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 | 20 242 | 36 533 | 75 672 | 583 022 | 1 234 001 | 678 428 | 305 030 |
Current Assets | 1 871 048 | 1 743 879 | 1 769 046 | 1 938 751 | 3 236 845 | 3 003 421 | 2 273 686 |
Debtors | 918 812 | 788 106 | 634 315 | 589 442 | 770 541 | 897 927 | 649 007 |
Net Assets Liabilities | 4 021 175 | 4 182 309 | 4 516 528 | 3 919 865 | 5 638 263 | 5 712 556 | 5 998 247 |
Other Debtors | | | | 14 639 | 13 618 | 13 779 | 19 368 |
Property Plant Equipment | 3 726 917 | 3 416 246 | 3 292 686 | 3 285 114 | 4 246 032 | 4 220 132 | |
Total Inventories | 931 994 | 919 240 | 1 059 059 | 766 287 | 1 232 303 | 1 427 066 | 1 319 649 |
|
Other Financial Data |
Audit Fees Expenses | 7 783 | 7 920 | 10 026 | 9 885 | 9 267 | 7 709 | 10 017 |
Company Contributions To Money Purchase Plans Directors | 52 046 | 29 383 | 37 081 | 6 139 | 19 617 | 43 276 | 10 396 |
Director Remuneration | 195 717 | 179 351 | 211 660 | 113 981 | 141 536 | 115 423 | 123 969 |
Dividend Recommended By Directors | | | | | | 80 340 | 20 000 |
Number Directors Accruing Benefits Under Defined Benefit Scheme | 1 | 1 | 1 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 3 | 3 | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 156 262 | 164 784 | 154 394 | 186 434 | 348 370 | 416 341 | 248 501 |
Accumulated Amortisation Impairment Intangible Assets | | | | 4 851 | 10 527 | 16 202 | 23 342 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 187 541 | 1 035 673 | 1 076 051 | 1 107 561 | 944 890 | 1 018 490 | 2 600 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 151 160 | -32 024 | -33 514 | | -11 952 | 118 040 |
Administrative Expenses | | | | | 1 190 443 | 1 329 133 | 1 315 475 |
Amortisation Expense Intangible Assets | | | | 4 851 | 5 676 | 5 675 | 7 140 |
Amounts Owed By Group Undertakings | 204 218 | 174 959 | 137 562 | 138 182 | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Assumed Percentage Employees Opting For Early Retirement | | | | | 2 | 4 | 6 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | | | | | 3 | 3 | 3 |
Average Number Employees During Period | 80 | 85 | 77 | 80 | 78 | 74 | 63 |
Bank Borrowings | | | 300 000 | 246 035 | 60 000 | 60 000 | 65 042 |
Bank Borrowings Overdrafts | 384 314 | 420 836 | 240 000 | 186 901 | 126 880 | 66 447 | 60 000 |
Bank Overdrafts | 384 314 | 420 836 | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | 1 234 001 | 678 428 | |
Cash Receipts From Government Grants | | | | | -16 631 | | -19 855 |
Comprehensive Income Expense | 42 175 | 161 134 | 334 219 | -596 663 | 1 738 058 | 154 633 | -607 292 |
Corporation Tax Payable | | 8 281 | 3 527 | 8 440 | 62 842 | 38 091 | |
Cost Sales | | | | | 5 276 087 | 5 197 312 | 4 249 178 |
Creditors | 8 074 | 10 465 | 252 833 | 190 844 | 145 299 | 73 146 | 5 042 |
Cumulative Gain Loss On Remeasurement Defined Benefit Plan Recognised In Other Comprehensive Income | | | | | 745 000 | 2 888 000 | 1 631 000 |
Current Tax For Period | | 8 281 | 3 527 | 8 440 | 63 182 | 38 091 | -19 368 |
Debt Securities Held In Defined Benefit Plan Fair Value | | | | | | 1 000 000 | 941 000 |
Decrease In Assets Or Liabilities Defined Benefit Plan From Benefits Paid | | | | | | -290 000 | -273 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | | | | 839 000 | 2 861 000 | 1 112 000 |
Depreciation Amortisation Expense | | | | | 91 058 | 127 683 | 123 235 |
Depreciation Expense Property Plant Equipment | 98 855 | 117 667 | 97 406 | 66 663 | 86 886 | 122 008 | 116 095 |
Discount Rate Used Defined Benefit Plan | | | | | 3 | 3 | 3 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 269 535 | 57 028 | 35 153 | | 48 408 | 17 686 |
Disposals Investment Property Fair Value Model | | | 45 000 | 171 280 | | | |
Disposals Property Plant Equipment | | 367 576 | 108 762 | 51 000 | | 60 166 | 23 346 |
Distribution Costs | | | | | 767 009 | 554 349 | 496 552 |
Dividend Per Share Interim | | | | | | 40 | 10 |
Dividends Paid | 10 000 | | | | 19 660 | 80 340 | 20 000 |
Dividends Paid Classified As Financing Activities | | | | | -19 660 | -80 340 | -20 000 |
Dividends Paid On Shares | | | | | 19 660 | 80 340 | 20 000 |
Dividends Paid On Shares Final | 10 000 | | | | | 340 | |
Dividends Paid On Shares Interim | | | | | 19 660 | 80 000 | 20 000 |
Equity Securities Held In Defined Benefit Plan Fair Value | | | | | 2 536 000 | 390 000 | 46 000 |
Fair Value Assets Defined Benefit Plan | | | | 10 072 000 | 9 456 000 | 6 920 000 | 4 687 000 |
Finance Lease Liabilities Present Value Total | 8 074 | 10 465 | 12 833 | 3 943 | 8 890 | 8 333 | 6 699 |
Finished Goods | 663 401 | 672 477 | 807 022 | 689 640 | 1 071 001 | 1 259 260 | 1 130 360 |
Fixed Assets | 6 171 730 | 6 354 776 | 6 200 341 | 6 030 888 | 7 000 880 | 6 969 305 | 6 925 131 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -137 686 | 85 369 | 87 564 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 211 000 | 95 000 | 388 000 | -685 000 | 1 377 750 | -39 000 | -1 054 923 |
Further Operating Expense Item Component Total Operating Expenses | 54 078 | 71 864 | 138 693 | | 136 430 | 101 618 | 101 089 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 85 108 | 85 264 | 131 118 | 123 998 | 119 988 | 76 640 | 12 651 |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | -361 300 | -239 410 | -22 351 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 636 155 | -202 510 | -661 437 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -319 281 | -127 386 | 268 288 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | 88 704 | 7 425 | 2 051 |
Gain Loss On Disposals Property Plant Equipment | 3 082 | -67 042 | 55 503 | 36 048 | 88 704 | 7 425 | 2 051 |
Gross Profit Loss | | | | | 2 524 938 | 2 166 208 | 1 761 047 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -8 780 | -62 842 | -38 091 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | -488 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 650 979 | -555 573 | -373 398 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | 466 016 | 194 763 | -107 417 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 4 851 | | 5 675 | 7 140 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 117 667 | 97 406 | 66 663 | | 122 008 | 37 988 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | | | 87 000 | 468 000 | 279 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | | | | 183 000 | 205 000 | 296 000 |
Intangible Assets | | | 14 125 | 23 524 | 17 848 | 12 173 | 31 778 |
Intangible Assets Gross Cost | | | 14 125 | 28 375 | 28 375 | 28 375 | 55 120 |
Interest Expense On Bank Loans Similar Borrowings | 763 | | | | | | |
Interest Expense On Bank Overdrafts | 12 586 | 13 899 | 9 982 | 16 898 | 5 667 | 4 620 | 5 410 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 154 | 944 | 903 | 691 | 691 | 403 | |
Interest Paid Classified As Operating Activities | | | | | -5 667 | -4 620 | -5 410 |
Interest Payable Similar Charges Finance Costs | 15 503 | 14 843 | 10 885 | 17 589 | 6 358 | 5 023 | 5 410 |
Investment Property | 2 037 250 | 2 938 530 | 2 893 530 | 2 722 250 | 2 737 000 | 2 737 000 | |
Investment Property Fair Value Model | 2 037 250 | 2 938 530 | 2 893 530 | 2 722 250 | 2 737 000 | | |
Investments Fixed Assets | 407 563 | | | | | | |
Investments In Group Undertakings | 407 563 | -407 563 | 407 563 | | 407 563 | -407 563 | |
Liabilities Defined Benefit Plan Present Value | | | | 11 601 000 | 10 677 000 | 8 113 631 | 6 642 000 |
Net Assets Liabilities Subsidiaries | 186 256 | 154 845 | 118 059 | 90 556 | | | |
Net Cash Flows From Used In Financing Activities | | | | | 10 653 | 238 419 | 177 302 |
Net Cash Flows From Used In Investing Activities | | | | | -600 741 | -111 796 | -85 284 |
Net Cash Flows From Used In Operating Activities | | | | | -60 891 | 428 950 | 281 380 |
Net Cash Generated From Operations | | | | | -59 398 | 361 085 | 237 879 |
Net Current Assets Liabilities | 153 165 | 106 860 | 412 858 | 513 145 | 1 119 816 | 1 114 210 | 1 085 637 |
Net Interest Received Paid Classified As Investing Activities | | | | | -42 | -79 | -775 |
Number Shares Issued Fully Paid | | 2 000 | 2 000 | 2 000 | | 2 000 | 2 000 |
Operating Profit Loss | | | | | 780 916 | 483 126 | 110 539 |
Other Comprehensive Income Expense Net Tax | | | | | 1 623 750 | -39 000 | -566 173 |
Other Creditors | 1 630 | | | 3 414 | 336 300 | 168 436 | |
Other Deferred Tax Expense Credit | -45 622 | 151 160 | -32 024 | -33 514 | 211 810 | -11 952 | 118 040 |
Other Finance Costs | | | | | 24 000 | 19 000 | 26 000 |
Other Interest Receivable Similar Income Finance Income | | | | | 42 | 79 | 775 |
Other Operating Income Format1 | | | | | 213 430 | 200 400 | 161 519 |
Other Taxation Social Security Payable | 31 725 | 33 377 | 37 137 | 25 825 | 35 761 | 34 331 | 30 866 |
Par Value Share | | | | | | 10 | 10 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 14 476 | -12 277 | -8 333 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 364 | 58 985 | 72 383 | 50 339 | 71 721 | 88 622 | 55 149 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | | | |
Prepayments Accrued Income | 207 982 | 191 079 | 174 319 | 152 267 | 236 205 | 278 872 | 101 341 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | 19 855 |
Proceeds From Sales Property Plant Equipment | | | | | -143 969 | -19 183 | -5 071 |
Profit Loss | -181 268 | 671 134 | -16 995 | 115 840 | 114 308 | 193 633 | -41 119 |
Profit Loss On Ordinary Activities Before Tax | -226 890 | 830 575 | -45 492 | 90 766 | 389 300 | 219 772 | 57 553 |
Profit Loss Subsidiaries | 27 567 | 31 411 | 36 786 | 27 503 | | | |
Property Held In Defined Benefit Plan Fair Value | | | | | 1 089 000 | 885 000 | 768 000 |
Property Plant Equipment Gross Cost | 4 914 458 | 4 451 919 | 4 368 737 | 4 392 675 | 5 190 922 | 5 238 622 | 6 532 820 |
Provisions | 857 646 | 969 862 | 937 838 | 904 324 | 1 116 134 | 1 104 182 | |
Provisions For Liabilities Balance Sheet Subtotal | 857 646 | 969 862 | 937 838 | 904 324 | 1 116 134 | 1 104 182 | 52 479 |
Purchase Intangible Assets | | | | | | | -26 745 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | -196 799 | -200 400 | -141 664 |
Purchase Property Plant Equipment | | | | | -178 069 | -107 866 | -55 336 |
Raw Materials | 267 593 | 248 463 | 249 730 | 75 905 | 161 302 | 156 646 | 182 723 |
Repayments Borrowings Classified As Financing Activities | | | | | -59 155 | -60 433 | -61 405 |
Retirement Benefit Obligations Surplus | 1 438 000 | 1 299 000 | 906 000 | 1 529 000 | 1 221 000 | 1 193 631 | 1 955 000 |
Return On Assets Benefit Plan | | | | | 434 000 | 186 000 | 270 000 |
Social Security Costs | 111 988 | 117 945 | 115 191 | 120 611 | 125 810 | 134 648 | 129 672 |
Staff Costs Employee Benefits Expense | 1 623 015 | 1 752 725 | 1 661 007 | 1 596 570 | 1 709 733 | 1 735 811 | 1 639 259 |
Tax Decrease From Utilisation Tax Losses | 5 444 | 5 968 | 6 990 | 10 832 | 12 564 | 10 592 | |
Tax Expense Credit Applicable Tax Rate | -44 811 | 157 809 | -8 643 | 17 246 | 73 967 | 41 757 | 10 935 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 637 | | 12 249 | -4 499 | -29 077 | | 7 036 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 270 | 7 600 | 6 842 | 5 696 | 5 074 | 3 610 | -47 983 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -45 622 | 159 441 | -28 497 | -25 074 | 274 992 | 26 139 | 98 672 |
Total Additions Including From Business Combinations Intangible Assets | | | 14 125 | 14 250 | | | 26 745 |
Total Additions Including From Business Combinations Property Plant Equipment | | 110 007 | 25 580 | 74 938 | | 107 866 | 55 336 |
Total Assets Less Current Liabilities | 6 324 895 | 6 461 636 | 6 613 199 | 6 544 033 | 8 120 696 | 8 083 515 | 8 010 768 |
Total Borrowings | 406 273 | 447 708 | 327 925 | 258 868 | 214 189 | 141 479 | 71 741 |
Total Increase Decrease From Revaluations Property Plant Equipment | | -204 970 | | | | | |
Total Operating Lease Payments | 48 257 | 42 511 | 63 991 | 53 289 | 32 134 | 23 926 | 20 361 |
Trade Creditors Trade Payables | 974 884 | 690 767 | 890 986 | 912 723 | 1 065 440 | 948 799 | 707 034 |
Trade Debtors Trade Receivables | 506 612 | 422 068 | 322 434 | 284 354 | 520 718 | 605 276 | 528 298 |
Turnover Revenue | | | | | 7 801 025 | 7 363 520 | 6 010 225 |
Wages Salaries | 1 437 663 | 1 575 795 | 1 473 433 | 1 425 620 | 1 512 202 | 1 512 541 | 1 454 438 |
Work In Progress | 1 000 | -1 700 | 2 307 | 742 | | 11 160 | 6 566 |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | | | | -269 000 | -290 000 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 25 782 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 16 631 | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | | | 211 810 | | |
Increase Decrease In Liabilities Defined Benefit Plan From Past Service Cost Gains Losses Arising From Settlements | | | | | 1 000 | | |
Past Service Cost Defined Benefit Plan | | | | | 1 000 | | |
Proceeds From Sales Investment Properties | | | | | -438 000 | | |
Tax Decrease Increase From Effect Tax Incentives | | | | | | 2 683 | |
Tax Increase Decrease From Effect Non-tax Deductible Amortisation Goodwill Impairment | | | | | | 1 079 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -7 032 | |