Profit & Loss |
Date of Accounts |
2015-06-30 | 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 | 159 884 | 267 173 | 223 549 | 131 627 | 122 131 | 603 207 | 417 954 | 340 428 | 6 794 |
Current Assets | 2 882 581 | 2 666 082 | 2 183 479 | 2 284 268 | 2 285 834 | 2 386 895 | 2 748 596 | 2 812 644 | 3 023 100 |
Debtors | 1 798 517 | 1 654 067 | 1 310 178 | 1 406 034 | 1 242 118 | 875 294 | 1 361 395 | 1 450 846 | 1 708 523 |
Net Assets Liabilities | 1 570 524 | 1 615 968 | 1 690 295 | 1 795 563 | 1 684 969 | 1 765 421 | 1 881 164 | 1 972 656 | 2 134 026 |
Other Debtors | | | 30 366 | 31 128 | 32 364 | 51 454 | 36 026 | 114 087 | 144 939 |
Property Plant Equipment | 696 561 | 1 148 098 | 1 077 901 | 1 134 258 | 1 016 852 | 1 145 748 | 941 507 | 883 417 | 1 405 540 |
Total Inventories | 924 180 | 744 842 | 649 752 | 746 607 | 921 585 | 908 394 | 969 247 | 1 021 370 | 1 307 783 |
|
Other Financial Data |
Audit Fees Expenses | 7 935 | 4 000 | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | 75 000 | 100 000 | 75 000 | 75 000 | 60 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | 25 000 | | 15 000 |
Director Remuneration | 158 827 | 60 181 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 25 000 | | | |
Accrued Liabilities | 305 463 | 311 092 | | | | | | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 44 333 | 35 500 | 26 666 | 17 833 | 22 778 | 12 944 | 8 444 | 5 778 | 11 634 |
Accumulated Amortisation Impairment Intangible Assets | 84 450 | | 82 050 | 2 400 | | 2 400 | 2 400 | 2 400 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 335 535 | 1 831 638 | 1 926 153 | 2 109 376 | 1 961 758 | 2 010 220 | 2 230 329 | 2 326 587 | 2 548 944 |
Administrative Expenses | 1 158 521 | 1 003 030 | | 929 933 | 1 016 046 | | | | |
Amortisation Expense Intangible Assets | 440 | | | | | | | | |
Applicable Tax Rate | 21 | 20 | | 19 | 19 | | | | |
Average Number Employees During Period | 46 | 45 | | 42 | 44 | 43 | 38 | 39 | 40 |
Bank Borrowings | | 133 484 | 104 531 | 74 510 | 246 753 | 494 347 | 311 458 | 230 208 | 148 958 |
Bank Borrowings Overdrafts | | 104 567 | 74 753 | 44 041 | 169 525 | 419 802 | 230 208 | 148 958 | 67 708 |
Bank Overdrafts | | | | 64 875 | | | | | 2 889 |
Capital Commitments | | | 155 000 | | | | | | |
Cash Cash Equivalents Cash Flow Value | 159 884 | | | | | | | | |
Comprehensive Income Expense | 343 075 | 370 998 | | | | | | | |
Corporation Tax Payable | 89 619 | 67 865 | | | | | | | |
Cost Sales | 6 562 643 | 6 564 321 | | 4 791 335 | 4 803 001 | | | | |
Creditors | 80 431 | 254 798 | 104 251 | 107 995 | 197 482 | 555 080 | 277 917 | 197 593 | 391 359 |
Current Tax For Period | 89 619 | 67 865 | | 73 747 | 58 400 | | | | |
Depreciation Amortisation Expense | 277 041 | 247 946 | | | | | | | |
Depreciation Expense Property Plant Equipment | 276 601 | 247 946 | | 215 043 | 151 642 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 35 236 | | 58 866 | 212 194 | | 2 375 | 97 514 | 23 245 |
Disposals Property Plant Equipment | | 46 573 | | 61 964 | 221 361 | | 2 500 | 105 080 | 26 147 |
Dividends Paid | 154 064 | 325 554 | | | 131 802 | | | | |
Dividends Paid Classified As Financing Activities | -154 064 | -325 554 | | | | | | | |
Dividends Paid On Shares Interim | 154 064 | 325 554 | | | | | | | |
Finance Lease Liabilities Present Value Total | 80 431 | 150 231 | 29 498 | 63 954 | 27 957 | 135 278 | 47 709 | 48 635 | 323 651 |
Fixed Assets | 696 561 | 1 148 098 | 1 077 901 | 1 134 258 | 1 016 852 | 1 145 748 | 941 507 | 883 417 | 1 405 540 |
Further Item Interest Expense Component Total Interest Expense | 2 294 | 60 | | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -177 946 | -112 269 | | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -137 863 | 144 450 | | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -10 425 | 2 663 | | | | | | | |
Gain Loss On Disposals Property Plant Equipment | -10 425 | 2 663 | | | | | | | |
Gross Profit Loss | 1 601 876 | 1 523 883 | | 1 342 319 | 1 321 295 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -73 000 | -89 619 | | | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | -716 610 | | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 16 888 | 107 289 | | | | | | | |
Increase Decrease In Property Plant Equipment | | | | 155 000 | 65 220 | | | 106 125 | 502 500 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -95 247 | -179 338 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 247 946 | | 242 089 | 191 293 | | 222 484 | 193 772 | 245 602 |
Intangible Assets Gross Cost | 84 450 | | 82 050 | 2 400 | | 2 400 | 2 400 | 2 400 | |
Interest Expense On Bank Overdrafts | 1 449 | 2 731 | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 758 | 16 375 | | | | | | | |
Interest Paid Classified As Operating Activities | -3 743 | -2 791 | | | | | | | |
Interest Payable Similar Charges Finance Costs | 16 501 | 19 166 | | 10 856 | 14 167 | | | | |
Merchandise | 894 722 | 723 324 | | | | | | | |
Net Cash Flows From Used In Financing Activities | 319 306 | 73 594 | | | | | | | |
Net Cash Flows From Used In Investing Activities | 91 564 | 696 820 | | | | | | | |
Net Cash Flows From Used In Operating Activities | -427 758 | -877 703 | | | | | | | |
Net Cash Generated From Operations | -517 259 | -986 488 | | | | | | | |
Net Current Assets Liabilities | 1 067 089 | 898 187 | 836 552 | 887 286 | 973 141 | 1 307 493 | 1 314 400 | 1 360 066 | 1 255 393 |
Number Shares Issued Fully Paid | | 100 000 | | | 100 000 | | 90 000 | | |
Operating Profit Loss | 450 355 | 529 686 | | 421 219 | 316 304 | | | | |
Other Creditors | | | 368 405 | 215 311 | 229 784 | 296 844 | 206 474 | 330 888 | 278 109 |
Other Deferred Tax Expense Credit | 1 160 | 71 657 | | 6 912 | -15 389 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 13 | 82 | | | | |
Other Operating Income Format1 | 7 000 | 8 833 | | 8 833 | 11 055 | | | | |
Other Taxation Social Security Payable | 179 852 | 175 135 | 239 397 | 234 404 | 199 973 | 266 315 | 232 494 | 202 806 | 159 703 |
Par Value Share | | 1 | | | 1 | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -165 242 | -216 524 | | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 670 | 44 841 | | 72 800 | 72 800 | | | | |
Prepayments | 94 077 | 42 064 | | | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | -150 000 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | -14 000 | | | | | | | |
Profit Loss | 343 075 | 370 998 | | 329 717 | 159 208 | | | | |
Profit Loss On Ordinary Activities Before Tax | 433 854 | 510 520 | | 410 376 | 202 219 | | | | |
Property Plant Equipment Gross Cost | 3 032 096 | 2 979 736 | 3 004 054 | 3 243 634 | 2 978 610 | 3 155 968 | 3 171 836 | 3 210 004 | 3 954 484 |
Provisions | 68 362 | 140 019 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 68 362 | 140 019 | 93 241 | 100 153 | 84 764 | 119 796 | 88 382 | 67 456 | 123 914 |
Purchase Property Plant Equipment | -91 564 | -710 820 | | | | | | | |
Raw Materials | 8 203 | 2 149 | | | | | | | |
Repayments Borrowings Classified As Financing Activities | | -16 516 | | | | | | | |
Restructuring Costs | | | | | 100 000 | | | | |
Staff Costs Employee Benefits Expense | 1 593 797 | 1 430 449 | | 1 362 180 | 1 446 988 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 3 734 | | | | |
Tax Expense Credit Applicable Tax Rate | 89 417 | 102 104 | | 77 971 | 38 422 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -4 946 | 23 018 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 304 | 397 | | 722 | 694 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 90 779 | 139 522 | | 80 659 | 43 011 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 710 823 | | 301 544 | 83 054 | | 18 368 | 143 248 | 770 627 |
Total Assets Less Current Liabilities | 1 763 650 | 2 046 285 | 1 914 453 | 2 021 544 | 1 989 993 | 2 453 241 | 2 255 907 | 2 243 483 | 2 660 933 |
Total Borrowings | 251 037 | 462 969 | 265 117 | 285 399 | 345 774 | 733 616 | 444 499 | 351 289 | 647 236 |
Total Operating Lease Payments | 2 292 | 6 265 | | | | | | | |
Trade Creditors Trade Payables | 994 952 | 930 632 | 578 259 | 769 863 | 734 644 | 337 707 | 828 646 | 765 188 | 1 074 018 |
Trade Debtors Trade Receivables | 1 704 440 | 1 612 003 | 1 279 812 | 1 374 906 | 1 209 754 | 823 840 | 1 325 369 | 1 336 759 | 1 563 584 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | -716 607 | | | | | | | |
Turnover Revenue | 8 164 519 | 8 088 204 | | 6 133 654 | 6 124 296 | | | | |
Wages Salaries | 1 575 127 | 1 385 608 | | 1 289 380 | 1 374 188 | | | | |
Work In Progress | 21 255 | 19 369 | | | | | | | |