Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 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 | 187 475 | 306 925 | 404 102 | 358 188 | 710 117 | 50 002 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 89 675 | 730 581 | -118 053 | -172 881 | 419 826 | 2 021 563 | 3 241 |
Current Assets | 477 059 | 578 014 | 609 175 | 886 099 | 1 354 665 | 2 060 494 | 2 238 479 | 1 412 061 | 2 795 060 | 8 487 408 | 8 517 184 | 15 767 169 |
Debtors | 32 462 | 30 559 | 25 283 | 93 701 | 81 152 | 226 399 | 957 045 | 775 939 | 380 060 | 1 034 675 | 1 891 140 | 2 105 302 |
Net Assets Liabilities | | | | | | 50 002 | 323 526 | 1 007 469 | 1 530 727 | 1 472 070 | 2 428 209 | 2 573 043 |
Other Debtors | | | | | | | | | 1 683 | 123 449 | 592 445 | 253 782 |
Property Plant Equipment | | | | | | 9 948 | 571 289 | 569 816 | 671 564 | 5 854 | 10 526 | 8 585 |
Total Inventories | | | | | | 1 744 420 | 645 893 | 954 045 | 2 415 000 | 7 032 907 | 4 604 481 | 13 658 626 |
Cash Bank In Hand | 168 705 | 228 225 | 298 198 | 170 747 | 200 326 | 89 675 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 187 475 | 306 925 | 404 102 | 358 188 | 710 117 | 50 002 | | | | | | |
Stocks Inventory | 275 892 | 319 230 | 285 694 | 621 651 | 1 073 187 | 1 744 420 | | | | | | |
Tangible Fixed Assets | 4 584 | 3 693 | 3 956 | 7 967 | 6 800 | 9 948 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 2 | 2 | 2 | 2 | | | | | | |
Profit Loss Account Reserve | 187 473 | 306 923 | 404 100 | 358 186 | 710 115 | 50 000 | | | | | | |
Shareholder Funds | 187 475 | 306 925 | 404 102 | 358 188 | 710 117 | 50 002 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 11 538 | 14 157 | 15 630 | 18 088 | 19 607 | 21 717 | 24 378 |
Amounts Owed By Related Parties | | | | | | | | | 268 200 | 458 474 | | |
Average Number Employees During Period | | | | | | | | 12 | 10 | 4 | 6 | 12 |
Bank Borrowings Overdrafts | | | | | | | | | 472 500 | 593 131 | 649 941 | 583 053 |
Corporation Tax Payable | | | | | | | | | 153 695 | 229 631 | 356 522 | 320 282 |
Creditors | | | | | | 2 018 450 | 2 579 789 | 973 195 | 1 289 491 | 593 131 | 649 941 | 855 374 |
Fixed Assets | 4 584 | 3 693 | 3 956 | 7 967 | 6 800 | 9 948 | 571 289 | 569 816 | 671 564 | 670 045 | 678 087 | 675 809 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 47 746 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 2 619 | 1 473 | 2 458 | 1 519 | 2 110 | 2 661 |
Investment Property | | | | | | | | | 664 191 | 664 191 | 664 191 | 664 191 |
Investment Property Fair Value Model | | | | | | | | | 664 191 | 664 191 | 664 191 | |
Net Current Assets Liabilities | 183 808 | 303 971 | 400 938 | 350 815 | 704 762 | 42 044 | -246 270 | 438 866 | 1 332 688 | 1 396 268 | 2 402 063 | 2 754 308 |
Other Creditors | | | | | | | | | 154 413 | 422 380 | 282 316 | 272 321 |
Other Taxation Social Security Payable | | | | | | | | | 37 171 | 20 045 | 6 972 | 9 241 |
Property Plant Equipment Gross Cost | | | | | | 21 486 | 585 446 | 585 446 | 689 652 | 25 461 | 32 243 | 32 963 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 990 | 1 493 | 1 213 | 1 025 | 1 112 | 2 000 | 1 700 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 563 960 | | | | 6 782 | 720 |
Total Assets Less Current Liabilities | 188 392 | 307 664 | 404 894 | 358 782 | 711 562 | 51 992 | 325 019 | 1 008 682 | 2 004 252 | 2 066 313 | 3 080 150 | 3 430 117 |
Trade Creditors Trade Payables | | | | | | | | | 755 251 | 1 248 320 | 2 225 769 | 4 995 882 |
Trade Debtors Trade Receivables | | | | | | | | | 110 177 | 160 115 | 12 466 | 290 466 |
Amount Specific Advance Or Credit Directors | | | | | | | 54 791 | | 897 | 29 319 | 83 117 | 162 187 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 54 791 | | | 64 613 | 67 269 | 95 447 |
Audit Fees Expenses | | | | | | | | | | | | 38 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 34 397 | 13 471 | 16 377 |
Director Remuneration | | | | | | | | | | 48 694 | 48 000 | 48 000 |
Accrued Liabilities Deferred Income | | | | | | | | | | 41 115 | 7 008 | 874 102 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | | | 337 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 888 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | | -300 |
Administrative Expenses | | | | | | | | | | 1 052 276 | 465 613 | 1 414 354 |
Amortisation Expense Intangible Assets | | | | | | | | | | | | 337 |
Amounts Owed By Group Undertakings | | | | | | | | | | 458 474 | 813 642 | 812 512 |
Bank Borrowings | | | | | | | | | | 3 994 641 | 133 883 | 1 052 725 |
Bank Overdrafts | | | | | | | | | 361 842 | 419 513 | 2 350 163 | 2 945 007 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 313 | -328 600 | -2 941 766 |
Cash Receipts From Government Grants | | | | | | | | | | -4 876 | -69 961 | -5 938 |
Comprehensive Income Expense | | | | | | | | | | 407 044 | 956 139 | 144 834 |
Cost Sales | | | | | | | | | | 15 495 520 | 17 780 206 | 19 304 578 |
Current Tax For Period | | | | | | | | | | 54 346 | 190 264 | 30 041 |
Depreciation Amortisation Expense | | | | | | | | | | 1 519 | 2 110 | 2 998 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 1 519 | 2 110 | 2 661 |
Dividends Paid | | | | | | | | | | 465 701 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -465 701 | | |
Dividends Paid On Shares Interim | | | | | | | | | | 465 701 | | |
Finished Goods | | | | | | | | | | 7 032 907 | 4 604 481 | 13 658 626 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -4 876 | -69 961 | -5 938 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 55 635 | 111 993 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | -235 710 | 410 321 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -409 598 | 235 710 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 1 499 601 | 827 198 | 5 678 231 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -405 554 | -392 940 | -4 856 |
Government Grant Income | | | | | | | | | | 4 876 | 69 961 | 5 938 |
Gross Profit Loss | | | | | | | | | | 1 635 256 | 1 689 305 | 1 823 689 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 21 590 | -63 373 | -112 232 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 362 155 | -328 913 | -2 613 166 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | 4 617 907 | -2 428 426 | 9 054 145 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | | 337 |
Intangible Assets | | | | | | | | | | | 3 370 | 3 033 |
Intangible Assets Gross Cost | | | | | | | | | | | 3 370 | |
Interest Expense | | | | | | | | | | 2 484 | 4 239 | 8 719 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 164 715 | 121 582 | 159 481 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -167 199 | -181 872 | -271 474 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 167 199 | 181 872 | 280 193 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -3 406 305 | 4 197 512 | -700 202 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -7 230 | 8 087 | -4 275 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 3 051 380 | -3 876 686 | 3 317 643 |
Net Cash Generated From Operations | | | | | | | | | | 2 905 771 | -4 121 931 | 2 933 937 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -7 230 | -2 065 | -4 995 |
Number Shares Issued Fully Paid | | | | | | | | | | | 2 | 2 |
Operating Profit Loss | | | | | | | | | | 621 446 | 1 327 098 | 449 773 |
Other Deferred Tax Expense Credit | | | | | | | | | | 87 | 888 | -300 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 7 230 | 2 065 | 4 995 |
Other Operating Income Format1 | | | | | | | | | | 38 466 | 103 406 | 40 438 |
Par Value Share | | | | | 1 | 1 | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 2 263 | 2 140 | 2 424 |
Prepayments | | | | | | | | | | 232 168 | 305 443 | |
Prepayments Accrued Income | | | | | | | | | | | 305 443 | 422 578 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | -4 115 272 | -590 500 | -1 429 677 |
Profit Loss | | | | | | | | | | 407 044 | 956 139 | 144 834 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 461 477 | 1 147 291 | 174 575 |
Provisions | | | | | | | | | | 1 112 | 2 000 | 1 700 |
Purchase Intangible Assets | | | | | | | | | | | -3 370 | |
Purchase Property Plant Equipment | | | | | | | | | | | -6 782 | -720 |
Rental Leasing Income | | | | | | | | | | 33 590 | 33 445 | 34 500 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -4 394 448 | -577 723 |
Social Security Costs | | | | | | | | | | 12 072 | 9 690 | 21 202 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 125 410 | 148 490 | 313 479 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 54 433 | 191 152 | 29 741 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | | 3 370 | |
Total Borrowings | | | | | | | | | | 4 414 154 | 2 484 046 | 3 997 732 |
Total Operating Lease Payments | | | | | | | | | | 107 349 | 96 896 | |
Turnover Revenue | | | | | | | | | | 17 130 776 | 19 469 511 | 21 128 267 |
Wages Salaries | | | | | | | | | | 111 075 | 136 660 | 289 853 |
Creditors Due Within One Year | 293 251 | 274 043 | 306 850 | 535 284 | 649 903 | 2 018 450 | | | | | | |
Number Shares Allotted | | | | | 2 | 2 | | | | | | |
Provisions For Liabilities Charges | 917 | 739 | 792 | 594 | 1 445 | 1 990 | | | | | | |
Share Capital Allotted Called Up Paid | | | | 2 | 2 | 2 | | | | | | |
Tangible Fixed Assets Additions | | 340 | 1 582 | 5 000 | 1 100 | 6 464 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 000 | 7 340 | 8 922 | 13 922 | 15 022 | 21 486 | | | | | | |
Tangible Fixed Assets Depreciation | 2 416 | 3 647 | 4 966 | 5 955 | 8 222 | 11 538 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 231 | 1 319 | 989 | 2 267 | 3 316 | | | | | | |