Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 2 702 931 | 4 023 003 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 1 011 466 | 1 086 525 | | | | | | |
Cash Bank On Hand | | | 44 796 | 1 304 662 | 3 815 156 | 4 884 959 | 3 438 141 | 5 858 436 |
Current Assets | 2 403 383 | 3 182 628 | 8 321 926 | 8 519 836 | 11 189 114 | 12 800 153 | 10 836 909 | 13 560 037 |
Debtors | 382 042 | 574 913 | 2 098 893 | 1 755 391 | 1 388 322 | 1 837 054 | 2 501 479 | 3 202 443 |
Intangible Fixed Assets | 64 721 | 46 082 | | | | | | |
Net Assets Liabilities | | | 7 963 261 | 10 468 823 | 13 077 680 | 10 839 894 | 9 919 816 | 12 216 402 |
Net Assets Liabilities Including Pension Asset Liability | 2 702 931 | 4 023 003 | | | | | | |
Other Debtors | | | 1 139 441 | 589 197 | 72 708 | 66 458 | 7 291 | 3 125 |
Property Plant Equipment | | | 4 412 686 | 8 200 753 | 8 110 166 | 5 183 783 | 5 295 609 | |
Stocks Inventory | 1 009 875 | 1 521 190 | | | | | | |
Tangible Fixed Assets | 2 674 573 | 3 028 277 | | | | | | |
Total Inventories | | | 6 178 237 | 5 459 783 | 5 985 636 | 6 078 140 | 4 897 289 | 4 499 158 |
|
Capital & Reserves |
Called Up Share Capital | 400 000 | 400 000 | | | | | | |
Profit Loss Account Reserve | 960 892 | 2 199 233 | | | | | | |
Shareholder Funds | 2 702 931 | 4 023 003 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 18 000 | 24 500 | 15 000 | 25 500 | 27 250 | 25 000 |
Fees For Non-audit Services | | | 12 688 | 13 605 | 753 | 4 263 | 15 780 | 14 225 |
Amount Specific Advance Or Credit Directors | | | 58 128 | 2 458 | 6 112 | 130 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 130 070 | 49 414 | 8 570 | 3 754 | 46 796 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 84 722 | 110 000 | | 9 736 | 46 926 | |
Company Contributions To Money Purchase Plans Directors | | | 90 000 | 50 636 | 997 | 1 309 | 978 | 1 084 |
Director Remuneration | | | 55 248 | 56 475 | 56 969 | 80 471 | 50 473 | 54 005 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | | | 58 484 | 183 798 | 307 423 | 243 669 | 200 790 | 302 462 |
Accumulated Amortisation Impairment Intangible Assets | | | 489 770 | 645 770 | 801 770 | 1 035 770 | 1 152 770 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 232 716 | 1 494 485 | 1 718 311 | 1 809 728 | 2 023 773 | 103 370 |
Administrative Expenses | | | 4 760 898 | 5 899 808 | 6 040 529 | 4 744 872 | 3 886 730 | 5 318 890 |
Amortisation Expense Intangible Assets | | | 117 000 | 156 000 | 156 000 | 234 000 | 117 000 | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | 128 | 148 | 144 | 73 | 79 | 107 |
Bank Borrowings | | | 1 496 061 | 3 678 476 | 3 347 220 | 1 214 200 | 1 257 704 | 1 880 780 |
Bank Borrowings Overdrafts | | | 1 206 505 | 3 353 276 | 3 017 220 | 6 369 947 | 5 087 183 | 1 256 927 |
Bank Overdrafts | | | 1 142 635 | | | | | |
Capital Redemption Reserve | 40 000 | 40 000 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | -1 097 839 | 1 304 662 | 3 815 156 | 4 884 959 | 3 438 141 | |
Comprehensive Income Expense | | | 2 099 440 | 2 668 825 | 2 661 910 | -2 020 944 | -767 025 | 2 349 639 |
Corporation Tax Payable | | | 207 937 | 298 584 | 448 584 | 314 575 | | 61 872 |
Corporation Tax Recoverable | | | | | | 564 724 | 293 481 | |
Cost Sales | | | 7 152 205 | 6 261 109 | 7 765 918 | 2 059 075 | 4 010 783 | 6 349 634 |
Creditors | | | 1 212 572 | 3 366 142 | 3 027 284 | 6 374 219 | 5 087 183 | 3 829 859 |
Creditors Due After One Year | 1 219 200 | 1 320 966 | | | | | | |
Creditors Due Within One Year | 1 170 771 | 811 487 | | | | | | |
Current Tax For Period | | | 368 321 | 500 000 | 700 000 | -564 724 | -43 331 | 61 872 |
Debtors Due After One Year | -216 935 | -361 335 | | | | | | |
Depreciation Amortisation Expense | | | 520 462 | 626 819 | 627 490 | 678 602 | 386 049 | 192 460 |
Depreciation Expense Property Plant Equipment | | | 391 331 | 466 610 | 464 921 | 437 213 | 263 989 | 192 460 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 139 050 | 89 057 | 353 185 | 55 004 | 175 000 |
Disposals Property Plant Equipment | | | | 153 665 | 153 966 | 353 527 | 73 709 | 175 000 |
Dividends Paid | | | 128 053 | 163 263 | 53 053 | 216 842 | 153 053 | 53 053 |
Dividends Paid Classified As Financing Activities | | | -128 053 | -163 263 | -53 053 | -216 842 | -153 053 | -53 053 |
Dividends Paid On Shares Final | | | 128 053 | 163 263 | 53 053 | 216 842 | 153 053 | 53 053 |
Finance Lease Liabilities Present Value Total | | | 6 067 | 12 866 | 10 064 | 3 861 | 4 202 | |
Finance Lease Payments Owing Minimum Gross | | | 3 016 | 7 292 | 12 044 | 4 557 | 4 202 | |
Fixed Assets | 2 739 294 | 3 074 359 | 5 075 686 | 8 707 753 | 8 461 166 | 8 600 783 | 8 602 983 | 10 418 277 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | -290 000 | -55 000 | -60 000 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 903 000 | 1 090 020 | 158 607 | 900 000 | | 400 000 |
Further Item Operating Income Component Total Other Operating Income | | | | | | 234 410 | 169 914 | 140 018 |
Future Finance Charges On Finance Leases | | | -924 | 826 | 718 | 696 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 588 688 | 857 128 | 829 302 | 633 852 | 774 437 | 2 403 044 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -56 394 | -84 | | | 38 086 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 914 340 | 8 745 | 357 | -230 366 | 497 513 | 2 773 815 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -199 649 | -296 305 | 301 254 | 110 010 | -935 798 | -994 445 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -14 615 | -64 909 | -342 | -18 706 | |
Gain Loss On Disposals Property Plant Equipment | | | | -14 615 | -64 909 | -342 | -18 706 | |
Government Grant Income | | | | | | 1 256 784 | 28 558 | |
Gross Profit Loss | | | 6 074 417 | 7 946 596 | 8 804 955 | 300 889 | 3 045 812 | 6 611 327 |
Income Taxes Paid Refund Classified As Operating Activities | | | -284 072 | -409 394 | -550 000 | -125 000 | | 313 972 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 82 302 | 188 759 | | 171 000 | | 257 058 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -2 360 626 | 2 402 501 | 2 510 494 | 1 069 803 | -1 446 818 | 2 420 295 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 41 | | -9 009 | -43 331 | -20 491 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 2 938 260 | -718 454 | 525 853 | 92 504 | -1 180 851 | -398 131 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 156 000 | 156 000 | 234 000 | 117 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 470 819 | 471 490 | 444 602 | 269 049 | 192 460 |
Intangible Assets | | | 663 000 | 507 000 | 351 000 | 117 000 | | |
Intangible Assets Gross Cost | | | 1 152 770 | 1 152 770 | 1 152 770 | 1 152 770 | 1 152 770 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 308 049 | 326 688 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 18 639 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 372 770 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 45 497 | 108 610 | 117 484 | 232 430 | 185 347 | 276 820 |
Interest Expense On Bank Overdrafts | | | 21 213 | 12 594 | 1 952 | 150 | 745 | 118 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 451 | -87 | 1 066 | 1 526 | 617 | |
Interest Paid Classified As Operating Activities | | | -66 710 | -121 204 | -120 719 | -235 310 | -186 092 | -276 938 |
Interest Payable Similar Charges Finance Costs | | | 67 161 | 121 117 | 121 785 | 236 836 | 186 709 | 276 938 |
Investment Property | | | | | | 3 300 000 | 3 307 374 | 4 800 000 |
Investment Property Fair Value Model | | | | | | 3 300 000 | 3 307 374 | 4 800 000 |
Merchandise | | | 6 178 237 | 5 459 783 | 5 985 636 | 6 078 140 | 4 897 289 | 4 499 158 |
Net Cash Flows From Used In Financing Activities | | | -583 816 | -2 089 536 | 395 688 | -4 017 674 | 1 396 115 | 1 315 356 |
Net Cash Flows From Used In Investing Activities | | | 2 631 161 | 2 641 780 | 267 091 | 146 621 | 406 955 | 115 128 |
Net Cash Flows From Used In Operating Activities | | | 313 281 | -2 954 745 | -3 173 273 | 2 801 250 | -356 252 | -3 850 779 |
Net Cash Generated From Operations | | | -37 952 | -3 485 256 | -3 845 058 | 2 439 414 | -542 961 | -3 813 745 |
Net Current Assets Liabilities | 1 232 612 | 2 371 141 | 4 620 954 | 5 821 006 | 8 337 592 | 9 431 407 | 7 241 380 | 7 133 800 |
Net Interest Received Paid Classified As Investing Activities | | | -221 | -1 457 | | | | |
Number Shares Allotted | | 400 000 | | | | | | |
Number Shares Issued Fully Paid | | | | 400 000 | 400 000 | 400 000 | 400 000 | 400 000 |
Operating Profit Loss | | | 1 710 626 | 2 371 493 | 3 325 088 | | | |
Other Comprehensive Income Expense Net Tax | | | 820 698 | 901 261 | 158 607 | 729 000 | | 142 942 |
Other Creditors | | | 47 909 | 47 909 | 176 892 | 182 070 | 187 788 | 188 108 |
Other Deferred Tax Expense Credit | | | -3 377 | -15 772 | | -46 717 | 19 287 | 411 394 |
Other Interest Receivable Similar Income Finance Income | | | 221 | 1 457 | | | | |
Other Operating Income Format1 | | | 397 107 | 324 705 | 560 662 | 1 538 485 | 236 558 | 151 347 |
Other Taxation Social Security Payable | | | 45 493 | 50 419 | 66 143 | 21 873 | 28 194 | 35 568 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -3 466 | -5 201 | -7 112 | -8 392 | -3 931 | -4 203 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 98 712 | 81 385 | 72 357 | 114 634 | 55 511 | 26 664 |
Prepayments Accrued Income | | | 73 869 | 200 936 | 310 828 | 49 655 | 391 533 | 1 819 534 |
Proceeds From Borrowings Classified As Financing Activities | | | -1 000 000 | -3 812 500 | | -4 500 000 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 10 000 | 595 244 | 81 803 | | | |
Profit Loss | | | 1 278 742 | 1 767 564 | 2 503 303 | -2 749 944 | -767 025 | 2 206 697 |
Profit Loss On Ordinary Activities Before Tax | | | 1 643 686 | 2 251 833 | 3 203 303 | -3 370 394 | -791 069 | 2 659 472 |
Property Plant Equipment Gross Cost | | | 5 645 402 | 9 695 238 | 9 828 477 | 6 993 511 | 7 319 382 | 5 050 000 |
Provisions | | | 520 807 | 693 794 | 693 794 | 818 077 | 837 364 | 1 505 816 |
Provisions For Liabilities Balance Sheet Subtotal | | | 520 807 | 693 794 | 693 794 | 818 077 | 837 364 | 1 505 816 |
Provisions For Liabilities Charges | 49 775 | 101 531 | | | | | | |
Purchase Intangible Assets | | | -780 000 | | | | | |
Purchase Investment Properties | | | | | | | -7 374 | |
Purchase Other Long-term Assets Classified As Investing Activities | | | 1 041 304 | | 1 689 | | | |
Purchase Property Plant Equipment | | | -574 364 | -3 183 481 | -287 205 | -146 621 | -399 581 | -115 128 |
Repayments Borrowings Classified As Financing Activities | | | -239 317 | -1 630 085 | -331 256 | -263 074 | -1 239 261 | -1 258 100 |
Revaluation Reserve | 1 302 039 | 1 383 770 | | | | | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -70 000 | -158 607 | | | |
Secured Debts | 1 354 083 | 939 903 | | | | | | |
Share Capital Allotted Called Up Paid | 400 000 | 400 000 | | | | | | |
Social Security Costs | | | 129 459 | 183 680 | 190 472 | 139 925 | 108 373 | 140 763 |
Staff Costs Employee Benefits Expense | | | 2 124 218 | 2 738 190 | 2 864 149 | 2 149 989 | 1 565 421 | 2 055 121 |
Tangible Fixed Assets Additions | | 443 567 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 046 770 | 3 490 337 | | | | | | |
Tangible Fixed Assets Depreciation | 372 197 | 462 060 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 197 204 | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Revaluations | | -107 341 | | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 71 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | 316 410 | 427 848 | 608 628 | -640 375 | -150 303 | 545 085 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 50 688 | 69 779 | 79 607 | 103 995 | -12 518 | 10 432 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 23 817 | 32 013 | 41 405 | 16 116 | 5 264 | 6 227 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 364 944 | 484 269 | | -620 450 | -24 044 | 452 775 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 183 481 | 287 205 | 146 621 | 399 580 | 24 074 |
Total Assets Less Current Liabilities | 3 971 906 | 5 445 500 | 9 696 640 | 14 528 759 | 16 798 758 | 18 032 190 | 15 844 363 | 17 552 077 |
Total Borrowings | | | 2 648 230 | 3 697 808 | 3 363 745 | 3 092 280 | 2 749 089 | 2 386 785 |
Total Current Tax Expense Credit | | | 368 321 | 500 041 | | -573 733 | -43 331 | 41 381 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 1 020 020 | | 671 940 | | 400 000 |
Trade Creditors Trade Payables | | | 1 382 751 | 1 323 364 | 1 013 241 | 1 388 498 | 1 790 838 | 4 195 657 |
Trade Debtors Trade Receivables | | | 338 153 | 462 391 | 29 369 | 18 372 | 649 317 | 175 102 |
Turnover Revenue | | | 13 226 622 | 14 207 705 | 16 570 873 | 2 359 964 | 7 056 595 | 104 096 |
Wages Salaries | | | 1 896 047 | 2 473 125 | 2 601 320 | 1 895 430 | 1 401 537 | 1 887 694 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | | 7 374 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -15 772 | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 1 283 | 2 730 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | -3 300 000 | | |
Recoverable Value-added Tax | | | | | | 56 737 | | |
Tax Expense Credit On Depreciation Transfer Revaluation Surplus Recognised In Equity | | | | 188 759 | | | | |
Total Tax Expense Credit On Items Recognised In Equity | | | | -901 261 | -158 607 | -729 000 | | |