Profit & Loss |
Date of Accounts |
2016-06-30 | 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 | 523 196 | 883 856 | 845 726 | 1 659 839 | 1 807 612 | 1 904 032 | 1 410 904 | 2 086 585 |
Current Assets | 3 296 018 | 3 597 693 | 3 390 492 | 4 891 813 | 7 704 485 | 8 056 501 | 7 793 590 | 9 399 092 |
Debtors | 2 763 922 | 2 686 990 | 2 524 766 | 3 190 042 | 5 790 594 | 6 100 117 | 6 352 574 | 7 286 957 |
Net Assets Liabilities | 1 943 107 | 2 120 504 | 2 555 553 | 3 753 454 | 5 340 619 | 6 595 228 | 7 239 214 | 7 909 202 |
Other Debtors | 11 255 | 22 184 | 21 059 | 5 162 | 50 616 | 47 103 | 34 960 | 28 623 |
Property Plant Equipment | 724 011 | 876 856 | 1 252 116 | 1 612 858 | 2 292 408 | 2 170 384 | 2 186 582 | |
Total Inventories | 8 900 | 26 847 | 20 000 | 41 932 | 106 279 | 52 352 | 30 112 | 25 550 |
|
Other Financial Data |
Audit Fees Expenses | 6 640 | 16 950 | 16 675 | 11 540 | 15 625 | 16 190 | 17 415 | 14 540 |
Amount Specific Advance Or Credit Directors | | | | 8 | 274 845 | 278 289 | 278 332 | 439 409 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 274 853 | 278 289 | 278 332 | 288 407 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 274 845 | 278 289 | 278 332 |
Director Remuneration | 176 796 | 241 268 | 335 656 | 254 606 | 234 640 | 235 282 | 237 218 | |
Dividend Recommended By Directors | | 300 000 | 50 000 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 3 | 2 | 2 | 2 | 2 | |
Accumulated Depreciation Impairment Property Plant Equipment | 564 036 | 760 537 | 954 515 | 967 535 | 1 200 238 | 1 485 563 | 1 759 634 | 1 328 846 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 15 049 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 69 | 7 185 | 68 970 | 111 058 | 46 673 | 39 530 | |
Administrative Expenses | 1 990 251 | 2 601 007 | 2 698 889 | 3 209 442 | 4 479 746 | 4 530 453 | 5 172 428 | 5 171 550 |
Amounts Owed By Associates | | | | | 200 000 | 170 041 | 358 888 | 1 143 623 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 95 | 110 | 106 | 128 | 147 | 158 | 167 | 164 |
Cash Cash Equivalents Cash Flow Value | 523 196 | 883 856 | | 1 659 839 | 1 807 612 | 1 904 032 | 1 410 904 | |
Comprehensive Income Expense | 394 372 | 477 397 | 485 049 | 1 543 618 | 1 587 165 | 2 165 837 | 1 161 627 | |
Corporation Tax Payable | 106 170 | 99 963 | 118 796 | 309 934 | 276 026 | 563 612 | | 350 809 |
Corporation Tax Recoverable | | | | | | | 40 730 | |
Cost Sales | 9 378 650 | 9 662 195 | 9 208 423 | 11 016 125 | 13 056 156 | 12 865 524 | 12 078 975 | 11 617 889 |
Creditors | 67 262 | 118 838 | 21 948 | 126 233 | 457 830 | 169 535 | 116 835 | 3 000 378 |
Current Tax For Period | 106 170 | 110 622 | 118 796 | 310 727 | 276 018 | 563 612 | 241 077 | 350 809 |
Depreciation Amortisation Expense | 176 971 | 242 015 | 263 571 | 281 600 | 529 779 | 527 019 | 472 549 | 443 879 |
Depreciation Expense Property Plant Equipment | 176 972 | 242 014 | 263 570 | 281 600 | 328 345 | 341 924 | 326 005 | 285 068 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 45 513 | 69 592 | 268 580 | 297 077 | 241 694 | 198 478 | 7 064 |
Disposals Property Plant Equipment | | 87 710 | 112 824 | 365 487 | 451 064 | 363 852 | 371 893 | 653 443 |
Dividends Paid | 504 781 | 300 000 | 50 000 | 5 717 | | 911 228 | 517 641 | 715 222 |
Dividends Paid Classified As Financing Activities | -504 781 | -300 000 | -50 000 | | | | | |
Dividends Paid On Shares Final | | | 50 000 | 5 717 | | | | |
Dividends Paid On Shares Interim | 504 781 | 300 000 | 50 000 | | | 911 228 | 517 641 | 715 222 |
Finance Lease Liabilities Present Value Total | 67 262 | 118 838 | 21 948 | 126 233 | 457 830 | 311 072 | 214 774 | 161 116 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 200 000 | -29 959 | 188 847 | 784 735 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 22 658 | 66 847 | 66 500 | 26 500 | 137 450 | 137 450 | 117 063 | 67 063 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 297 331 | -93 092 | 102 830 | 289 496 | 1 333 190 | -1 115 962 | -217 619 | 496 846 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -619 987 | 70 075 | 169 080 | -670 993 | -1 489 323 | -733 068 | 174 700 | -177 782 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 713 | 1 153 | 10 077 | -45 757 | 7 422 | 25 553 | 45 264 | 72 338 |
Gain Loss On Disposals Property Plant Equipment | -1 713 | 1 153 | 10 077 | -45 757 | 7 422 | 25 553 | 45 264 | 72 338 |
Gross Profit Loss | 2 593 359 | 3 168 471 | 3 292 871 | 5 096 825 | 6 001 127 | 7 172 414 | 6 606 502 | 6 874 773 |
Income Taxes Paid Refund Classified As Operating Activities | -139 252 | -107 102 | -100 859 | -109 770 | -309 926 | -276 026 | -845 419 | 40 730 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -212 607 | 360 660 | -38 130 | 814 113 | 147 773 | 96 420 | -493 128 | 675 681 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 896 | -9 819 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 17 947 | -6 847 | 21 932 | 64 347 | -53 927 | -22 240 | -4 562 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 242 014 | 263 570 | 281 600 | 529 780 | 527 019 | 472 549 | 36 617 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 5 015 | 9 523 | 8 398 | 6 397 | 13 042 | 14 284 | 21 245 | 17 562 |
Interest Payable Similar Charges Finance Costs | 5 015 | 9 523 | 8 398 | 6 397 | 13 042 | 16 137 | 21 245 | 17 562 |
Key Management Personnel Compensation Total | | 241 268 | 335 656 | 254 606 | 234 640 | 235 282 | 237 218 | 236 477 |
Merchandise | 8 900 | 26 847 | 20 000 | 41 932 | 106 279 | 52 352 | 30 112 | 25 550 |
Net Cash Flows From Used In Financing Activities | 254 328 | -83 209 | 452 695 | 436 729 | 1 270 652 | 777 019 | 1 211 276 | 1 798 608 |
Net Cash Flows From Used In Investing Activities | 273 148 | 393 248 | 627 863 | 471 687 | 533 400 | 294 209 | 260 278 | -51 181 |
Net Cash Flows From Used In Operating Activities | -314 869 | -670 699 | -1 042 428 | -1 722 529 | -1 951 825 | -1 167 648 | -978 426 | -2 423 108 |
Net Cash Generated From Operations | -459 136 | -787 324 | -1 151 685 | -1 838 696 | -2 274 793 | -1 459 811 | -1 845 090 | -2 399 940 |
Net Current Assets Liabilities | 1 391 623 | 1 467 820 | 1 437 904 | 2 448 318 | 3 798 588 | 4 933 599 | 5 548 217 | 6 398 714 |
Net Interest Received Paid Classified As Investing Activities | -7 714 | -458 | -890 | -5 125 | -14 367 | -38 811 | -24 995 | -63 857 |
Number Shares Issued Fully Paid | | 59 | 59 | 49 | 49 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 603 108 | 587 426 | 619 434 | 1 914 768 | | | | |
Other Creditors | 78 006 | 546 411 | 343 744 | 418 447 | 524 864 | 437 101 | 759 398 | 916 525 |
Other Deferred Tax Expense Credit | 21 983 | 69 | 7 185 | 68 970 | 111 058 | 46 673 | 39 530 | 15 049 |
Other Interest Receivable Similar Income Finance Income | 7 714 | 458 | 890 | 5 125 | 14 367 | 38 811 | 24 995 | 63 857 |
Other Operating Income Format1 | | 19 962 | 25 452 | 27 385 | 451 535 | 111 487 | 4 410 | 1 550 |
Other Taxation Social Security Payable | 88 509 | 80 381 | 80 820 | 111 827 | 129 934 | 143 189 | 142 076 | 150 112 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -47 474 | 83 209 | -102 695 | -96 729 | -159 424 | -289 337 | -307 208 | -286 055 |
Payments To Redeem Own Shares | | | | -340 000 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 142 | 16 284 | 21 905 | 42 107 | 73 826 | 90 624 | 89 169 | 233 599 |
Prepayments Accrued Income | 932 526 | 894 856 | 1 000 900 | 1 244 852 | 1 706 602 | 2 708 842 | 2 730 591 | 3 238 448 |
Proceeds From Sales Property Plant Equipment | -27 421 | -43 350 | -53 309 | -51 150 | -161 409 | -147 711 | -218 679 | -359 645 |
Profit Loss | 394 372 | 477 397 | 485 049 | 1 543 618 | 1 587 165 | 2 165 837 | 1 161 627 | 1 385 210 |
Profit Loss On Ordinary Activities Before Tax | 605 807 | 578 361 | 611 926 | 1 913 496 | 1 974 241 | 2 776 122 | 1 442 234 | 1 751 068 |
Property Plant Equipment Gross Cost | 1 288 047 | 1 637 393 | 2 206 631 | 2 580 393 | 3 492 646 | 3 655 947 | 3 946 216 | 2 767 346 |
Provisions | 105 265 | 105 334 | 112 519 | 181 489 | 292 547 | 339 220 | 378 750 | 393 799 |
Provisions For Liabilities Balance Sheet Subtotal | 105 265 | 105 334 | 112 519 | 181 489 | 292 547 | 339 220 | 378 750 | 393 799 |
Purchase Property Plant Equipment | -308 283 | -437 056 | -682 062 | -527 962 | -709 176 | -480 731 | -503 952 | -372 321 |
Social Security Costs | | | | | 445 044 | 520 306 | 537 097 | 607 807 |
Staff Costs Employee Benefits Expense | 2 236 935 | 3 251 764 | 3 249 180 | 3 643 075 | 5 385 349 | 5 906 235 | 6 133 349 | 6 558 122 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 225 | | | | | | |
Tax Expense Credit Applicable Tax Rate | 121 161 | 114 226 | 116 266 | 363 564 | 375 106 | 527 463 | 274 024 | 358 969 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -21 920 | -4 836 | -3 494 | -62 753 | -109 337 | 34 588 | -43 528 | -14 484 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 929 | 4 214 | 6 024 | 9 916 | 10 249 | 1 561 | 10 581 | 6 324 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 211 435 | 100 964 | 126 877 | 369 878 | 387 076 | 610 285 | 280 607 | 365 858 |
Total Additions Including From Business Combinations Property Plant Equipment | | 437 056 | 682 062 | 739 249 | 1 363 317 | 527 153 | 662 162 | 3 445 |
Total Assets Less Current Liabilities | 2 115 634 | 2 344 676 | 2 690 020 | 4 061 176 | 6 090 996 | 7 103 983 | 7 734 799 | 8 464 117 |
Total Current Tax Expense Credit | 106 170 | 100 895 | 119 692 | 300 908 | 276 018 | | | |
Total Deferred Tax Expense Credit | 105 265 | 69 | | | | | | |
Total Operating Lease Payments | 3 240 | 2 498 | 4 147 | | | | | |
Trade Creditors Trade Payables | 1 503 525 | 1 025 984 | 1 100 010 | 1 206 604 | 2 246 402 | 1 111 556 | 802 694 | 916 203 |
Trade Debtors Trade Receivables | 1 813 284 | 1 769 950 | 1 502 807 | 1 940 028 | 2 922 148 | 2 656 489 | 2 472 183 | 2 148 445 |
Turnover Revenue | 11 972 009 | 12 830 666 | 12 501 294 | 16 112 950 | 19 057 283 | 20 037 938 | 18 685 477 | 18 492 662 |
Wages Salaries | 2 236 793 | 3 235 480 | 3 227 275 | 3 600 968 | 5 311 523 | 5 295 305 | 5 507 083 | 5 716 716 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 1 853 | | |
Further Item Operating Income Component Total Other Operating Income | | | | | 410 044 | 86 487 | | |
Interest Paid Classified As Operating Activities | | | | | | -1 853 | | |
Rental Leasing Income | | | | 27 385 | 16 491 | | | |