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 | 770 | 770 | 770 | 770 | 770 | 351 | 351 |
Current Assets | 4 179 809 | 4 179 809 | 4 179 809 | 4 347 788 | 4 347 788 | 4 347 369 | 4 347 369 |
Debtors | 2 089 565 | 2 089 565 | 2 089 565 | 2 257 544 | 2 257 544 | 2 257 544 | 2 257 544 |
Net Assets Liabilities | 12 095 119 | 12 848 151 | 13 670 063 | 14 406 399 | 15 993 084 | 17 015 170 | 17 358 775 |
Other Debtors | 38 859 | 38 859 | 38 859 | 163 215 | 91 286 | 24 487 | 64 401 |
Total Inventories | 1 926 841 | 1 763 524 | 2 133 422 | 1 857 997 | 1 725 297 | 2 185 971 | 3 117 738 |
|
Other Financial Data |
Audit Fees Expenses | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 |
Other Non-audit Services Entity Subsidiaries Fees | | | | | 1 500 | 1 500 | |
Accrued Liabilities Deferred Income | 293 771 | 504 556 | 384 724 | 339 152 | 445 923 | 397 068 | 625 738 |
Accumulated Amortisation Impairment Intangible Assets | 486 848 | 18 667 | 21 000 | 21 000 | 21 000 | 21 000 | 575 435 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 529 749 | 209 527 | 83 208 | 40 744 | 183 529 | 86 393 | 85 020 |
Additional Provisions Increase From New Provisions Recognised | | | 18 873 | 11 278 | | 202 810 | 149 008 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 554 | 101 883 | 21 090 | 6 716 | 15 949 | 84 139 |
Administration Support Average Number Employees | 44 | 44 | 46 | 42 | 38 | 38 | 35 |
Administrative Expenses | 2 956 546 | 3 096 011 | 3 169 453 | 3 143 006 | 3 046 084 | 3 202 611 | 3 269 143 |
Amortisation Expense Intangible Assets | 106 087 | 106 087 | 2 333 | | | | |
Amortisation Rate Used For Intangible Assets | | 20 | 20 | 20 | 33 | 20 | 33 |
Amounts Owed By Group Undertakings | 2 050 706 | 2 050 706 | 2 050 706 | 2 257 544 | 2 257 544 | 2 257 544 | 2 257 544 |
Amounts Owed To Directors | | | | | | | 10 717 |
Amounts Owed To Group Undertakings | 3 145 170 | 3 145 170 | 3 145 170 | 3 145 169 | 3 145 169 | 3 145 169 | 3 145 169 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 80 | 82 | 82 | 90 | 77 | 77 | 74 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 9 259 | 8 332 | 3 185 | 3 185 | 879 251 | 1 293 111 | 81 802 |
Cash Cash Equivalents Cash Flow Value | 7 248 493 | 8 374 424 | 8 958 095 | 9 846 601 | 11 567 305 | 11 261 458 | 9 903 556 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | 66 691 | 17 006 | | | 5 722 | | |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | 127 119 | 62 768 | | | |
Commitments For Acquisition Property Plant Equipment | 100 025 | 29 236 | | | | | |
Comprehensive Income Expense | 901 566 | -98 000 | -141 142 | 167 980 | 1 790 130 | -419 | 732 469 |
Corporation Tax Payable | 168 132 | 211 188 | 200 242 | 119 544 | 358 787 | 64 707 | 29 464 |
Cost Sales | 10 260 959 | 11 038 081 | 12 142 589 | 11 328 601 | 14 339 753 | 12 521 600 | 11 943 897 |
Creditors | 3 145 170 | 3 145 170 | 3 145 170 | 3 145 169 | 3 145 169 | 3 145 169 | 3 145 169 |
Current Asset Investments | 2 089 474 | 2 089 474 | 2 089 474 | 2 089 474 | 2 089 474 | 2 089 474 | 2 089 474 |
Current Tax For Period | 169 759 | 214 509 | 200 242 | 119 528 | 358 765 | 64 738 | 50 544 |
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 | 218 977 | 78 489 | 97 362 | 107 151 | 61 624 | 264 434 | 413 442 |
Depreciation Expense Property Plant Equipment | 215 651 | 248 075 | 337 558 | 292 905 | 191 276 | 236 052 | 224 566 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 | 25 |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | 121 000 | -141 142 | -19 501 | 13 850 | -29 009 | 37 393 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | 21 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 78 455 | 131 466 | 55 635 | 20 525 | 179 103 | 3 710 |
Disposals Intangible Assets | | | | | | | 21 000 |
Disposals Property Plant Equipment | | 113 456 | 131 466 | 81 210 | 24 969 | 200 419 | 3 710 |
Dividend Declared Payable | | 125 000 | | | | | |
Dividends Paid | 245 236 | 225 236 | 225 236 | 98 147 | 203 445 | 475 236 | 388 864 |
Dividends Paid Classified As Financing Activities | 245 236 | 100 236 | 350 236 | 98 147 | 203 445 | 475 236 | 388 864 |
Dividends Paid On Shares | 245 236 | 225 236 | 225 236 | 98 147 | 203 445 | 475 236 | 388 864 |
Finished Goods | 1 510 869 | 1 442 839 | 1 654 420 | 1 565 250 | 1 478 342 | 1 749 711 | 1 762 856 |
Fixed Assets | 2 586 775 | 2 331 787 | 2 432 835 | | | | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | -62 957 | 78 345 | -25 111 | -6 865 |
Gain Loss In Cash Flows From Change In Accrued Items | -152 549 | 210 785 | -119 832 | -45 572 | 106 771 | -48 855 | 228 670 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 487 527 | -172 334 | 62 870 | -412 269 | -112 716 | -68 318 | 280 931 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -137 636 | -94 419 | 279 621 | 279 307 | -291 389 | 234 507 | -870 905 |
Gain Loss In Cash Flows From Change In Inventories | -238 192 | 163 317 | -369 898 | 275 425 | 132 700 | -460 674 | -931 767 |
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 | -751 | 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 | 3 853 919 | 4 007 193 | 4 301 380 | 3 750 181 | 4 875 336 | 4 126 839 | 3 930 112 |
Impairment Loss Reversal Property Plant Equipment | | | | 84 394 | | | |
Income Expense Recognised Directly In Equity | -245 236 | -225 236 | -225 236 | -98 147 | -203 445 | -475 236 | -388 864 |
Income From Other Fixed Asset Investments | 66 691 | 22 286 | -16 386 | | | | |
Income From Shares In Group Undertakings | | | | 167 980 | | | |
Income Taxes Paid Refund Classified As Operating Activities | 71 565 | 171 453 | 211 188 | 201 715 | 119 522 | 358 818 | 85 787 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 703 961 | 1 125 931 | 583 671 | 888 506 | 1 720 704 | -305 847 | -1 357 902 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -33 235 | | |
Increase Decrease In Existing Provisions | | | | | -45 527 | | |
Increase Decrease In Net Debt From Cash Flows | | | | -825 738 | -1 804 771 | 330 958 | 1 479 057 |
Increase From Amortisation Charge For Year Intangible Assets | | 7 000 | 2 333 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 481 | 5 147 | 292 905 | 114 492 | 35 881 | 2 337 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 84 394 | | | |
Intangible Assets | 9 333 | 2 333 | | | | | |
Intangible Assets Gross Cost | | 21 000 | 21 000 | 21 000 | 21 000 | 21 000 | 575 435 |
Interest Income On Bank Deposits | 20 692 | 16 412 | 36 019 | 35 733 | 2 404 | 1 420 | 36 514 |
Interest Income On Cash Cash Equivalents | | | 8 258 | 3 463 | 35 744 | 11 149 | 128 546 |
Interest Paid Classified As Operating Activities | | | 7 606 | | | | 76 |
Interest Payable Similar Charges Finance Costs | | | 7 606 | | | | 76 |
Interest Received Classified As Operating Activities | 54 937 | 44 746 | 74 709 | 63 306 | 61 764 | 720 755 | 191 319 |
Investment Property Fair Value Model | | 1 330 000 | | | | | |
Net Cash Flows From Used In Financing Activities | -245 236 | -100 236 | -350 236 | -98 147 | -203 445 | -475 236 | -378 147 |
Net Cash Flows From Used In Investing Activities | -330 380 | -111 404 | -318 513 | -251 988 | -5 538 | -379 593 | -719 734 |
Net Cash Flows From Used In Operating Activities | 1 279 577 | 1 337 571 | 1 252 420 | 1 238 641 | 1 929 687 | 548 982 | -260 021 |
Net Cash Generated From Operations | 1 296 205 | 1 464 278 | 1 396 505 | 1 377 050 | 2 065 790 | 187 045 | -365 477 |
Net Current Assets Liabilities | 1 034 639 | 1 034 639 | 1 034 639 | 1 202 619 | 1 202 619 | 1 202 200 | 1 202 200 |
Net Debt Funds | | | -9 464 112 | -10 289 850 | -12 094 621 | -11 763 663 | -10 284 606 |
Net Deferred Tax Liability Asset | 1 489 | 1 489 | 1 489 | 53 686 | -45 527 | 15 370 | 220 910 |
Number Shares Issued Fully Paid | 446 840 | 446 840 | 446 840 | 446 840 | 446 840 | 446 840 | 446 840 |
Operating Profit Loss | 938 250 | 985 257 | 1 209 403 | 796 960 | 1 963 259 | 1 003 317 | 747 643 |
Other Creditors | 358 607 | 391 428 | 383 968 | 141 885 | 145 779 | 133 737 | 92 975 |
Other Finance Costs | | | 463 | | | | 76 |
Other Interest Receivable Similar Income Finance Income | 54 937 | 44 746 | 74 709 | 63 306 | 61 764 | 720 755 | 191 319 |
Other Operating Income Format1 | 40 877 | 74 075 | 77 476 | 189 785 | 134 007 | 79 089 | 86 674 |
Other Remaining Operating Income | | | | 122 055 | 49 947 | | 3 000 |
Other Taxation Social Security Payable | 295 316 | 340 278 | 288 462 | 176 144 | 220 301 | 95 583 | 178 673 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 41 487 | 47 334 | 54 143 | 62 459 | 85 197 | 92 003 | 102 715 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 41 487 | 47 334 | 54 143 | 62 459 | 85 197 | 92 003 | 102 715 |
Prepayments Accrued Income | 61 414 | 58 982 | 63 162 | 67 316 | 56 777 | 50 005 | 67 599 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | 10 717 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | 110 438 |
Proceeds From Sales Property Plant Equipment | 27 343 | 39 777 | 27 913 | 24 698 | 6 900 | 49 300 | 81 083 |
Production Average Number Employees | 32 | 35 | 33 | 45 | 36 | 36 | 36 |
Profit Loss | 901 566 | 978 268 | 1 041 005 | 167 980 | 1 790 130 | -419 | 732 469 |
Profit Loss On Ordinary Activities Before Tax | 1 059 878 | 1 052 289 | 1 260 120 | 965 289 | 2 103 368 | 1 698 961 | 932 021 |
Property Plant Equipment Gross Cost | 5 504 343 | 217 859 | 86 393 | 6 049 467 | 6 031 214 | 86 393 | 166 822 |
Provisions | 218 977 | 78 489 | 97 362 | 107 151 | 61 624 | 264 434 | 413 442 |
Provisions For Liabilities Balance Sheet Subtotal | 218 977 | 78 489 | 97 362 | 107 151 | 61 624 | 264 434 | 413 442 |
Purchase Property Plant Equipment | 291 032 | 134 175 | 473 545 | 339 454 | 6 716 | 428 893 | 911 255 |
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 | 14 114 878 | 15 045 274 | 16 443 969 | 15 078 782 | 19 215 089 | 16 648 439 | 15 874 009 |
Social Security Costs | 192 435 | 195 700 | 203 187 | 186 196 | 207 888 | 209 896 | 213 682 |
Staff Costs Employee Benefits Expense | 2 282 196 | 2 469 608 | 2 580 611 | 2 479 536 | 2 698 690 | 2 686 899 | 2 689 982 |
Tax Expense Credit Applicable Tax Rate | 209 326 | 199 934 | 239 423 | 183 405 | 399 640 | 322 882 | 233 005 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -17 997 | 20 886 | -5 771 | 1 654 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -11 447 | -140 488 | 18 874 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 597 | 5 700 | | | | | 14 807 |
Tax Increase Decrease From Other Short-term Timing Differences | -23 167 | -12 011 | -33 411 | -54 253 | -53 167 | -55 334 | -120 655 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -52 599 | -53 167 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 158 312 | 74 021 | 219 115 | 130 806 | 313 238 | 267 548 | 199 552 |
Total Assets Less Current Liabilities | 1 034 639 | 1 034 639 | 1 034 639 | 1 202 619 | 1 202 619 | 1 202 200 | 1 202 200 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -1 000 | | | 746 909 | |
Trade Creditors Trade Payables | 1 287 854 | 1 037 737 | 1 159 883 | 1 102 015 | 941 248 | 1 009 690 | 1 248 293 |
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 | 14 114 878 | 15 045 274 | 1 619 379 | 15 078 782 | 16 676 324 | 13 709 596 | 14 053 018 |
Unused Provision Reversed | | 140 488 | | 1 489 | | | |
Wages Salaries | 2 048 274 | 2 226 574 | 2 323 281 | 2 230 881 | 2 405 605 | 2 385 000 | 2 373 585 |
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 | 110 415 | 104 334 | 133 786 | 97 500 |
Director Remuneration Benefits Excluding Payments To Third Parties | 112 384 | 122 152 | 120 092 | 115 619 | 133 159 | 143 034 | 124 075 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 | 1 | 1 |