 575 435 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 981 709 | 3 151 154 | 3 313 934 | 3 635 598 | 3 806 349 | 3 862 695 | 3 940 639 |
Additional Provisions Increase From New Provisions Recognised | | | 18 873 | 11 278 | | 202 810 | 149 008 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 134 175 | 473 545 | 339 454 | 6 716 | 427 083 | 908 843 |
Administration Support Average Number Employees | 30 | 31 | 33 | 28 | 27 | 28 | 26 |
Administrative Expenses | 2 141 368 | 2 228 486 | 2 340 210 | 2 238 208 | 2 152 055 | 2 232 180 | 2 303 509 |
Amortisation Expense Intangible Assets | 99 087 | 99 087 | | | | | |
Amortisation Rate Used For Intangible Assets | | 20 | 20 | 20 | 20 | 20 | 20 |
Amounts Owed By Group Undertakings | | | | | | | 1 527 629 |
Amounts Owed To Directors | | | | | | | 10 717 |
Amounts Owed To Group Undertakings | 4 527 921 | 4 014 575 | 4 890 166 | 4 447 325 | 3 944 227 | 3 391 535 | 1 825 244 |
Amounts Owed To Other Related Parties Other Than Directors | 44 876 | 40 260 | 32 600 | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 65 | 69 | 68 | 75 | 65 | 66 | 63 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 305 587 | 1 171 382 | 1 243 762 | 1 280 254 | 1 105 100 | | |
Commitments For Acquisition Property Plant Equipment | 31 648 | 29 236 | | | | | |
Comprehensive Income Expense | 673 295 | 748 773 | 611 889 | 193 910 | 962 083 | 1 129 810 | 648 596 |
Corporation Tax Payable | 85 715 | 132 270 | 98 196 | 8 921 | 164 532 | | |
Corporation Tax Recoverable | | | | | | 21 157 | 21 157 |
Cost Sales | 7 246 323 | 7 742 397 | 7 461 734 | 6 895 910 | 8 143 170 | 7 511 640 | 8 226 589 |
Creditors | 1 718 007 | 1 870 845 | 1 643 637 | 5 572 397 | 5 425 576 | 4 631 697 | 3 686 615 |
Current Asset Investments | 616 130 | 633 136 | 506 017 | 443 249 | 527 316 | 502 205 | 391 767 |
Current Tax For Period | 86 400 | 135 599 | 98 196 | 8 905 | 164 532 | -21 157 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -11 447 | -140 488 | 18 873 | 11 278 | -45 527 | 202 810 | 149 008 |
Deferred Tax Liabilities | 217 488 | 77 000 | 95 873 | 107 151 | 61 624 | 264 434 | 413 442 |
Depreciation Expense Property Plant Equipment | 212 403 | 224 197 | 337 558 | 292 905 | 191 276 | 235 449 | 223 159 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 | 25 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | -98 000 | -141 142 | -19 501 | -13 850 | -29 009 | -37 393 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 78 455 | 174 778 | 55 635 | 20 525 | 179 103 | 145 215 |
Disposals Property Plant Equipment | | 113 456 | 206 384 | 81 210 | 24 969 | 200 419 | 188 547 |
Dividend Declared Payable | | 125 000 | | | | | |
Dividends Paid | 245 236 | 225 236 | 225 236 | 98 147 | 203 445 | 475 236 | 276 132 |
Dividends Paid On Shares | 245 236 | 225 236 | 225 236 | 98 147 | 203 445 | 475 236 | 276 132 |
Finished Goods | 424 742 | 398 122 | 516 491 | 398 630 | 276 313 | 471 616 | 427 590 |
Fixed Assets | 6 971 527 | 6 723 714 | 6 827 095 | 6 763 675 | 6 574 671 | 7 491 898 | 8 134 250 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | -16 386 | -62 957 | 78 345 | -25 111 | -6 865 |
Further Item Operating Income Component Total Other Operating Income | | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 | 20 000 |
Gain Loss On Disposals Property Plant Equipment | -10 376 | 4 776 | -3 693 | -877 | 2 456 | 27 984 | 37 750 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | -7 143 | | | 681 000 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -294 | 8 291 | 12 154 | 9 090 | -26 636 | -15 024 | -22 948 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | 23 000 | 24 842 | | | | |
Gain Loss On Revaluation Investment Properties Before Tax In Other Comprehensive Income | | | 6 143 | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | 65 909 | |
Gross Profit Loss | 2 627 111 | 2 713 199 | 2 922 892 | 2 255 630 | 2 981 649 | 2 694 150 | 2 828 799 |
Income Expense Recognised Directly In Equity | -245 236 | -225 236 | -225 236 | -98 147 | -203 445 | -475 236 | -276 132 |
Income From Other Fixed Asset Investments | 66 691 | 22 286 | -16 386 | | | | |
Income From Shares In Group Undertakings | 100 000 | 100 000 | | | | | 112 732 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | -1 000 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -33 235 | | |
Increase Decrease In Existing Provisions | | | | | -45 527 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 99 087 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 247 900 | 337 558 | 292 905 | 191 276 | 235 449 | 223 159 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 84 394 | | | |
Intangible Assets | 99 087 | | | | | | |
Intangible Assets Gross Cost | | 575 435 | 575 435 | 575 435 | 575 435 | 575 435 | 575 435 |
Interest Income On Bank Deposits | 20 692 | 14 476 | 36 019 | 35 733 | 2 404 | 1 420 | 36 514 |
Interest Payable Similar Charges Finance Costs | | | 7 408 | | | | |
Investment Property Fair Value Model | | 1 330 000 | 1 329 000 | 1 329 000 | 1 329 000 | | |
Investments | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 |
Investments Fixed Assets | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 |
Investments In Group Undertakings | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 | 4 394 260 |
Net Current Assets Liabilities | 7 186 882 | 7 304 398 | 8 482 134 | 8 209 754 | 4 664 544 | 4 604 701 | 4 483 821 |
Net Deferred Tax Liability Asset | 108 653 | 54 000 | 48 035 | 53 686 | 53 686 | 66 209 | -135 182 |
Number Shares Issued Fully Paid | 10 | 10 | 10 | 10 | 10 | 10 | 10 |
Operating Profit Loss | 526 620 | 578 788 | 680 158 | 217 207 | 976 723 | 561 059 | 628 964 |
Other Finance Costs | | | 265 | | | | |
Other Interest Receivable Similar Income Finance Income | 54 937 | 42 810 | 66 451 | 59 843 | 26 020 | 709 606 | 62 773 |
Other Operating Income Format1 | 40 877 | 94 075 | 97 476 | 199 785 | 147 129 | 99 089 | 103 674 |
Other Remaining Borrowings | | | 32 600 | 27 377 | 28 058 | 31 363 | 31 432 |
Other Remaining Operating Income | | | | 112 055 | 43 069 | | |
Other Taxation Social Security Payable | 240 251 | 274 222 | 223 218 | 87 297 | 135 432 | 96 439 | 165 118 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 39 904 | 44 441 | 42 547 | 54 049 | 76 629 | 83 932 | 96 728 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 39 904 | 44 441 | 42 547 | 54 049 | 76 629 | 83 932 | 96 728 |
Prepayments Accrued Income | 61 414 | 58 982 | 63 162 | 67 316 | 56 777 | 50 005 | 67 599 |
Production Average Number Employees | 32 | 35 | 33 | 45 | 36 | 36 | 35 |
Profit Loss | 673 295 | 748 773 | 605 746 | 193 910 | 962 083 | 1 063 901 | 648 596 |
Profit Loss On Ordinary Activities Before Tax | 748 248 | 743 884 | 722 815 | 214 093 | 1 081 088 | 1 245 554 | 797 604 |
Property Plant Equipment Gross Cost | 5 459 889 | 5 480 608 | 5 746 769 | 6 005 013 | 5 986 760 | 6 960 333 | 7 680 629 |
Provisions | 217 488 | 77 000 | 95 873 | 107 151 | 61 624 | 264 434 | 413 442 |
Provisions For Liabilities Balance Sheet Subtotal | 217 488 | 77 000 | 95 873 | 107 151 | 61 624 | 264 434 | 413 442 |
Raw Materials | 415 972 | 320 685 | 479 002 | 292 747 | 246 955 | 436 260 | 1 354 882 |
Rental Leasing Income | 40 877 | 74 075 | 77 476 | 67 730 | 84 060 | 79 089 | 83 674 |
Revenue From Sale Goods | 9 873 434 | 10 455 596 | 10 401 012 | 9 151 540 | 11 124 819 | 10 205 790 | 11 055 388 |
Social Security Costs | 192 435 | 195 700 | 203 187 | 186 196 | 207 888 | 209 896 | 213 682 |
Staff Costs Employee Benefits Expense | 1 931 052 | 2 088 418 | 2 174 471 | 2 062 029 | 2 278 840 | 2 266 225 | 2 301 904 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 19 750 | 19 000 | | | | | 28 183 |
Tax Expense Credit Applicable Tax Rate | 147 779 | 141 338 | 137 335 | 40 678 | 205 407 | 236 655 | 199 401 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -20 120 | 19 573 | -5 730 | 1 843 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -11 447 | -140 488 | 18 873 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 658 | | | | | 14 612 | 14 609 |
Tax Increase Decrease From Other Short-term Timing Differences | -23 167 | -6 312 | -33 409 | -22 338 | -53 167 | -55 002 | -120 323 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -20 495 | -53 167 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 74 953 | -4 889 | 117 069 | 20 183 | 119 005 | 181 653 | 149 008 |
Total Assets Less Current Liabilities | 14 158 409 | 14 028 112 | 15 309 229 | 14 973 429 | 11 239 215 | 12 096 599 | 12 618 071 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -1 000 | | | 746 909 | |
Trade Creditors Trade Payables | 1 104 578 | 845 210 | 964 385 | 800 708 | 753 104 | 751 662 | 1 085 937 |
Trade Debtors Trade Receivables | 2 164 419 | 2 236 624 | 1 950 893 | 1 644 497 | 2 018 354 | 1 857 418 | 2 670 815 |
Turnover Revenue | 9 873 434 | 10 455 596 | 10 401 012 | 9 151 540 | 11 124 819 | 10 205 790 | 11 055 388 |
Unused Provision Reversed | | 140 488 | | | | | |
Wages Salaries | 1 698 713 | 1 848 277 | 1 928 737 | 1 821 784 | 1 994 323 | 1 972 397 | 1 991 494 |
Company Contributions To Money Purchase Plans Directors | 2 438 | 2 448 | 2 264 | 5 204 | 28 825 | 9 248 | 26 575 |
Director Remuneration | 109 946 | 119 704 | 117 828 | 121 071 | 95 340 | 121 577 | 85 340 |
Director Remuneration Benefits Excluding Payments To Third Parties | 112 384 | 122 152 | 120 092 | 126 275 | 124 165 | 130 825 | 111 915 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 | 2 | 2 |