Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 430 604 | 1 045 027 | 1 507 973 | 1 518 816 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 175 844 | 543 174 | 1 286 097 | 912 072 | 934 885 | 340 505 | 1 939 951 |
Current Assets | 1 171 560 | 1 525 800 | 1 868 929 | 1 857 953 | 3 212 344 | 3 775 651 | 3 030 489 | 2 710 458 | 4 826 190 | 7 979 927 |
Debtors | 976 750 | 1 352 864 | 984 144 | 1 399 490 | 2 235 594 | 2 157 760 | 1 815 327 | 1 461 171 | 3 241 440 | 4 082 214 |
Net Assets Liabilities | | | | 1 518 816 | 2 768 012 | 3 139 763 | 2 946 502 | 3 451 572 | 4 560 148 | 7 233 123 |
Other Debtors | | | | 511 202 | 1 000 964 | 1 246 139 | 770 869 | 467 236 | 1 340 600 | 1 639 775 |
Property Plant Equipment | | | | 439 604 | 517 679 | 514 397 | 1 103 084 | 1 409 480 | 1 650 293 | 1 626 259 |
Total Inventories | | | | 282 619 | 433 576 | 331 794 | 303 090 | 314 402 | 1 244 245 | 1 957 762 |
Cash Bank In Hand | 458 | 1 553 | 672 343 | 175 844 | | | | | | |
Intangible Fixed Assets | 398 685 | 365 469 | 332 247 | 299 025 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 430 604 | 1 045 027 | | | | | | | | |
Stocks Inventory | 194 352 | 171 383 | 212 442 | 282 619 | | | | | | |
Tangible Fixed Assets | 159 892 | 183 681 | 190 558 | 439 604 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 430 602 | 1 045 025 | 1 507 971 | 1 518 814 | | | | | | |
Shareholder Funds | 430 604 | 1 045 027 | 1 507 973 | 1 518 816 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 11 500 |
Accrued Liabilities Deferred Income | | | | | | | | | 257 741 | 216 499 |
Accumulated Amortisation Impairment Intangible Assets | | | | 465 781 | 499 002 | 532 225 | 565 447 | 598 669 | 631 891 | 665 113 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 286 788 | 353 780 | 425 579 | 503 210 | 587 630 | 681 778 | 829 691 |
Additions From Acquisitions Investment Property Fair Value Model | | | | | | | | | | 1 026 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 121 896 |
Administrative Expenses | | | | | | | | | 923 683 | 1 117 423 |
Amortisation Expense Intangible Assets | | | | | | | | | 33 222 | 33 222 |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 33 222 | 33 222 |
Average Number Employees During Period | | | | | | | | 41 | 51 | 63 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 934 885 | 340 505 | 1 939 951 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | 774 417 | |
Corporation Tax Payable | | | | 158 622 | 299 374 | 183 581 | 137 982 | 136 591 | 199 442 | 637 343 |
Corporation Tax Recoverable | | | | | | | | 51 540 | 120 760 | 74 403 |
Cost Sales | | | | | | | | | 5 022 983 | 7 636 861 |
Creditors | | | | 1 016 962 | 1 167 011 | 1 322 062 | 1 325 626 | 741 537 | 2 286 577 | 2 802 361 |
Current Tax For Period | | | | | | | | | 199 442 | 637 343 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 132 550 | -15 121 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 147 913 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 147 913 |
Dividends Paid | | | | | | | | | 160 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | -160 000 | |
Dividends Paid On Shares | | | | | | 232 581 | 199 359 | 166 137 | | |
Dividends Paid On Shares Interim | | | | | | | | | 160 000 | |
Fixed Assets | 558 577 | 549 150 | 522 805 | 738 629 | 783 483 | 746 978 | 1 302 443 | 1 575 617 | 2 246 051 | 2 265 952 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -73 792 | 7 920 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 200 891 | 456 538 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | 78 114 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -1 482 189 | -77 883 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 936 632 | 1 493 384 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 929 843 | 713 517 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -6 124 | |
Government Grant Income | | | | | | | | | 42 479 | |
Gross Profit Loss | | | | | | | | | 2 369 505 | 4 304 822 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -132 019 | -153 085 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | | | | | -227 593 | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | | | 78 114 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 594 380 | -1 599 446 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -73 792 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 33 221 | 33 223 | 33 222 | 33 222 | 33 222 | 33 222 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 66 992 | 71 799 | 77 631 | 86 993 | 119 088 | 147 913 |
Intangible Assets | | | | 299 025 | 265 804 | 232 581 | 199 359 | 166 137 | 132 915 | 99 693 |
Intangible Assets Gross Cost | | | | 764 806 | 764 806 | 764 806 | 764 806 | 764 806 | 764 806 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 24 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -24 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 24 |
Interest Received Classified As Investing Activities | | | | | | | | | -199 | -9 746 |
Investment Property | | | | | | | | | 462 843 | 540 000 |
Investment Property Fair Value Model | | | | | | | | | 462 843 | 540 000 |
Net Cash Generated From Operations | | | | | | | | | -1 293 541 | -1 259 478 |
Net Current Assets Liabilities | -51 106 | 529 856 | 1 016 932 | 840 991 | 2 045 333 | 2 453 589 | 1 704 863 | 1 968 921 | 2 539 613 | 5 177 566 |
Net Finance Income Costs | | | | | | | | | 199 | 9 746 |
Number Shares Issued Fully Paid | | | | | | 2 | | | | |
Operating Profit Loss | | | | | | | | | 1 526 577 | 3 207 361 |
Other Creditors | | | | 390 861 | 92 664 | 193 037 | 311 349 | 146 799 | 8 114 | 9 118 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 2 573 | 17 756 | |
Other Disposals Property Plant Equipment | | | | | | | | 3 749 | 30 500 | |
Other Interest Income | | | | | | | | | 199 | 9 746 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 199 | 9 746 |
Other Operating Income Format1 | | | | | | | | | 80 755 | 19 962 |
Other Taxation Social Security Payable | | | | 80 361 | 77 913 | 74 961 | 38 129 | 108 900 | 124 149 | 255 569 |
Par Value Share | | 1 | | 1 | | 1 | | | | |
Payments To Related Parties | | | | | | | | | 105 000 | 97 500 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 31 939 | 69 164 |
Prepayments Accrued Income | | | | | | | | | 140 233 | 84 121 |
Profit Loss | | | | | | | | | 1 268 576 | 2 672 975 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 526 776 | 3 295 197 |
Property Plant Equipment Gross Cost | | | | 726 392 | 871 459 | 939 976 | 1 606 294 | 1 997 110 | 2 332 071 | 2 455 950 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 60 804 | 60 804 | 60 804 | 60 804 | 92 966 | 225 516 | |
Purchase Investment Properties | | | | | | | | | -235 250 | -1 026 |
Purchase Property Plant Equipment | | | | | | | | | -593 054 | -121 896 |
Rental Income From Investment Property | | | | | | | | | -13 271 | -24 892 |
Social Security Costs | | | | | | | | | 138 846 | 205 242 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 633 850 | 2 229 684 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 225 516 | 210 395 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 3 117 | 14 842 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 290 087 | 626 087 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -44 503 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -2 676 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 3 356 | 5 733 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 258 200 | 622 222 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 145 067 | 68 517 | 666 318 | 394 565 | 593 054 | |
Total Assets Less Current Liabilities | 507 471 | 1 079 006 | 1 539 737 | 1 579 620 | 2 828 816 | 3 200 567 | 3 007 306 | 3 544 538 | 4 785 664 | 7 443 518 |
Total Current Tax Expense Credit | | | | | | | | | 125 650 | 637 343 |
Total Operating Lease Payments | | | | | | | | | 121 423 | 136 184 |
Trade Creditors Trade Payables | | | | 387 118 | 697 060 | 870 483 | 838 166 | 349 247 | 1 697 131 | 1 683 832 |
Trade Debtors Trade Receivables | | | | 888 288 | 1 234 630 | 911 621 | 1 044 458 | 993 935 | 1 900 840 | 2 283 915 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | | | | | -7 184 | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | -1 983 |
Turnover Revenue | | | | | | | | | 7 392 488 | 11 941 683 |
Wages Salaries | | | | | | | | | 1 463 065 | 1 955 278 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 1 823 | 19 269 |
Director Remuneration | | | | | | | | | 79 855 | 108 373 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 81 678 | 127 642 |
Creditors Due Within One Year | 1 222 666 | 995 944 | 851 997 | 1 016 962 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 366 121 | 399 337 | 432 559 | 465 781 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 764 806 | 764 806 | 764 806 | 764 806 | | | | | | |
Number Shares Allotted | | 2 | | 2 | | | | | | |
Provisions For Liabilities Charges | 26 867 | 33 979 | 31 764 | 60 804 | | | | | | |
Creditors Due After One Year | 50 000 | | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 33 216 | | | | | | | | |
Secured Debts | 410 600 | 175 751 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | | 55 360 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 385 030 | 440 390 | 477 824 | 726 392 | | | | | | |
Tangible Fixed Assets Depreciation | 225 138 | 256 709 | 287 266 | 286 788 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 31 571 | | | | | | | | |
Amount Specific Advance Or Credit Directors | | 167 607 | | | | | | | | |