Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2015-06-30 | 2016-12-31 | 2017-12-31 |
Currency |
| | | | |
Net Worth | 451 556 | 1 124 193 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 172 | 44 148 | 178 |
Current Assets | 2 861 670 | 4 145 196 | | 6 440 989 | 7 073 403 |
Debtors | 2 636 863 | 3 435 006 | 4 532 044 | 5 611 209 | 5 715 863 |
Net Assets Liabilities | | | | 1 273 006 | 1 286 616 |
Other Debtors | | | 1 645 490 | 2 300 292 | 2 584 155 |
Property Plant Equipment | | | 1 118 002 | 1 396 255 | 842 979 |
Total Inventories | | | 457 116 | 785 632 | 892 362 |
Cash Bank In Hand | 21 | 541 818 | | | |
Intangible Fixed Assets | | 72 660 | | | |
Net Assets Liabilities Including Pension Asset Liability | 451 556 | 1 124 193 | | | |
Stocks Inventory | 224 786 | 168 372 | | | |
Tangible Fixed Assets | 168 686 | 590 876 | | | |
|
Capital & Reserves |
Called Up Share Capital | 232 | 232 | | | |
Profit Loss Account Reserve | 446 107 | 1 118 744 | | | |
Shareholder Funds | 451 556 | 1 124 193 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 750 | 4 150 | 5 250 |
Accrued Liabilities Deferred Income | | | 337 888 | 69 844 | 89 029 |
Accumulated Amortisation Impairment Intangible Assets | | | 16 770 | 25 155 | 30 745 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 369 535 | 508 943 | 496 311 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 498 214 | 39 846 |
Administrative Expenses | | | 3 284 065 | 5 059 468 | 3 441 193 |
Amortisation Expense Intangible Assets | | | 5 590 | 8 385 | 5 590 |
Average Number Employees During Period | | | 62 | 66 | 67 |
Bank Borrowings | | | 218 220 | 714 856 | 754 358 |
Bank Borrowings Overdrafts | | | 185 220 | 562 628 | 530 124 |
Bank Overdrafts | | | 2 048 556 | 2 389 625 | 2 273 831 |
Comprehensive Income Expense | | | 225 720 | 47 431 | 36 360 |
Corporation Tax Payable | | | 76 574 | 37 500 | 35 631 |
Corporation Tax Recoverable | | | 44 311 | 23 291 | 23 291 |
Cost Sales | | | 6 367 291 | 10 312 124 | 7 665 923 |
Creditors | | | 209 220 | 575 513 | 535 043 |
Current Asset Investments | | | | | 465 000 |
Current Tax For Period | | | 39 475 | 37 500 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 11 122 | -15 266 | 6 410 |
Depreciation Expense Property Plant Equipment | | | 112 472 | 154 914 | 66 564 |
Dividends Paid | | | 36 750 | 36 750 | 22 750 |
Dividends Paid Classified As Financing Activities | | | -36 750 | -36 750 | -22 750 |
Finance Lease Liabilities Present Value Total | | | 24 000 | 12 885 | 4 919 |
Finance Lease Payments Owing Minimum Gross | | | 42 300 | 35 728 | 12 912 |
Finished Goods Goods For Resale | | | 457 116 | 785 632 | 892 362 |
Fixed Assets | 168 686 | 663 536 | | 1 449 350 | 890 484 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 23 906 | -496 636 | -39 502 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 376 | -15 266 | -8 495 |
Gain Loss On Disposals Property Plant Equipment | | | -6 079 | -25 046 | 131 072 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | -33 766 | | 1 688 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 168 831 | | |
Gross Profit Loss | | | 3 485 902 | 5 215 623 | 3 519 726 |
Income Taxes Paid Refund Classified As Operating Activities | | | -190 305 | -55 554 | 39 640 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 33 766 | | -1 688 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -41 509 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 8 385 | 5 590 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 154 914 | 66 564 |
Intangible Assets | | | 61 480 | 53 095 | 47 505 |
Intangible Assets Gross Cost | | | 78 250 | 78 250 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 7 911 | 27 451 | 52 566 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 51 426 | 86 831 | 50 818 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 248 | 3 333 | 3 142 |
Interest Payable Similar Charges Finance Costs | | | 60 585 | 140 603 | 115 100 |
Interest Received Classified As Investing Activities | | | | | -732 |
Net Cash Flows From Used In Operating Activities | | | 819 281 | 246 651 | |
Net Cash Generated From Operations | | | 568 391 | 50 494 | |
Net Current Assets Liabilities | 312 992 | 484 157 | | 475 768 | 1 012 496 |
Net Finance Income Costs | | | | | 732 |
Net Interest Paid Received Classified As Operating Activities | | | -60 585 | -140 603 | -115 100 |
Number Shares Issued Fully Paid | | | | 100 | 100 |
Operating Profit Loss | | | 201 837 | 210 268 | 113 941 |
Other Comprehensive Income Expense Before Tax | | | 135 065 | | |
Other Creditors | | | 19 334 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 15 506 | 79 196 |
Other Disposals Property Plant Equipment | | | | 80 553 | 605 754 |
Other Interest Receivable Similar Income Finance Income | | | | | 732 |
Other Operating Income Format1 | | | | 54 113 | 35 408 |
Other Taxation Social Security Payable | | | 207 371 | 376 249 | 215 687 |
Par Value Share | | 1 | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | 32 950 | -6 572 | -22 816 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 18 168 | 11 552 |
Prepayments Accrued Income | | | 163 728 | 220 073 | 197 353 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | 45 543 | 497 652 |
Proceeds From Sales Property Plant Equipment | | | -31 750 | -40 001 | -657 630 |
Profit Loss | | | 90 655 | 47 431 | 34 672 |
Profit Loss On Ordinary Activities Before Tax | | | 141 252 | 69 665 | -427 |
Property Plant Equipment Gross Cost | | | 1 487 537 | 1 905 198 | 1 339 290 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 76 599 | 81 321 |
Purchase Property Plant Equipment | | | -78 601 | -498 214 | -39 846 |
Social Security Costs | | | 156 130 | 253 204 | 176 136 |
Staff Costs Employee Benefits Expense | | | 2 065 838 | 3 245 845 | 2 309 074 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 91 865 | 76 599 | 81 321 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -39 640 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 27 324 | 38 864 | 7 249 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 50 597 | 22 234 | -35 099 |
Total Assets Less Current Liabilities | 481 678 | 1 147 693 | | 1 925 118 | 1 902 980 |
Total Borrowings | | | | 562 628 | 530 124 |
Total Current Tax Expense Credit | | | | 37 500 | -41 509 |
Total Operating Lease Payments | | | | 112 016 | 109 112 |
Trade Creditors Trade Payables | | | 1 864 381 | 2 916 932 | 3 214 502 |
Trade Debtors Trade Receivables | | | 2 678 515 | 3 067 553 | 2 911 064 |
Turnover Revenue | | | 9 853 193 | 15 527 747 | 11 185 649 |
Wages Salaries | | | 1 909 708 | 2 974 473 | 2 121 386 |
Creditors Due After One Year | 6 622 | | | | |
Creditors Due Within One Year | 2 548 678 | 3 661 039 | | | |
Intangible Fixed Assets Additions | | 78 250 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 5 590 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 590 | | | |
Intangible Fixed Assets Cost Or Valuation | | 78 250 | | | |
Number Shares Allotted | | 100 | | | |
Provisions For Liabilities Charges | 23 500 | 23 500 | | | |
Secured Debts | 962 521 | 1 739 302 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | |
Share Premium Account | 5 217 | 5 217 | | | |
Tangible Fixed Assets Additions | | 473 192 | | | |
Tangible Fixed Assets Cost Or Valuation | 349 977 | 799 167 | | | |
Tangible Fixed Assets Depreciation | 181 291 | 208 291 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 37 500 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 10 500 | | | |
Tangible Fixed Assets Disposals | | 24 002 | | | |
Amount Specific Advance Or Credit Directors | | 107 149 | | | |