Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-03-31 | 2018-06-30 | 2019-06-30 | 2020-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 104 | 127 | 878 045 | 534 060 | 494 647 |
Current Assets | | 4 082 973 | 5 585 124 | 6 664 581 | 7 369 266 |
Debtors | 3 508 986 | 3 975 537 | 4 595 282 | 6 001 024 | 6 622 921 |
Net Assets Liabilities | | 1 729 141 | 3 871 105 | 107 647 | 3 130 482 |
Other Debtors | | | 2 821 | | |
Property Plant Equipment | 128 436 | 116 339 | 135 247 | 118 910 | 130 151 |
Total Inventories | 147 114 | 107 309 | 111 797 | 129 497 | 251 698 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | 14 019 | 12 469 | 20 249 | 39 087 | 42 602 |
Accumulated Depreciation Impairment Property Plant Equipment | 71 680 | 85 493 | 106 759 | 123 096 | 109 711 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 716 | 40 174 | | 34 048 |
Administrative Expenses | 992 142 | 902 032 | 1 361 828 | 1 197 113 | 1 136 905 |
Average Number Employees During Period | 10 | 10 | 10 | 9 | 8 |
Bank Borrowings | | | | 2 250 000 | 1 250 000 |
Bank Borrowings Overdrafts | 810 062 | 669 760 | | 1 250 000 | 250 000 |
Bank Overdrafts | 810 062 | 669 760 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 40 043 | 30 032 | 41 902 | 31 427 | 41 150 |
Cash Cash Equivalents Cash Flow Value | | -669 633 | 878 045 | 534 060 | 494 647 |
Corporation Tax Payable | 130 460 | 208 059 | 244 054 | 366 157 | 339 840 |
Cost Sales | 29 420 665 | 35 325 638 | 53 124 683 | 51 583 114 | 55 317 078 |
Creditors | 2 431 036 | 7 230 | 20 995 | 1 563 252 | 566 604 |
Current Tax For Period | 302 020 | 423 705 | 636 715 | 702 488 | 720 728 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 402 | 644 | -1 882 | | |
Depreciation Expense Property Plant Equipment | 3 774 | 3 802 | 9 276 | 10 475 | |
Depreciation Impairment Expense Property Plant Equipment | | | 21 266 | 16 337 | 16 061 |
Dividends Paid | 1 204 200 | 1 274 400 | 401 400 | | |
Dividends Paid Classified As Financing Activities | -1 204 200 | -1 274 400 | -401 400 | | |
Dividends Paid On Shares Interim | | | 401 400 | | |
Finance Lease Liabilities Present Value Total | 19 205 | 7 230 | 20 995 | 13 252 | 16 604 |
Finished Goods Goods For Resale | 147 114 | 107 309 | 111 797 | 129 497 | 251 698 |
Fixed Assets | | 116 343 | 135 251 | 118 914 | 130 155 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -3 000 000 | 1 000 000 |
Further Item Creditors Component Total Creditors | | | | 300 000 | 300 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 026 | 1 658 | 1 697 | -2 720 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -2 466 612 | 1 288 549 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 1 405 742 | 621 897 |
Gain Loss In Cash Flows From Change In Inventories | | | | 17 700 | 122 201 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 710 |
Gross Profit Loss | 2 498 092 | 3 010 158 | 4 554 326 | 4 725 567 | 4 728 868 |
Income Taxes Paid Refund Classified As Operating Activities | -300 598 | -346 106 | -600 720 | -580 385 | -747 045 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -1 547 678 | 343 985 | 39 413 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -263 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 13 813 | 21 266 | 16 337 | 16 061 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 6 015 | 13 288 | 11 708 | 153 781 | 67 209 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 763 | 1 455 | 2 662 | 1 490 | 1 768 |
Interest Payable Similar Charges Finance Costs | 7 778 | 13 401 | 14 370 | 155 271 | 68 977 |
Interest Received Classified As Investing Activities | | | -69 | | |
Investments Fixed Assets | 4 | 4 | 4 | 4 | 4 |
Investments In Subsidiaries | | | 4 | 4 | 4 |
Net Cash Flows From Used In Financing Activities | | | 386 789 | -2 237 863 | 992 043 |
Net Cash Flows From Used In Investing Activities | | | 40 105 | 6 434 153 | 29 012 |
Net Cash Flows From Used In Operating Activities | -875 128 | -1 428 421 | -1 974 572 | -3 852 305 | -981 642 |
Net Cash Generated From Operations | -1 183 504 | -1 787 928 | -2 589 662 | -4 587 961 | -1 797 664 |
Net Current Assets Liabilities | | 1 621 910 | 3 756 849 | 1 551 985 | 3 566 931 |
Net Finance Income Costs | | | 69 | | |
Net Interest Paid Received Classified As Operating Activities | -7 778 | -13 401 | -14 370 | -155 271 | -68 977 |
Number Shares Issued Fully Paid | | | 90 000 | | |
Operating Profit Loss | 1 505 950 | 2 108 126 | 3 192 498 | 3 528 454 | 3 812 540 |
Other Creditors | 7 504 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 29 446 |
Other Disposals Property Plant Equipment | | | | | 36 192 |
Other Interest Income | | | 69 | | |
Other Interest Receivable Similar Income Finance Income | | | 69 | | |
Other Operating Income Format1 | | | | | 220 577 |
Other Taxation Social Security Payable | 48 653 | 46 829 | 25 484 | 18 755 | 30 148 |
Par Value Share | | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 8 654 | -11 980 | 14 611 | -12 137 | 7 957 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 160 000 | 12 488 | 15 929 | 16 132 | 19 152 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 3 528 | 5 172 | 48 809 | 6 131 | 8 249 |
Proceeds From Sales Property Plant Equipment | | | | | -5 036 |
Profit Loss | 1 196 013 | 1 670 376 | 2 543 364 | -3 763 458 | 3 022 835 |
Profit Loss On Ordinary Activities Before Tax | 1 498 172 | 2 094 725 | 3 178 197 | -3 060 970 | 3 743 563 |
Property Plant Equipment Gross Cost | 200 116 | 201 832 | 242 006 | 242 006 | 239 862 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 882 | | | |
Purchase Property Plant Equipment | -23 955 | -1 716 | -40 174 | | -34 048 |
Revenue From Royalties Licences Similar Items | | | | | 220 577 |
Social Security Costs | 74 858 | 79 803 | 99 833 | 66 185 | 73 327 |
Staff Costs Employee Benefits Expense | 857 769 | 749 640 | 950 108 | 612 528 | 651 958 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 238 | 1 882 | | | |
Tax Expense Credit Applicable Tax Rate | | | 603 857 | -581 584 | 711 277 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 019 | 1 026 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 506 | 3 734 | 31 200 | 1 282 375 | 9 119 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 302 159 | 424 349 | 634 833 | 702 488 | 720 728 |
Total Assets Less Current Liabilities | | 1 738 253 | 3 892 100 | 1 670 899 | 3 697 086 |
Total Borrowings | | 669 760 | | 1 250 000 | 250 000 |
Total Current Tax Expense Credit | 301 757 | 423 705 | | | |
Trade Creditors Trade Payables | 1 408 358 | 1 511 971 | 1 525 667 | 3 680 170 | 2 376 713 |
Trade Debtors Trade Receivables | 3 505 458 | 3 970 365 | 4 543 652 | 5 994 893 | 6 614 672 |
Turnover Revenue | 31 918 757 | 38 335 796 | 57 679 009 | 56 308 681 | 60 045 946 |
Wages Salaries | 622 911 | 657 349 | 834 346 | 530 211 | 559 479 |
Company Contributions To Defined Benefit Plans Directors | 160 000 | | | | |