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 | 265 848 | 293 818 | 392 075 | 500 386 | 328 902 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 118 031 | 103 202 | 31 407 | 169 621 | 715 072 | 1 386 752 | 184 879 | 116 724 |
Current Assets | 555 174 | 482 100 | 687 471 | 799 660 | 622 603 | 707 544 | 595 967 | 542 715 | 1 123 440 | 1 840 409 | 755 726 | 680 132 |
Debtors | 454 296 | 351 356 | 534 746 | 442 098 | 358 869 | 443 188 | 468 915 | 303 481 | 362 292 | 325 892 | 376 060 | 410 015 |
Net Assets Liabilities | | | | | 328 902 | 392 171 | 125 428 | 240 587 | 604 147 | 912 402 | 181 147 | 66 150 |
Property Plant Equipment | | | | | 50 025 | 57 513 | 28 722 | 24 094 | 25 889 | 43 909 | 38 857 | 53 974 |
Total Inventories | | | | | 145 703 | 161 154 | 95 645 | 69 613 | 46 076 | 105 809 | 194 787 | 153 393 |
Cash Bank In Hand | 16 813 | 53 885 | 51 934 | 232 266 | 118 031 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 265 848 | 293 818 | 392 075 | 500 386 | 328 902 | | | | | | | |
Other Debtors | 82 485 | 78 133 | 97 136 | | | | | | | | | |
Stocks Inventory | 84 065 | 76 859 | 100 791 | 125 296 | 145 703 | | | | | | | |
Tangible Fixed Assets | 187 870 | 181 653 | 18 425 | 22 013 | 50 025 | | | | | | | |
Trade Debtors | 371 681 | 273 223 | 437 610 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 265 648 | 293 618 | 391 875 | 500 186 | 328 702 | | | | | | | |
Shareholder Funds | 265 848 | 293 818 | 392 075 | 500 386 | 328 902 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | 14 138 | 53 322 | 69 999 | 27 263 | 162 726 | 144 592 | | |
Accrued Liabilities Deferred Income | | | | | | | | | | 144 592 | 178 984 | 228 110 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 26 667 | 66 667 | 106 667 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 205 645 | 229 585 | 245 947 | 264 080 | 227 803 | 230 667 | 226 005 | 240 585 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 31 428 | 14 786 | 13 505 | 23 971 | 47 260 | 12 990 | 29 697 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 4 165 | 14 142 |
Amounts Owed By Other Related Parties Other Than Directors | | | | | 51 956 | 33 613 | | | | | | |
Amounts Owed To Directors | | | | | | 26 594 | 11 437 | 66 | 6 958 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | 28 785 | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | | 28 785 | | |
Average Number Employees During Period | | | | | | | | 28 | 29 | 29 | 33 | 33 |
Bank Borrowings | | | | | | | 52 189 | | | 331 478 | | |
Bank Borrowings Overdrafts | 5 652 | 5 877 | | | | | | | | 331 478 | 190 793 | 130 855 |
Bank Overdrafts | | | | | | | 75 724 | | 25 333 | 418 522 | | |
Corporation Tax Payable | | | | | | 490 | 21 336 | 23 989 | 37 869 | 51 999 | 93 927 | 90 046 |
Corporation Tax Recoverable | | | | | | 559 | | | | | | |
Creditors | | | | | 343 726 | 371 586 | 444 972 | 324 522 | 541 182 | 989 957 | 190 793 | 130 855 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | 25 | 25 | 25 | 25 | | |
Dividends Paid | | | | | | | | | | 52 000 | 32 000 | |
Fixed Assets | 187 870 | 181 653 | 18 425 | 22 013 | 50 025 | | | | 25 889 | 417 242 | 372 190 | 348 557 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 154 875 | 123 375 | 91 875 | 60 375 | 28 875 | 36 000 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 26 667 | 40 000 | 40 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 23 940 | 29 970 | 18 133 | 22 176 | 22 100 | 18 042 | 14 580 |
Intangible Assets | | | | | | | | | | 373 333 | 333 333 | 294 583 |
Intangible Assets Gross Cost | | | | | | | | | | 400 000 | 400 000 | 401 250 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | 517 516 | 517 516 | 517 516 |
Loans From Directors | | | | | 151 410 | 26 594 | 11 437 | 66 | 6 958 | | | |
Loans To Group Undertakings Participating Interests | | | | | | | | | | -517 516 | -517 516 | -517 516 |
Net Current Assets Liabilities | 163 686 | 189 299 | 374 850 | 479 273 | 278 877 | 335 958 | 150 995 | 218 193 | 582 258 | 850 452 | 5 105 | -140 376 |
Other Creditors | | | | | | | | | | | 22 428 | 34 193 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 13 608 | | 58 453 | 19 236 | 22 704 | |
Other Disposals Property Plant Equipment | | | | | | | 27 215 | | 58 453 | 26 376 | 22 704 | |
Other Taxation Social Security Payable | | | | | 45 855 | 136 906 | 67 935 | 86 805 | 100 516 | 85 795 | 117 205 | 128 073 |
Prepayments Accrued Income | | | | | | | | | | 10 110 | 32 145 | 27 511 |
Profit Loss | | | | | | | | | | 360 255 | -699 255 | -114 997 |
Property Plant Equipment Gross Cost | | | | | 255 670 | 287 098 | 274 669 | 288 174 | 253 692 | 274 576 | 264 862 | 294 559 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 1 300 | 2 100 | 1 700 | 4 000 | 6 000 | 5 355 | 11 176 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 400 000 | | |
Total Assets Less Current Liabilities | 351 556 | 370 952 | 393 275 | 501 286 | 328 902 | 393 471 | 179 717 | 242 287 | 608 147 | 1 249 880 | 377 295 | 208 181 |
Trade Creditors Trade Payables | | | | | 132 323 | 154 274 | 198 541 | 186 399 | 207 780 | 260 264 | 197 417 | 280 148 |
Trade Debtors Trade Receivables | | | | | 306 913 | 409 016 | 468 915 | 303 481 | 362 292 | 315 782 | 339 750 | 368 362 |
Director Remuneration | 15 051 | 15 033 | 17 034 | | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 15 051 | 15 033 | 17 034 | | | | | | | | | |
Accruals Deferred Income Within One Year | 21 143 | 14 745 | 1 730 | | | | | | | | | |
Administrative Expenses | 299 755 | 260 301 | 295 613 | | | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -1 346 | -2 551 | -2 118 | | | | | | | | | |
Cost Sales | 1 246 460 | 1 095 300 | 1 375 415 | | | | | | | | | |
Creditors Due After One Year | 79 908 | 73 834 | | | | | | | | | | |
Creditors Due Within One Year | 391 488 | 292 801 | 312 621 | 320 387 | 343 726 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 21 688 | 28 919 | 18 730 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 121 | 248 | 5 680 | | | | | | | | | |
Finished Goods Goods For Resale | 84 065 | 76 859 | 100 791 | | | | | | | | | |
Gain Loss From Disposal Fixed Assets | | | 27 170 | | | | | | | | | |
Gross Profit Loss | 399 849 | 295 109 | 449 577 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -34 | -25 735 | -11 213 | | | | | | | | | |
Interest Payable Similar Charges | 6 955 | 5 703 | 1 925 | | | | | | | | | |
Number Shares Allotted | 200 | 200 | 200 | 200 | 100 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 3 355 | | | | | | | | | | | |
Operating Lease Expenditure | 29 500 | 31 980 | 31 980 | | | | | | | | | |
Operating Profit Loss | 124 665 | 62 620 | 182 624 | | | | | | | | | |
Other Creditors Due Within One Year | 139 724 | 123 934 | 34 743 | | | | | | | | | |
Other Interest Receivable Similar Income | 197 | | 229 | | | | | | | | | |
Other Operating Income | 24 571 | 27 812 | 28 660 | | | | | | | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | | | | | | |
Prepayments Accrued Income Current Asset | 130 | | | | | | | | | | | |
Profit Loss For Period | 94 293 | 70 970 | 150 257 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 117 907 | 56 917 | 180 928 | | | | | | | | | |
Provisions For Liabilities Charges | 5 800 | 3 300 | 1 200 | 900 | | | | | | | | |
Provisions Utilised During Period | | 2 500 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | 200 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 22 702 | 5 361 | 18 485 | 52 800 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 306 181 | 328 883 | 184 385 | 202 870 | 255 670 | | | | | | | |
Tangible Fixed Assets Depreciation | 118 311 | 147 230 | 165 960 | 180 857 | 205 645 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 28 919 | 18 730 | 14 897 | 24 788 | | | | | | | |
Tangible Fixed Assets Disposals | | | 149 859 | | | | | | | | | |
Taxation Social Security Due Within One Year | 119 484 | 84 949 | 137 748 | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 23 581 | 11 383 | 36 186 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 23 614 | -14 053 | 30 671 | | | | | | | | | |
Total Dividend Payment | 41 000 | 43 000 | 52 000 | | | | | | | | | |
Total U K Foreign Deferred Tax | -1 400 | -2 500 | -2 100 | | | | | | | | | |
Trade Creditors Within One Year | 102 130 | 63 296 | 138 400 | | | | | | | | | |
Turnover Gross Operating Revenue | 1 646 309 | 1 390 409 | 1 824 992 | | | | | | | | | |
U K Current Corporation Tax | 25 014 | -11 553 | 32 771 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 25 014 | -11 553 | 32 771 | | | | | | | | | |