Profit & Loss |
Date of Accounts |
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 | -5 218 783 | -5 610 723 | -5 208 282 | -6 393 534 | -7 312 620 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 160 154 | 233 776 | 150 311 | 215 596 | 334 927 | 280 185 | 153 780 |
Current Assets | 4 480 527 | 4 676 605 | 4 209 123 | 1 152 570 | 1 094 738 | 1 077 692 | 1 458 478 | 1 460 173 | 1 219 624 | 1 320 734 | 1 727 737 |
Debtors | 2 634 259 | 2 686 638 | 2 245 209 | 248 449 | 286 017 | 304 434 | 434 825 | 390 013 | 334 193 | 482 813 | 371 750 |
Net Assets Liabilities | | | | | -7 312 620 | -7 132 566 | -6 749 218 | -6 997 389 | -7 152 259 | -6 570 852 | -7 492 200 |
Other Debtors | 87 988 | 34 | 40 957 | | 595 | | | | | | |
Property Plant Equipment | | | | | 14 368 | 1 483 | 8 174 | 6 497 | 4 630 | 3 430 | 2 141 |
Total Inventories | | | | | 648 567 | 539 482 | 873 342 | 854 564 | 550 504 | 557 736 | 1 202 207 |
Cash Bank In Hand | 420 081 | 203 364 | 219 011 | 301 454 | 160 154 | | | | | | |
Stocks Inventory | 1 426 187 | 1 786 603 | 1 744 903 | 602 667 | 648 567 | | | | | | |
Tangible Fixed Assets | 24 391 | 16 055 | 46 151 | 28 722 | 14 368 | | | | | | |
Trade Debtors | 2 537 303 | 2 678 607 | 2 196 255 | 240 452 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | -5 218 883 | -5 610 823 | -5 208 382 | -6 393 634 | -7 312 720 | | | | | | |
Shareholder Funds | -5 218 783 | -5 610 723 | -5 208 282 | -6 393 534 | -7 312 620 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 36 513 | 23 844 | 38 105 | 47 688 | 24 974 | 37 246 | 82 324 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 73 291 | 86 176 | 88 075 | 89 752 | 91 619 | 92 819 | 94 108 |
Average Number Employees During Period | | | | | 5 | 5 | 5 | 5 | 5 | 5 | 5 |
Creditors | | | | | 300 500 | 1 786 748 | 1 786 748 | 1 786 748 | 1 786 748 | 1 786 748 | 1 786 748 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 12 885 | 1 899 | 1 677 | 1 867 | 1 200 | 1 289 |
Net Current Assets Liabilities | -4 942 674 | -5 326 278 | -4 953 933 | -6 121 756 | -7 026 488 | -5 347 301 | -4 970 644 | -5 217 138 | -5 370 141 | -4 787 534 | -5 707 593 |
Number Shares Issued Fully Paid | | | | | | 100 | | | | | |
Other Creditors | | | | | | 5 | | | 1 479 | | |
Other Remaining Borrowings | | | | | 300 500 | 1 786 748 | | | | | |
Other Taxation Social Security Payable | | | | | 28 154 | 27 255 | 6 113 | 20 610 | 4 363 | 4 320 | 4 531 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | | | | | |
Prepayments Accrued Income | | | | | 7 997 | 5 125 | 5 375 | 5 375 | 5 375 | 7 088 | 14 359 |
Property Plant Equipment Gross Cost | | | | | 87 659 | 87 659 | 96 249 | 96 249 | 96 249 | 96 249 | |
Total Assets Less Current Liabilities | -4 918 283 | -5 310 223 | -4 907 782 | -6 093 034 | -7 012 120 | -5 345 818 | -4 962 470 | -5 210 641 | -5 365 511 | -4 784 104 | -5 705 452 |
Trade Creditors Trade Payables | | | | | 8 056 559 | 6 373 889 | 6 384 904 | 6 609 013 | 6 558 949 | 6 036 319 | 7 286 114 |
Trade Debtors Trade Receivables | | | | | 277 425 | 299 309 | 428 818 | 384 438 | 326 187 | 475 382 | 357 391 |
Amount Specific Advance Or Credit Directors | | 300 500 | 300 500 | 300 500 | 300 500 | 5 | 632 | 200 | 448 | 343 | 34 381 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 2 844 | 1 286 | 948 | 1 298 | 343 | 62 008 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 2 849 | 649 | 1 380 | 1 050 | 448 | 96 732 |
Amounts Owed By Directors | | | | | | 632 | 200 | | | 343 | |
Other Payables Accrued Expenses | | | | | | | 1 786 748 | 1 786 748 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 8 590 | | | | |
Loans From Directors | | | | | | | | | | | 34 381 |
Recoverable Value-added Tax | | | | | | | | | 2 183 | | |
Total Fees To Auditors | 7 239 | 6 690 | 5 675 | 7 715 | | | | | | | |
Advances Credits Directors | | 300 466 | 300 500 | 300 500 | 300 500 | | | | | | |
Advances Credits Made In Period Directors | | 34 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | 3 885 | 34 | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 109 000 | 110 000 | 111 062 | 112 125 | | | | | | | |
Accruals Deferred Income Within One Year | 91 000 | 86 500 | 104 887 | 31 500 | | | | | | | |
Administrative Expenses | 1 522 457 | 426 862 | 464 165 | | | | | | | | |
Bank Borrowings Overdrafts | 300 500 | 300 500 | 300 500 | 300 500 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 928 | 928 | 2 441 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 147 953 | 216 717 | 15 647 | | | | | | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | 876 | 41 203 | | | | | | | | |
Cash Flow Outflow From Operating Activities | -147 953 | -215 841 | 56 850 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -20 500 | -20 500 | | | | | | | | | |
Corporation Tax Due Within One Year | 971 | | | | | | | | | | |
Corporation Tax Recoverable Current Asset | 971 | | | | | | | | | | |
Cost Sales | 15 685 641 | 12 605 602 | 9 704 184 | | | | | | | | |
Creditors Due After One Year | 300 500 | 300 500 | 300 500 | 300 500 | 300 500 | | | | | | |
Creditors Due Within One Year | 9 423 201 | 10 002 883 | 9 163 056 | 7 274 326 | 8 121 226 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 12 330 | 9 212 | 17 607 | 17 639 | | | | | | | |
Expenses Not Deductible For Tax Purposes | 958 | 1 048 | -134 | | | | | | | | |
Finished Goods Goods For Resale | 1 426 187 | 1 786 603 | 1 744 903 | 602 667 | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | 9 542 | 1 022 | -1 069 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | -6 500 | | | | | | | | |
Gross Profit Loss | -851 515 | 34 922 | 866 606 | | | | | | | | |
Increase Decrease In Net Cash For Period | 147 953 | 216 717 | 15 647 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -20 500 | | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -20 500 | -20 500 | -20 500 | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | -5 218 783 | -5 610 723 | -5 208 282 | -6 393 534 | 7 312 620 | | | | | | |
Net Debt Funds | 119 581 | 97 136 | 81 489 | 954 | | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | | |
Operating Profit Loss | -2 373 972 | -391 940 | 402 441 | | | | | | | | |
Other Taxation Social Security Within One Year | 6 496 | 8 735 | 7 188 | 15 837 | | | | | | | |
Prepayments Accrued Income Current Asset | 7 997 | 7 997 | 7 997 | 7 997 | | | | | | | |
Profit Loss For Period | -2 373 972 | -391 940 | 402 441 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -2 373 972 | -391 940 | 402 441 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | |
Social Security Costs | 26 953 | 27 576 | 26 966 | | | | | | | | |
Staff Costs | 267 514 | 271 949 | 273 993 | | | | | | | | |
Standard Nominal Tax Rate | 21 | 20 | 20 | | | | | | | | |
Tangible Fixed Assets Additions | | 876 | 44 900 | 210 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 64 870 | 65 746 | 87 449 | 87 659 | 87 659 | | | | | | |
Tangible Fixed Assets Depreciation | 40 479 | 49 691 | 41 298 | 58 937 | 73 291 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 250 | 11 225 | 11 225 | 14 354 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 26 000 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 26 000 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 492 599 | 78 388 | -80 488 | | | | | | | | |
Trade Creditors Within One Year | 9 324 734 | 9 907 648 | 9 050 981 | 7 226 989 | | | | | | | |
Turnover Gross Operating Revenue | 14 834 126 | 12 640 524 | 10 570 790 | | | | | | | | |
Unrelieved Tax Losses Carried Forward | 5 213 000 | 5 595 000 | 5 188 000 | | | | | | | | |
Utilisation Tax Losses | | | 81 434 | | | | | | | | |
Wages Salaries | 240 561 | 244 373 | 247 027 | | | | | | | | |