Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | |
Net Worth | 991 790 | 1 091 361 | 1 170 483 | 1 309 019 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 744 670 | 488 428 | 525 145 | 859 243 | | | | | |
Cash Bank On Hand | | | | 859 243 | 989 590 | 1 442 334 | 1 100 214 | 1 516 924 | 1 258 403 |
Current Assets | 2 016 177 | 1 830 954 | 2 082 525 | 2 673 387 | 2 659 273 | 3 173 357 | 3 086 887 | 6 933 020 | 6 949 842 |
Debtors | 525 238 | 583 496 | 774 580 | 929 466 | 805 646 | 829 444 | 992 620 | 3 264 747 | 3 027 836 |
Intangible Fixed Assets | 375 | | | 22 165 | | | | | |
Net Assets Liabilities | | | | 1 309 019 | 1 445 050 | 1 689 545 | 1 752 829 | 3 501 476 | 3 932 461 |
Net Assets Liabilities Including Pension Asset Liability | 991 790 | 1 091 361 | 1 170 483 | 1 309 019 | | | | | |
Other Debtors | | | | 232 693 | 113 489 | 45 193 | 91 486 | 7 236 | 62 398 |
Property Plant Equipment | | | | 232 959 | 189 901 | 211 546 | 363 027 | 518 708 | 635 517 |
Stocks Inventory | 746 269 | 759 030 | 782 800 | 884 678 | | | | | |
Tangible Fixed Assets | 208 302 | 191 890 | 201 004 | 232 959 | | | | | |
Total Inventories | | | | 884 678 | 864 037 | 901 579 | 994 053 | 2 151 349 | 2 663 603 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | |
Profit Loss Account Reserve | 991 690 | 1 091 261 | 1 170 383 | 1 308 919 | | | | | |
Shareholder Funds | 991 790 | 1 091 361 | 1 170 483 | 1 309 019 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 6 615 | 9 000 |
Fees For Non-audit Services | | | | | | | | 4 700 | 6 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 130 004 | |
Director Remuneration | | | | | | | | 159 283 | 175 853 |
Dividend Recommended By Directors | | | | | | | | | 317 000 |
Accrued Liabilities | | | | | | | | 553 600 | 439 962 |
Accumulated Amortisation Impairment Intangible Assets | | | | 15 000 | 17 216 | 19 433 | 21 650 | 49 595 | 64 960 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 190 045 | 163 352 | 172 826 | 229 225 | 579 531 | 697 178 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 4 954 |
Administrative Expenses | | | | | | | | 4 242 987 | 4 733 081 |
Amortisation Expense Intangible Assets | | | | | | | | 12 864 | 15 365 |
Amounts Owed By Directors | | | | | | | | | 8 242 |
Amounts Owed To Directors | | | | | | | | 57 600 | 75 092 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 49 | 49 | 56 | 82 | 107 |
Bank Borrowings Overdrafts | | | | | | 25 | 25 | | |
Bank Overdrafts | | | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 516 924 | |
Comprehensive Income Expense | | | | | | | | 992 627 | 747 985 |
Corporation Tax Payable | | | | | | | | 212 936 | 379 859 |
Cost Sales | | | | | | | | 15 398 997 | 16 117 159 |
Creditors | | | | 1 585 434 | 1 395 059 | 1 680 399 | 24 424 | 3 942 178 | 3 649 505 |
Creditors Due Within One Year | 1 231 871 | 930 290 | 1 070 655 | 1 585 434 | | | | | |
Current Tax For Period | | | | | | | | 212 936 | 161 923 |
Deferred Tax Liabilities | | | | | | | | 102 121 | 107 075 |
Depreciation Amortisation Expense | | | | | | | | 185 767 | 227 204 |
Depreciation Expense Property Plant Equipment | | | | | | | | 172 903 | 211 838 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 48 948 | 25 908 | 30 845 | | 94 191 |
Disposals Property Plant Equipment | | | | | 71 803 | 31 518 | 56 418 | | 140 118 |
Dividends Paid | | | | | | | | 347 000 | 317 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -347 000 | -317 000 |
Dividends Paid On Shares | | | | | | | | 347 000 | 317 000 |
Finance Lease Liabilities Present Value Total | | | | | | | 24 424 | | |
Fixed Assets | 208 677 | 191 890 | 201 004 | 255 124 | 209 850 | 229 278 | 378 542 | 612 755 | 739 199 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 219 | 5 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 473 498 | -477 088 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -818 915 | 245 153 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -40 453 | 17 615 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -40 453 | 17 615 |
Gross Profit Loss | | | | | | | | 5 481 517 | 5 620 003 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -108 931 | 5 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 15 905 | -258 521 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 454 388 | 512 254 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 2 216 | 2 217 | 2 217 | | 15 365 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 22 255 | 35 382 | 87 244 | | 211 838 |
Intangible Assets | | | | 22 165 | 19 949 | 17 732 | 15 515 | 94 047 | 103 682 |
Intangible Assets Gross Cost | | | | 37 165 | 37 165 | 37 165 | | 143 642 | 168 642 |
Intangible Fixed Assets Additions | | | | 22 165 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 14 625 | 15 000 | 15 000 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 375 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 15 000 | 15 000 | 15 000 | 37 165 | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | -737 | -5 000 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 737 | 5 000 |
Merchandise | | | | | | | | 3 880 415 | 4 498 644 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 282 242 | 307 750 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 264 779 | 320 770 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -562 926 | -369 999 |
Net Cash Generated From Operations | | | | | | | | -672 594 | -369 999 |
Net Current Assets Liabilities | 784 306 | 900 664 | 1 011 870 | 1 087 953 | 1 264 214 | 1 492 958 | 1 464 369 | 2 990 842 | 3 300 337 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -99 | -15 262 |
Number Shares Allotted | | 10 | 10 | 10 | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 4 |
Operating Profit Loss | | | | | | | | 1 246 179 | 904 599 |
Other Cash Inflow Outflow Classified As Financing Activities | | | | | | | | -24 643 | -9 250 |
Other Creditors | | | | 677 362 | 309 779 | 300 561 | 125 873 | 8 | 598 |
Other Deferred Tax Expense Credit | | | | | | | | 39 978 | 4 953 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 99 | 15 262 |
Other Operating Income Format1 | | | | | | | | 7 649 | 17 677 |
Other Taxation Social Security Payable | | | | 86 942 | 119 027 | 154 157 | 219 232 | 55 285 | 71 509 |
Par Value Share | | 1 | 1 | 1 | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | -4 885 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 130 004 | |
Prepayments Accrued Income | | | | | | | | 129 249 | 197 058 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -79 830 | -63 542 |
Profit Loss | | | | | | | | 992 627 | 747 985 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 245 541 | 914 861 |
Property Plant Equipment Gross Cost | | | | 423 004 | 353 253 | 384 372 | 592 252 | 1 098 239 | 1 332 695 |
Provisions | | | | | | | | 102 121 | 107 075 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 34 058 | 29 014 | 32 691 | 65 658 | 102 121 | 107 075 |
Provisions For Liabilities Charges | 1 193 | 1 193 | 25 745 | 34 058 | | | | | |
Purchase Intangible Assets | | | | | | | | | -25 000 |
Purchase Property Plant Equipment | | | | | | | | -344 708 | -374 574 |
Share Capital Allotted Called Up Paid | 10 | 10 | 10 | 10 | | | | | |
Social Security Costs | | | | | | | | 16 821 | 18 198 |
Staff Costs Employee Benefits Expense | | | | | | | | 2 601 775 | 2 687 124 |
Tangible Fixed Assets Additions | | 46 791 | 45 960 | 66 026 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 340 133 | 324 248 | 363 793 | 423 004 | | | | | |
Tangible Fixed Assets Depreciation | 131 831 | 132 358 | 162 789 | 190 045 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 30 199 | 33 238 | 33 389 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 29 672 | 2 807 | 6 133 | | | | | |
Tangible Fixed Assets Disposals | | 62 676 | 6 415 | 6 815 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 236 653 | 173 824 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 16 261 | -11 901 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 252 914 | 166 876 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 25 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 2 052 | 62 637 | 264 298 | | 374 574 |
Total Assets Less Current Liabilities | 992 983 | 1 092 554 | 1 196 228 | 1 343 077 | 1 474 064 | 1 722 236 | 1 842 911 | 3 603 597 | 4 039 536 |
Total Operating Lease Payments | | | | | | | | 323 729 | 321 051 |
Trade Creditors Trade Payables | | | | 821 130 | 966 253 | 1 225 656 | 1 257 849 | 2 859 461 | 2 494 089 |
Trade Debtors Trade Receivables | | | | 696 773 | 692 157 | 784 251 | 901 134 | 3 147 847 | 2 779 760 |
Turnover Revenue | | | | | | | | 20 880 514 | 21 737 162 |
Value-added Tax Payable | | | | | | | | 203 288 | 188 396 |
Value Shares Allotted | | 100 | 100 | 100 | | | | | |
Wages Salaries | | | | | | | | 2 454 950 | 2 668 926 |