Profit & Loss |
Date of Accounts |
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 | 141 607 | 18 695 | 1 021 223 | 64 118 | 43 062 | 491 322 | 402 727 | 373 536 |
Current Assets | 389 024 | 864 308 | 1 222 532 | 266 427 | 621 479 | 692 631 | 604 036 | 574 857 |
Debtors | 247 417 | 195 015 | 201 309 | 202 309 | 578 417 | 201 309 | 201 309 | 201 321 |
Net Assets Liabilities | 1 719 453 | 1 830 904 | 2 096 233 | 3 149 413 | 4 090 816 | 3 905 962 | 3 608 334 | 3 427 552 |
Other Debtors | 247 417 | 195 015 | 201 309 | 202 309 | 201 309 | 201 309 | 507 653 | 431 438 |
Property Plant Equipment | 3 947 466 | 3 763 918 | 3 971 013 | 5 409 250 | 6 520 716 | 6 232 910 | 5 833 762 | 5 618 368 |
Total Inventories | | 650 598 | | | | 89 529 | 166 166 | 121 083 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 21 525 | 20 000 |
Accrued Liabilities Deferred Income | 15 | 151 614 | | 1 515 | 1 506 | 1 364 | 3 396 | |
Accumulated Depreciation Impairment Property Plant Equipment | 710 687 | 1 586 156 | 2 486 895 | 2 947 388 | 3 077 320 | 3 664 792 | 4 369 296 | 4 333 072 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 886 921 | 1 476 080 | 2 323 730 | 1 464 982 | 607 985 | 532 342 | 783 197 |
Administration Support Average Number Employees | | | | | | | 11 | 12 |
Administrative Expenses | | | | | | 881 590 | 848 859 | 1 043 967 |
Amounts Owed To Group Undertakings | 374 462 | 776 505 | 1 085 481 | 228 488 | | 250 | 150 000 | |
Amounts Owed To Related Parties | | | | | | | 150 000 | 30 000 |
Amount Specific Bank Loan | | | | | | | 354 676 | 307 845 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 3 | 3 | 3 | 3 | 58 |
Balances With Banks | | | | | | | 76 962 | 166 305 |
Bank Borrowings | | | | 474 537 | 441 165 | 454 258 | 354 676 | 258 916 |
Bank Borrowings Overdrafts | | | | 429 836 | 407 109 | 97 554 | 48 929 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 3 361 229 | 2 955 561 | 3 212 052 | 2 681 891 | 3 445 123 | 3 305 287 | 3 108 138 | |
Cash Cash Equivalents | | | | | 350 902 | 921 960 | 402 727 | 373 536 |
Cash Cash Equivalents Cash Flow Value | | | | | | 921 960 | 882 666 | |
Cash On Hand | | | | | | | 1 | 2 |
Comprehensive Income Expense | | | | | 1 029 086 | 23 486 | 112 968 | 35 612 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | | | | | 25 556 | 45 158 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | | 87 412 | -9 546 |
Corporation Tax Payable | | 60 423 | 111 000 | | | 25 000 | 42 914 | |
Cost Sales | | | | | | 7 163 849 | 8 606 339 | 8 400 122 |
Creditors | 1 070 186 | 756 389 | 962 818 | 1 264 948 | 1 644 139 | 1 530 398 | 1 060 881 | 1 049 645 |
Current Tax For Period | | | | | | 25 000 | 43 000 | |
Deferred Tax Asset Debtors | | | | | 70 000 | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | 522 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 145 511 | 21 360 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 72 366 | 133 675 | 33 568 |
Depreciation Amortisation Expense | | | | | | | 916 721 | 763 459 |
Depreciation Expense Property Plant Equipment | | | | | | | 916 719 | 763 459 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -771 097 |
Disposals Property Plant Equipment | | | | | | | | -1 034 815 |
Dividends Paid | | | | | | 42 340 | | -33 000 |
Dividends Paid Classified As Financing Activities | -55 893 | -72 075 | -72 075 | -75 490 | -87 683 | | -363 498 | -3 000 |
Finance Lease Liabilities Present Value Total | 1 070 186 | 756 389 | 962 818 | 835 112 | 1 237 030 | 1 173 694 | 771 236 | 682 906 |
Finance Lease Payments Owing Minimum Gross | 906 025 | 820 568 | 734 112 | 709 712 | 811 857 | 743 165 | 771 236 | 1 473 635 |
Finished Goods Goods For Resale | | 650 598 | | | | 41 356 | 132 949 | |
Fixed Assets | 3 947 565 | 3 764 017 | 3 971 112 | 5 409 349 | 6 520 815 | 6 233 009 | 5 833 861 | 5 618 467 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -363 498 | -212 000 |
Further Item Debtors Component Total Debtors | | | | | | | | 12 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | -132 000 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -2 066 | -31 855 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -843 640 | 474 947 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 597 906 | -510 346 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 76 637 | -45 083 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 51 577 | 44 600 | 86 782 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | 695 205 | | | |
Government Grant Income | | | | | | 69 980 | | |
Gross Profit Loss | | | | | | | 1 184 999 | 1 155 587 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 24 170 | 39 160 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | 132 000 | 42 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -39 294 | -12 001 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -916 | -3 787 |
Increase Decrease In Existing Provisions | | | | | | | | 52 112 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 961 719 | 1 130 367 | 717 743 | 822 566 | 830 084 | 886 489 | 734 873 |
Intangible Assets | | | | | | 202 340 | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 9 437 | 9 391 | 17 085 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 44 418 | 41 296 | 36 301 |
Interest Income On Bank Deposits | | | | | | | 221 | 7 147 |
Interest Paid Classified As Operating Activities | | | | | | -53 855 | -50 687 | |
Interest Payable Similar Charges Finance Costs | | | | | | 53 855 | 50 687 | 53 386 |
Interest Received Classified As Investing Activities | | | | | | -590 | 221 | 7 159 |
Interest Received Classified As Operating Activities | | | | | | | 221 | 7 159 |
Investments Fixed Assets | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 |
Investments In Subsidiaries | 99 | 99 | 99 | 99 | 99 | 99 | 99 | 99 |
Issue Equity Instruments | | 15 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | -1 240 857 | -982 053 |
Net Cash Flows From Used In Investing Activities | | | | | | | -103 991 | 193 819 |
Net Cash Flows From Used In Operating Activities | | | | | | | 1 305 554 | 776 233 |
Net Cash Generated From Operations | | | | | | | 1 329 724 | 815 393 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 1 160 627 | 734 911 |
Net Current Assets Liabilities | -891 478 | -946 724 | -708 061 | -717 988 | -215 860 | -149 702 | -387 525 | -312 036 |
Net Finance Income Costs | | | | | | 590 | 221 | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | | 339 193 | 111 620 |
Other Creditors | | | | | | 12 359 | 517 439 | -1 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 86 250 | 229 627 | 257 250 | 692 634 | 242 612 | 181 984 | |
Other Disposals Property Plant Equipment | | 195 000 | 368 245 | 425 000 | 918 789 | 308 319 | 226 985 | |
Other Distributions To Owners Decrease Increase In Equity | | | | | | 160 000 | | |
Other Employee Expense | | | | | | | 6 741 | 6 620 |
Other Finance Income | | | | | | | | 12 |
Other Interest Receivable Similar Income Finance Income | | | | | | 590 | 221 | 7 159 |
Other Inventories | | | | | | | 132 950 | 105 129 |
Other Operating Income Format1 | | | | | | | 3 053 | |
Other Payables Accrued Expenses | | | | | | | 532 819 | 3 047 |
Par Value Share | | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -777 777 | -720 222 |
Payments To Redeem Own Shares | | | | | | -6 015 | | |
Pension Costs Defined Contribution Plan | | | | | | | 67 194 | 62 841 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 59 368 | 66 535 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 75 | 75 |
Prepayments | | | | | | | 90 666 | 46 303 |
Prepayments Accrued Income | | | | | | 32 649 | 90 666 | |
Proceeds From Sales Property Plant Equipment | | | | | | | 89 601 | 350 500 |
Production Average Number Employees | | | | | | | 50 | 46 |
Profit Loss | 1 207 012 | 183 511 | 337 404 | 1 128 670 | 465 881 | 65 486 | 65 869 | 31 218 |
Profit Loss Attributable To Non-controlling Interests | | | | | | | 25 556 | 45 158 |
Profit Loss Attributable To Owners Parent | | | | | | | 87 412 | -9 546 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 288 727 | 65 393 |
Property Plant Equipment Gross Cost | 4 658 153 | 5 350 074 | 6 457 908 | 8 356 638 | 9 598 036 | 9 897 702 | 10 203 059 | 9 951 440 |
Provisions | | | | | | | 777 122 | 829 234 |
Provisions For Liabilities Balance Sheet Subtotal | 266 448 | 230 000 | 204 000 | 277 000 | 570 000 | 646 947 | 777 122 | 829 234 |
Purchase Property Plant Equipment | | | | | | | -193 813 | -163 840 |
Redemption Shares Decrease In Equity | | | | | | 6 000 | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -99 582 | -46 831 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | 325 764 | 207 229 |
Social Security Costs | | | | | | 253 522 | 288 333 | 267 812 |
Staff Costs Employee Benefits Expense | | | | | | 2 584 421 | 2 906 989 | 2 734 839 |
Taxation Social Security Payable | | | | | | | 255 041 | 122 678 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | | | 522 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 54 858 | 12 425 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 1 459 | -30 105 | -53 127 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 26 717 | 5 690 | 2 048 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 50 862 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | 199 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 97 366 | 175 759 | 29 781 |
Total Assets Less Current Liabilities | 3 056 087 | 2 817 293 | 3 263 051 | 4 691 361 | 6 304 955 | 6 083 307 | 5 446 336 | 5 306 431 |
Total Borrowings | | | | | | 97 554 | 48 929 | 1 049 645 |
Total Current Tax Expense Credit | | | | | | 25 000 | 42 084 | |
Total Deferred Tax Expense Credit | | | | | | 72 366 | 133 675 | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 695 205 | | | |
Total Operating Lease Payments | | | | | | | 4 350 | 7 136 |
Trade Creditors Trade Payables | | 1 922 | | | | 675 134 | 475 419 | 602 477 |
Trade Debtors Trade Receivables | | | | | | 1 283 586 | 1 872 447 | 1 482 679 |
Turnover Revenue | | | | | | 8 568 921 | 9 791 338 | 9 555 709 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | | | | | 75 | | |
Wages Salaries | | | | | | 2 271 531 | 2 552 121 | 2 397 566 |
Work In Progress | | | | | | | 33 216 | 15 954 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 10 962 | 10 273 |
Director Remuneration | | | | | | | 215 661 | 202 481 |