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 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 111 861 | 314 181 | 401 866 | 408 105 | 326 297 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 106 255 | 108 134 | 58 508 | 313 856 | 344 789 | 610 642 | 350 175 | 252 578 |
Current Assets | 322 190 | 861 865 | 1 298 243 | 1 417 742 | 1 445 352 | 2 101 014 | 2 689 515 | 4 272 119 | 3 656 605 | 5 870 230 | 6 704 179 | 5 888 572 |
Debtors | 201 544 | 656 135 | 999 337 | 1 020 765 | 945 097 | 1 448 976 | 1 743 276 | 2 838 581 | 2 181 172 | 3 729 033 | 4 689 316 | 4 120 523 |
Net Assets Liabilities | | | | | 326 297 | 355 994 | 433 891 | 655 858 | 1 202 059 | 1 626 189 | 1 846 964 | 1 319 946 |
Other Debtors | | | | | 32 566 | 69 410 | 25 401 | 25 417 | 114 631 | 184 715 | | |
Property Plant Equipment | | | | | 47 666 | 25 176 | 136 585 | 141 225 | 83 182 | 28 031 | 86 283 | 222 664 |
Total Inventories | | | | | 394 000 | 543 904 | 887 731 | 1 119 682 | 1 130 644 | 1 530 555 | 1 664 688 | 1 515 471 |
Cash Bank In Hand | 946 | 59 055 | 82 050 | 140 621 | 106 255 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 111 861 | 314 181 | 401 866 | 408 105 | 326 297 | | | | | | | |
Stocks Inventory | 119 700 | 146 675 | 216 856 | 256 356 | 394 000 | | | | | | | |
Tangible Fixed Assets | 10 000 | 28 540 | 41 181 | 29 447 | 47 665 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 111 761 | 314 081 | 401 766 | 408 005 | 326 197 | | | | | | | |
Shareholder Funds | 111 861 | 314 181 | 401 866 | 408 105 | 326 297 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 100 | 25 100 | | 63 527 | 9 027 | | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 27 277 | 120 947 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 81 777 | 129 974 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 112 587 | 73 959 | 42 102 |
Director Remuneration | | | | | | | | | | 9 500 | 22 198 | 30 420 |
Dividend Recommended By Directors | | | | | | | | | | | 234 647 | |
Accrued Liabilities Deferred Income | | | | | | | | | | 119 870 | 179 097 | 345 105 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 3 340 | 6 680 | 10 020 | 13 360 | 16 698 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 46 247 | 68 737 | 126 992 | 194 436 | 256 353 | 318 919 | 352 866 | 393 744 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 8 224 | 5 600 |
Administrative Expenses | | | | | | | | | | 1 461 076 | 1 601 852 | 1 861 680 |
Amounts Owed By Group Undertakings | | | | | | | | | | 332 695 | 1 459 488 | 948 112 |
Amounts Owed To Group Undertakings | | | | | | | | | | 1 776 | 263 213 | 728 406 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 | 21 |
Average Number Employees During Period | | | | | | 21 | 22 | 24 | 26 | 25 | 25 | 28 |
Bank Borrowings | | | | | | | | | | 20 000 | 20 004 | 39 997 |
Bank Borrowings Overdrafts | | | | | | | | | 100 000 | 80 000 | 59 992 | 39 997 |
Comprehensive Income Expense | | | | | | | | | | 706 130 | 455 422 | 451 982 |
Corporation Tax Payable | | | | | | | | | | 207 176 | 174 220 | 121 583 |
Cost Sales | | | | | | | | | | 8 399 413 | 9 350 645 | 9 344 941 |
Creditors | | | | | 1 190 234 | 1 765 160 | 2 366 258 | 38 381 | 117 864 | 87 580 | 106 555 | 217 823 |
Current Tax For Period | | | | | | | | | | 207 198 | 198 860 | 139 453 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 657 | | | | | |
Disposals Property Plant Equipment | | | | | | | 4 657 | | | | | |
Dividends Paid | | | | | | | | | | 282 000 | 234 647 | 979 000 |
Dividends Paid On Shares Final | | | | | | | | | | 282 000 | 234 647 | 979 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | 38 381 | 17 864 | 9 383 | 19 531 | 177 826 |
Fixed Assets | 10 000 | 28 540 | 41 181 | 29 447 | 47 665 | | 136 585 | 154 585 | 93 202 | 34 711 | 89 623 | 222 666 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 47 500 | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | | | | | | -350 000 | |
Gross Profit Loss | | | | | | | | | | 2 313 285 | 2 515 205 | 2 591 059 |
Increase Decrease In Property Plant Equipment | | | | | | | | 36 241 | | | 51 757 | 173 239 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 3 340 | 3 340 | 3 340 | 3 340 | 3 338 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 22 490 | 62 912 | 67 444 | 61 917 | 62 568 | 33 947 | 40 878 |
Intangible Assets | | | | | | | | 13 360 | 10 020 | 6 680 | 3 340 | 2 |
Intangible Assets Gross Cost | | | | | | | | 16 700 | 16 700 | 16 700 | 16 700 | |
Interest Expense | | | | | | | | | | | 61 192 | 122 678 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 2 266 | 3 639 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 4 454 | 9 683 | 6 027 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 4 454 | 11 949 | 132 344 |
Merchandise | | | | | | | | | | 1 530 555 | 1 664 688 | 1 515 471 |
Net Current Assets Liabilities | 103 661 | 312 258 | 360 685 | 378 658 | 278 632 | 335 853 | 323 257 | 566 486 | 1 242 526 | 1 791 530 | 1 877 446 | 1 334 253 |
Number Shares Issued Fully Paid | | | | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | | | | | | 906 351 | 1 024 455 | 729 379 |
Other Creditors | | | | | 101 943 | 288 945 | 658 158 | 1 383 462 | 1 064 637 | 40 621 | 46 959 | 71 741 |
Other Deferred Tax Expense Credit | | | | | | | | | | -10 479 | 8 224 | 5 600 |
Other Operating Income Format1 | | | | | | | | | | 54 142 | 111 102 | |
Other Taxation Social Security Payable | | | | | 85 497 | 80 698 | 74 829 | 172 802 | 480 092 | 223 651 | 104 215 | 41 407 |
Par Value Share | | 1 | 1 | | | | | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 124 389 | 87 828 | 136 155 |
Prepayments | | | | | | | | | | | 67 570 | 311 561 |
Prepayments Accrued Income | | | | | | | | | | | 207 746 | 258 549 |
Profit Loss | | | | | | | | | | 706 130 | 455 422 | 451 982 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 902 849 | 662 506 | 597 035 |
Property Plant Equipment Gross Cost | | | | | 93 913 | 93 913 | 263 577 | 335 661 | 339 535 | 346 950 | 439 149 | 616 408 |
Provisions | | | | | | | | | | 5 326 | 13 550 | 19 150 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 035 | 25 951 | 26 832 | 15 805 | 5 326 | 13 550 | 19 150 |
Social Security Costs | | | | | | | | | | | 75 128 | 96 593 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 902 664 | 924 789 | 1 179 541 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 171 541 | 125 876 | 122 392 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 10 478 | -7 265 | -5 489 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 5 527 | 80 249 | 22 550 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 196 719 | 207 084 | 145 053 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 16 700 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 174 321 | 72 084 | 3 874 | 7 417 | 92 199 | 177 259 |
Total Assets Less Current Liabilities | 113 661 | 314 181 | 401 866 | 408 105 | 326 297 | 361 029 | 459 842 | 721 071 | 1 335 728 | 1 826 241 | 1 967 069 | 1 556 919 |
Total Borrowings | | | | | | | 602 924 | 1 392 831 | 1 069 533 | 1 318 271 | 1 957 906 | 1 544 490 |
Trade Creditors Trade Payables | | | | | 1 002 794 | 1 395 518 | 1 633 271 | 2 126 711 | 849 569 | 2 262 061 | 2 127 682 | 1 859 415 |
Trade Debtors Trade Receivables | | | | | 936 044 | 1 379 565 | 1 597 517 | 2 675 306 | 1 872 957 | 2 855 752 | 2 954 512 | 2 602 301 |
Turnover Revenue | | | | | | | | | | 10 712 698 | 11 865 850 | 11 936 000 |
Wages Salaries | | | | | | | | | | 778 275 | 761 833 | 946 793 |
Amortisation Expense Intangible Assets | | | | | | | | | | 3 340 | 3 340 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 53 506 | 23 054 | |
Dividend Per Share Final | | | | | | | | | | | 2 346 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 54 143 | 22 102 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 952 | | |
Creditors Due Within One Year | 218 529 | 571 951 | 937 558 | 1 077 900 | 1 190 233 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | | | |
Accruals Deferred Income | 1 800 | 26 617 | | | | | | | | | | |
Other Debtors Due After One Year | 202 390 | 665 090 | | | | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | 22 344 | | 38 816 | 23 513 | | | | | | | |
Secured Debts | 218 529 | 571 951 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | | | |
Tangible Fixed Assets Additions | | 22 514 | 22 542 | | 38 512 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 10 000 | 32 514 | 53 556 | 55 402 | 93 914 | | | | | | | |
Tangible Fixed Assets Depreciation | | 3 974 | 12 375 | 25 955 | 46 249 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 974 | 9 151 | | 20 294 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 750 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 1 500 | | | | | | | | | |