Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 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 |
| | | | | | | | | | |
Net Worth | 1 405 595 | 1 474 901 | 1 001 477 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 362 424 | 726 318 | 722 739 | 688 | | 24 856 | | 88 130 |
Current Assets | 1 742 207 | 1 565 948 | 1 540 025 | 2 176 023 | 3 057 742 | 3 930 133 | 3 000 436 | 3 479 460 | 2 624 921 | 2 503 334 | 2 193 188 |
Debtors | 1 576 845 | 1 413 347 | 1 159 617 | 1 511 440 | 1 988 298 | 2 787 554 | 2 568 025 | 2 785 151 | 2 117 897 | 2 058 827 | 1 658 336 |
Net Assets Liabilities | | | | 1 388 490 | 1 779 712 | 2 390 062 | 1 770 469 | 1 332 505 | 1 187 656 | 853 714 | 883 337 |
Other Debtors | | | | | | | | 593 461 | 591 319 | 539 153 | 435 004 |
Property Plant Equipment | | | | 2 189 145 | 360 880 | 405 559 | 381 975 | 323 443 | 238 423 | 196 192 | 271 112 |
Total Inventories | | | | 302 159 | 343 126 | 419 840 | 431 723 | 694 309 | 482 168 | 444 507 | |
Cash Bank In Hand | 10 118 | 10 123 | 22 830 | | | | | | | | |
Intangible Fixed Assets | 210 079 | 139 948 | 40 868 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 405 595 | 1 474 901 | 1 001 477 | | | | | | | | |
Stocks Inventory | 155 244 | 142 478 | 357 578 | | | | | | | | |
Tangible Fixed Assets | 2 154 033 | 2 085 355 | 2 015 392 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 140 | 140 | 140 | | | | | | | | |
Profit Loss Account Reserve | 1 311 867 | 1 381 173 | 907 749 | | | | | | | | |
Shareholder Funds | 1 405 595 | 1 474 901 | 1 001 477 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 4 200 | 4 300 | | | | | | |
Other Non-audit Services Entity Subsidiaries Fees | | | | 13 578 | 11 090 | | | | | | |
Other Taxation Advisory Services Entity Subsidiaries Fees | | | | 2 500 | 1 090 | | | | | | |
Accrued Liabilities Deferred Income | | | | 110 229 | 76 697 | | | 136 400 | 89 545 | 106 371 | 43 418 |
Accumulated Amortisation Impairment Intangible Assets | | | | 850 195 | 901 587 | 943 494 | 943 494 | 943 494 | 943 494 | 943 494 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 954 283 | 872 749 | 660 895 | 770 873 | 875 026 | 969 108 | 1 043 449 | 1 105 230 |
Additional Provisions Increase From New Provisions Recognised | | | | | 5 984 | | | | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 83 814 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 104 310 | 164 730 | 86 394 | 45 621 | 11 711 | 32 110 | 136 701 |
Administrative Expenses | | | | 1 934 255 | 2 072 981 | | | | | | |
Amortisation Expense Intangible Assets | | | | 38 104 | 51 392 | | | | | | |
Amounts Owed By Group Undertakings | | | | 600 | 308 673 | | | 2 289 | | | |
Amounts Owed To Directors | | | | 570 | 131 | | | | | | |
Amounts Owed To Group Undertakings | | | | 198 247 | | | | | | | |
Applicable Tax Rate | | | | 20 | 20 | | | | | | |
Average Number Employees During Period | | | | | 84 | 89 | 92 | 89 | 75 | 59 | 52 |
Bank Borrowings Overdrafts | | | | 64 466 | | | | 448 369 | 540 000 | 550 000 | 379 076 |
Cash Cash Equivalents Cash Flow Value | | | | 362 424 | 726 318 | | | | | | |
Comprehensive Income Expense | | | | 524 782 | 776 222 | | | | | | |
Corporation Tax Payable | | | | 90 705 | 147 465 | | | 31 846 | | | |
Cost Sales | | | | 4 416 140 | 5 204 512 | | | | | | |
Creditors | | | | 1 494 881 | 1 412 727 | 1 675 317 | 156 175 | 95 357 | 580 209 | 550 000 | 456 626 |
Current Tax For Period | | | | 90 705 | 147 465 | | | | | | |
Deferred Income | | | | | | | | 71 660 | 71 660 | 5 507 | 4 307 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 24 714 | 5 984 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 24 714 | 5 984 | | | | | | |
Deferred Tax Liabilities | | | | 37 296 | 43 280 | | | | | | |
Depreciation Expense Property Plant Equipment | | | | 71 847 | 105 700 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 | 25 | | | | | |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | | | -9 359 | -74 870 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 187 234 | 325 004 | | | | | |
Disposals Property Plant Equipment | | | | | 2 014 109 | 331 905 | | | | | |
Distribution Costs | | | | 31 866 | 25 405 | | | | | | |
Dividends Paid | | | | 505 000 | 385 000 | 473 428 | 853 212 | | | | |
Dividends Paid Classified As Financing Activities | | | | 505 000 | 385 000 | | | | | | |
Dividends Paid On Shares | | | | 505 000 | 385 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | 35 210 | 48 817 | | | 60 818 | 55 148 | 40 210 | 19 800 |
Finance Lease Payments Owing Minimum Gross | | | | 246 468 | 273 627 | | | | | | |
Fixed Assets | 2 364 112 | 2 225 303 | 2 056 260 | 2 198 630 | 402 787 | 405 560 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 66 968 | 1 094 357 | 899 895 | 632 426 | 407 035 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 95 489 | -33 532 | | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -109 623 | 144 163 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 447 075 | -476 858 | | | | | | |
Gain Loss In Cash Flows From Change In Inventories | | | | 34 717 | -40 967 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -8 829 | -405 | | | | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -305 | | | | | | | |
Gross Profit Loss | | | | 2 683 674 | 3 032 794 | | | | | | |
Income Expense Recognised Directly In Equity | | | | -505 000 | -385 000 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 27 764 | 90 705 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 634 775 | 363 894 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 51 392 | 41 907 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 105 700 | 113 149 | 109 978 | 104 153 | 94 082 | 74 341 | 61 781 |
Intangible Assets | | | | 9 485 | 41 907 | | | | | | |
Intangible Assets Gross Cost | | | | 859 680 | 943 494 | 943 494 | 943 494 | 943 494 | 943 494 | 943 494 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 74 390 | 75 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 2 962 | 4 662 | | | | | | |
Interest Paid Classified As Operating Activities | | | | 77 352 | 4 737 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 77 352 | 4 737 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | -243 732 | -1 863 721 | | | | | | |
Net Cash Flows From Used In Investing Activities | | | | -320 368 | 1 638 346 | | | | | | |
Net Cash Flows From Used In Operating Activities | | | | 1 198 875 | 589 269 | | | | | | |
Net Cash Generated From Operations | | | | 1 303 991 | 684 711 | | | | | | |
Net Current Assets Liabilities | 623 153 | 740 478 | 337 546 | 681 142 | 1 645 015 | 2 254 817 | 1 599 222 | 1 151 095 | 1 562 624 | 1 167 277 | 1 065 138 |
Net Deferred Tax Liability Asset | | | | 37 296 | 43 280 | | | | | | |
Number Shares Issued Fully Paid | | | | 40 | 100 | | | | | | |
Number Shares Redeemed In Period | | | | | 40 | | | | | | |
Operating Profit Loss | | | | 717 553 | 934 408 | | | | | | |
Other Creditors | | | | 15 526 | 18 060 | | 156 175 | 95 357 | 40 209 | 28 651 | 77 550 |
Other Departments Average Number Employees | | | | 79 | 84 | | | | | | |
Other Disposals Property Plant Equipment | | | | | | | | | 2 649 | | |
Other Remaining Borrowings | | | | 3 263 | 8 393 | | | | | | |
Other Taxation Social Security Payable | | | | 244 573 | 258 569 | | | 477 392 | 309 005 | 179 489 | 193 886 |
Par Value Share | | 1 | 1 | | 1 | | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -229 601 | -27 159 | | | | | | |
Pension Costs Defined Contribution Plan | | | | 30 987 | 65 161 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 30 987 | 65 161 | | | | | | |
Prepayments Accrued Income | | | | 89 528 | 43 273 | | | 21 482 | 24 970 | 39 232 | 28 740 |
Proceeds From Borrowings Classified As Financing Activities | | | | -166 580 | -1 307 633 | | | | | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | 198 247 | -198 247 | | | | | | |
Proceeds From Sales Property Plant Equipment | | | | 8 000 | 1 826 470 | | | | | | |
Profit Loss | | | | 524 782 | 776 222 | 1 083 777 | 233 619 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 640 201 | 929 671 | | | | | | |
Property Plant Equipment Gross Cost | | | | 3 143 428 | 1 233 629 | 1 066 454 | 1 152 848 | 1 198 469 | 1 207 531 | 1 239 641 | 1 376 342 |
Provisions | | | | 37 296 | 43 280 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 53 322 | 54 553 | 46 676 | 33 182 | -40 245 | -3 713 |
Purchase Intangible Assets | | | | 18 970 | 83 814 | | | | | | |
Purchase Property Plant Equipment | | | | 309 398 | 104 310 | | | | | | |
Raw Materials | | | | 302 159 | 343 126 | | | | | | |
Redemption Shares Decrease In Equity | | | | | 40 | | | | | | |
Revenue From Sale Goods | | | | 7 099 814 | 8 237 306 | | | | | | |
Social Security Costs | | | | 183 615 | 198 849 | | | | | | |
Staff Costs Employee Benefits Expense | | | | 2 138 643 | 2 264 738 | | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 37 296 | 43 280 | 53 322 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 128 040 | 185 934 | | | | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -30 021 | -43 843 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -9 065 | 4 294 | | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | | | -1 862 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 751 | 2 945 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 115 419 | 153 449 | | | | | | |
Total Assets Less Current Liabilities | 2 987 265 | 2 965 781 | 2 393 806 | 2 879 772 | 2 047 802 | 2 660 376 | 1 981 197 | 1 474 538 | 1 801 047 | 1 363 469 | 1 336 250 |
Trade Creditors Trade Payables | | | | 732 092 | 854 595 | | | 1 010 562 | 445 789 | 549 819 | 602 086 |
Trade Debtors Trade Receivables | | | | 1 421 312 | 1 636 352 | | | 2 167 919 | 1 501 608 | 1 480 442 | 1 194 592 |
Turnover Revenue | | | | 7 099 814 | 8 237 306 | | | | | | |
Wages Salaries | | | | 1 924 041 | 2 000 728 | | | | | | |
Advances Credits Directors | | | | 570 | 131 | 339 | | | | | |
Advances Credits Made In Period Directors | | | | | 647 | | | | | | |
Advances Credits Repaid In Period Directors | | | | 100 000 | 208 | | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 4 626 | 44 504 | | | | | | |
Director Remuneration | | | | 143 052 | 110 018 | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 147 678 | 154 522 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 | | | | | | |
Creditors Due After One Year | 1 558 999 | 1 475 480 | 1 392 329 | | | | | | | | |
Creditors Due Within One Year | 1 119 054 | 825 470 | 1 202 479 | | | | | | | | |
Intangible Fixed Assets Additions | | 81 736 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 491 657 | 643 524 | 742 604 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 151 867 | 99 080 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 701 736 | 783 472 | 783 472 | | | | | | | | |
Number Shares Allotted | | 40 | 40 | | | | | | | | |
Provisions For Liabilities Charges | 22 671 | 15 400 | | | | | | | | | |
Revaluation Reserve | 93 588 | 93 588 | 93 588 | | | | | | | | |
Secured Debts | | 1 571 971 | 1 456 292 | | | | | | | | |
Share Capital Allotted Called Up Paid | 40 | 40 | 40 | | | | | | | | |
Tangible Fixed Assets Additions | | 23 264 | 6 323 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 910 479 | 2 933 743 | 2 940 066 | | | | | | | | |
Tangible Fixed Assets Depreciation | 756 446 | 848 388 | 924 674 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 91 942 | 76 286 | | | | | | | | |