Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 378 | 1 103 | 1 224 166 | 494 135 |
Current Assets | 6 700 807 | 6 619 765 | 7 270 579 | 7 458 603 |
Debtors | 5 522 012 | 6 042 542 | 5 313 713 | 5 637 466 |
Net Assets Liabilities | 2 279 927 | 2 525 812 | 2 932 696 | 3 068 068 |
Other Debtors | 114 358 | 144 748 | 62 359 | 62 359 |
Property Plant Equipment | 91 005 | 88 588 | 67 612 | 116 875 |
Total Inventories | 1 178 417 | 576 120 | 732 700 | 1 327 002 |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 1 934 | 4 922 | | |
Amount Specific Advance Or Credit Made In Period Directors | 1 892 | 2 988 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 737 | 978 | 4 922 | |
Director Remuneration | 152 214 | 134 484 | 124 006 | 123 536 |
Dividend Recommended By Directors | | | 9 153 | 9 153 |
Accrued Liabilities | 56 319 | 44 603 | 46 315 | 43 240 |
Accumulated Depreciation Impairment Property Plant Equipment | 308 782 | 315 527 | 344 736 | 372 949 |
Administrative Expenses | 4 592 905 | 4 481 994 | 4 330 939 | 4 597 830 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 163 | 152 | 150 | 155 |
Bank Borrowings Overdrafts | 420 294 | 592 245 | | |
Bank Overdrafts | 420 294 | 592 245 | | |
Cash Cash Equivalents Cash Flow Value | -419 916 | -591 142 | 1 224 166 | |
Cash Receipts From Government Grants | | -133 352 | -215 387 | |
Corporation Tax Recoverable | 42 798 | 42 798 | 123 766 | 123 751 |
Cost Sales | 12 464 452 | 14 372 383 | 14 823 964 | 12 283 183 |
Creditors | 708 043 | 215 672 | 611 930 | 1 168 548 |
Current Tax For Period | | | | 15 |
Depreciation Amortisation Expense | 38 122 | 36 019 | 29 208 | 28 213 |
Depreciation Expense Property Plant Equipment | 31 059 | 29 595 | 29 209 | 28 213 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 29 274 | | |
Disposals Property Plant Equipment | | 34 346 | | |
Dividend Per Share Interim | | | 0 | 0 |
Dividends Paid | 8 000 | | 9 153 | 9 153 |
Dividends Paid Classified As Financing Activities | -8 000 | | -9 153 | -9 153 |
Dividends Paid On Shares Final | 8 000 | | | |
Dividends Paid On Shares Interim | | | 9 153 | 9 153 |
Finance Lease Liabilities Present Value Total | 4 313 | 1 869 | | 16 175 |
Finance Lease Payments Owing Minimum Gross | 7 415 | 2 189 | | |
Fixed Assets | 357 991 | 360 974 | 340 135 | 317 398 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | 133 352 | 215 387 | |
Further Item Interest Expense Component Total Interest Expense | 37 689 | 31 783 | 31 941 | 48 164 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -96 000 | -40 000 | -40 000 | |
Future Finance Charges On Finance Leases | 944 | 320 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 14 707 | 256 309 | 242 745 | 307 511 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -753 632 | -265 068 | 23 490 | -285 293 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -174 948 | -492 478 | 752 548 | -326 741 |
Gain Loss On Disposal Assets Income Statement Subtotal | | 10 528 | | |
Gain Loss On Disposals Property Plant Equipment | | 10 528 | | |
Government Grant Income | | 133 352 | 215 387 | |
Gross Profit Loss | 4 707 013 | 4 607 905 | 4 522 293 | 4 793 727 |
Income Taxes Paid Refund Classified As Operating Activities | -57 042 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 127 376 | -171 226 | 1 815 309 | -730 031 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -80 968 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 6 559 | -602 297 | 156 580 | 594 302 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 36 019 | 29 209 | 28 213 |
Interest Expense On Bank Overdrafts | 4 106 | 6 121 | 2 572 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 945 | 2 199 | 380 | 674 |
Interest Paid Classified As Operating Activities | -41 795 | -37 904 | -34 513 | -48 164 |
Interest Payable Similar Charges Finance Costs | 42 740 | 40 103 | 34 893 | 48 838 |
Investments Fixed Assets | 266 986 | 272 386 | 272 523 | 200 523 |
Key Management Personnel Compensation Total | | 350 931 | 387 357 | |
Merchandise | | | 180 426 | 227 462 |
Net Cash Flows From Used In Financing Activities | 241 273 | 242 682 | -802 383 | -312 662 |
Net Cash Flows From Used In Investing Activities | 3 412 | 28 474 | 7 589 | 12 004 |
Net Cash Flows From Used In Operating Activities | 882 691 | -99 930 | -1 020 514 | 1 030 689 |
Net Cash Generated From Operations | 782 909 | -6 681 | -840 020 | 981 851 |
Net Current Assets Liabilities | 2 629 979 | 2 380 510 | 3 204 491 | 3 919 218 |
Net Interest Received Paid Classified As Investing Activities | | | -780 | -79 |
Number Shares Issued Fully Paid | | 120 000 | 120 000 | 120 000 |
Operating Profit Loss | 114 108 | 269 791 | 406 741 | 196 272 |
Other Creditors | 2 225 | 150 171 | 108 114 | 12 274 |
Other Deferred Tax Expense Credit | 21 001 | -16 197 | 37 559 | 2 973 |
Other Interest Receivable Similar Income Finance Income | | | 780 | 79 |
Other Operating Income Format1 | | 143 880 | 215 387 | 375 |
Other Taxation Social Security Payable | 185 194 | 174 276 | 196 236 | 226 099 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -6 115 | -8 915 | -1 869 | -5 446 |
Prepayments Accrued Income | 152 154 | 232 961 | 417 510 | 406 895 |
Proceeds From Sales Property Plant Equipment | | -15 600 | | |
Profit Loss | 50 367 | 245 885 | 416 037 | 144 525 |
Profit Loss On Ordinary Activities Before Tax | 71 368 | 229 688 | 372 628 | 147 513 |
Property Plant Equipment Gross Cost | 399 787 | 404 115 | 412 348 | 489 824 |
Purchase Property Plant Equipment | -14 173 | -38 674 | -8 233 | -12 083 |
Repayments Borrowings Classified As Financing Activities | | | | 72 000 |
Social Security Costs | 598 024 | 579 542 | 591 734 | 671 235 |
Staff Costs Employee Benefits Expense | 6 332 663 | 6 348 937 | 6 350 726 | 6 743 915 |
Tax Decrease From Utilisation Tax Losses | | 48 366 | 72 402 | 15 859 |
Tax Expense Credit Applicable Tax Rate | | 43 641 | 70 799 | 28 027 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -184 | -999 | -15 501 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 4 909 | 2 602 | 3 348 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 21 001 | -16 197 | -43 409 | 2 988 |
Total Additions Including From Business Combinations Property Plant Equipment | | 38 674 | 8 233 | 77 476 |
Total Assets Less Current Liabilities | 2 987 970 | 2 741 484 | 3 544 626 | 4 236 616 |
Total Borrowings | 431 078 | 594 114 | 827 675 | 1 407 251 |
Total Current Tax Expense Credit | | | -80 968 | 15 |
Total Operating Lease Payments | 141 607 | 128 528 | 134 695 | 133 157 |
Trade Creditors Trade Payables | 2 778 887 | 2 371 306 | 2 704 813 | 2 498 771 |
Trade Debtors Trade Receivables | 2 320 248 | 249 081 | 348 250 | 766 591 |
Turnover Revenue | 17 171 465 | 18 980 288 | 19 346 257 | 17 076 910 |
Wages Salaries | 5 734 639 | 5 769 395 | 5 758 992 | 6 072 680 |
Work In Progress | | | 552 274 | 1 099 540 |