Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 125 678 | 212 541 | 263 921 | 543 360 | 676 924 | 829 145 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 000 | 30 008 | 1 000 | 56 195 | 13 726 | 478 802 | |
Current Assets | 829 334 | 805 852 | 1 088 533 | 1 388 638 | 1 846 003 | 2 007 561 | 1 886 898 | 3 969 849 | 3 901 043 | 5 877 388 | 12 219 769 | 9 177 371 |
Debtors | 257 562 | 73 991 | 124 813 | 362 093 | 195 451 | 710 119 | 307 448 | 1 112 704 | 1 577 130 | 2 122 509 | 3 595 756 | 2 324 565 |
Net Assets Liabilities | | | | | | 829 145 | 895 145 | 1 116 112 | 1 530 615 | 1 935 738 | 2 347 463 | 1 358 505 |
Other Debtors | | | | | | | 2 502 | 14 161 | | | 1 528 | |
Property Plant Equipment | | | | | | 113 227 | 98 786 | 96 665 | 153 147 | 233 808 | 239 739 | 199 299 |
Total Inventories | | | | | | 1 296 442 | 1 549 442 | 2 856 145 | 2 267 718 | 3 741 153 | 8 145 211 | 6 852 806 |
Cash Bank In Hand | | 5 020 | 1 010 | 1 000 | 1 000 | 1 000 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 125 678 | 212 541 | 263 921 | 543 360 | 676 924 | 829 145 | | | | | | |
Stocks Inventory | 571 772 | 726 841 | 962 710 | 1 025 545 | 1 649 552 | 1 296 442 | | | | | | |
Tangible Fixed Assets | | | 46 201 | 47 253 | 80 638 | 113 227 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 125 578 | 212 441 | 263 821 | 543 260 | 676 824 | 829 045 | | | | | | |
Shareholder Funds | 125 678 | 212 541 | 263 921 | 543 360 | 676 924 | 829 145 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 13 500 | 14 850 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | 19 996 | 19 996 |
Director Remuneration | | | | | | | | | | | 20 400 | 20 400 |
Dividend Recommended By Directors | | | | | | | | | | | | 60 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | 2 | 2 |
Accrued Liabilities Deferred Income | | | | | | 5 800 | 3 825 | 41 696 | 220 712 | 272 884 | 650 322 | 555 229 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 32 500 | 65 000 | 130 000 | 325 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 36 857 | 55 363 | 67 746 | 98 263 | 139 387 | 239 644 | 284 425 |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | | 7 944 | 652 240 | 929 812 | | 545 900 | 495 413 |
Average Number Employees During Period | | | | | | 9 | 9 | 15 | 30 | 40 | 47 | 47 |
Bank Borrowings | | | | | | | | 219 739 | | | 222 222 | 558 673 |
Bank Borrowings Overdrafts | | | | | | 214 | | 498 994 | 4 055 | 612 133 | 537 037 | 314 815 |
Bank Overdrafts | | | | | | 214 | | 498 994 | 4 055 | 612 133 | 1 | 2 956 |
Corporation Tax Payable | | | | | | 31 409 | 19 047 | 51 998 | 142 513 | 127 060 | 15 891 | |
Creditors | | | | | | 6 500 | 1 073 612 | 2 934 831 | 2 796 959 | 4 398 988 | 537 037 | 314 815 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 8 529 | | 2 063 | | |
Disposals Property Plant Equipment | | | | | | | | 16 795 | | 3 750 | | |
Finance Lease Liabilities Present Value Total | | | | | | 6 500 | | | | | | |
Fixed Assets | | | 46 201 | 47 253 | 80 638 | 113 227 | | 96 665 | 445 647 | 493 808 | 434 739 | 199 299 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 32 500 | 32 500 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 18 506 | 20 912 | 30 517 | 43 187 | | 44 781 |
Intangible Assets | | | | | | | | | 292 500 | 260 000 | 195 000 | |
Intangible Assets Gross Cost | | | | | | | | | 325 000 | | 325 000 | |
Net Current Assets Liabilities | 125 678 | 212 541 | 242 667 | 513 543 | 626 914 | 742 742 | 813 286 | 1 035 018 | 1 104 084 | 1 478 400 | 2 496 914 | 1 474 021 |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 100 | 100 | | 100 |
Other Creditors | | | | | | | 512 | 723 | 125 | 4 555 | 8 234 | 7 054 |
Other Remaining Borrowings | | | | | | | | 219 739 | | | | 614 |
Other Taxation Social Security Payable | | | | | | 69 627 | 38 288 | 5 849 | 53 065 | 179 313 | 969 183 | 677 955 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | 1 |
Prepayments | | | | | | 76 551 | 56 518 | 33 811 | 103 194 | 133 046 | 165 392 | 167 664 |
Property Plant Equipment Gross Cost | | | | | | 150 084 | 154 149 | 164 411 | 251 410 | 373 195 | 479 383 | 483 724 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 20 324 | 16 927 | 15 571 | 19 116 | 36 470 | 47 153 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 325 000 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 4 065 | 27 057 | 86 999 | 125 535 | | 4 341 |
Total Assets Less Current Liabilities | 125 678 | 212 541 | 288 868 | 560 796 | 707 552 | 855 969 | 912 072 | 1 131 683 | 1 549 731 | 1 972 208 | 2 931 653 | 1 673 320 |
Total Borrowings | | | | | | | | 718 733 | 4 055 | | 222 223 | 561 629 |
Trade Creditors Trade Payables | | | | | | 1 147 026 | 1 003 996 | 1 463 592 | 1 446 677 | 2 298 715 | 7 230 232 | 5 014 244 |
Trade Debtors Trade Receivables | | | | | | 633 568 | 248 428 | 1 064 732 | 1 473 936 | 1 989 463 | 3 307 965 | 2 148 630 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | | -47 153 |
Administrative Expenses | | | | | | | | | | | 2 251 110 | 2 425 716 |
Advances Paid To Suppliers | | | | | | | | | | | 120 871 | 8 271 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 32 500 | |
Amounts Owed To Directors | | | | | | | | | | | 80 870 | 391 212 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 478 801 | -2 956 |
Cost Sales | | | | | | | | | | | 17 341 950 | 16 290 751 |
Current Tax For Period | | | | | | | | | | | 15 891 | |
Depreciation Amortisation Expense | | | | | | | | | | | 84 882 | 44 781 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 52 382 | 44 781 |
Distribution Costs | | | | | | | | | | | 3 456 | 3 444 |
Dividend Per Share Interim | | | | | | | | | | | | 600 |
Dividends Paid | | | | | | | | | | | 60 000 | 60 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -60 000 | -60 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 60 000 | 60 000 |
Further Item Borrowings Component Total Borrowings | | | | | | | | | | | | 336 451 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 142 105 | 50 486 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 2 633 | |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | | | | | | | | | | -5 981 | -113 195 |
Further Item Proceeds From Loans Advances From Related Parties Classified As Financing Activities Component Corresponding Total | | | | | | | | | | | | -423 537 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | -167 131 | 397 486 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 432 642 | 68 352 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 2 680 721 | -2 603 489 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -997 094 | 1 271 191 |
Gross Profit Loss | | | | | | | | | | | 2 299 877 | 1 487 686 |
Impairment Loss Intangible Assets | | | | | | | | | | | | 195 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -255 506 | -15 891 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -1 204 750 | -481 757 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | 2 283 776 | -1 292 405 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | | | | | 195 000 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | | 28 032 | 35 215 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -30 665 | -35 215 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 30 665 | 35 215 |
Loans From Directors | | | | | | | | | | 135 418 | | |
Loans From Other Related Parties Other Than Directors | | | | | | | | | 929 812 | 768 910 | | |
Merchandise | | | | | | | | | | | 8 145 211 | 6 852 806 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 430 308 | -314 698 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 32 133 | 4 341 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 742 309 | 792 114 |
Net Cash Generated From Operations | | | | | | | | | | | 456 138 | 741 008 |
Operating Profit Loss | | | | | | | | | | | 59 129 | -940 896 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 5 998 | -47 153 |
Other Operating Income Format1 | | | | | | | | | | | 13 818 | 578 |
Payments Received On Account | | | | | | | | | | | | 614 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 46 709 | 49 168 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | | -336 451 |
Profit Loss | | | | | | | | | | | 6 575 | -928 958 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 28 464 | -976 111 |
Provisions | | | | | | | | | | | 47 153 | |
Purchase Property Plant Equipment | | | | | | | | | | | -32 133 | -4 341 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -222 222 | -222 222 |
Social Security Costs | | | | | | | | | | | 89 419 | 95 955 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 252 212 | 1 304 890 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 5 408 | -185 461 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 9 706 | 44 486 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 777 | 602 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | | 140 373 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | | 5 998 | -47 153 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 21 889 | -47 153 |
Total Operating Lease Payments | | | | | | | | | | | 3 456 | 3 444 |
Turnover Revenue | | | | | | | | | | | 19 641 827 | 17 778 437 |
Wages Salaries | | | | | | | | | | | 1 116 084 | 1 159 767 |
Creditors Due After One Year | | | 19 162 | 10 949 | 17 243 | 6 500 | | | | | | |
Creditors Due Within One Year | 703 656 | 593 311 | 845 866 | 875 095 | 1 219 089 | 1 264 819 | | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | 100 | | | | | | |
Provisions For Liabilities Charges | | | 5 785 | 6 487 | 13 385 | 20 324 | | | | | | |
Secured Debts | | | | 188 420 | 171 709 | 214 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | | 51 606 | 7 181 | 39 695 | 51 602 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 51 606 | 58 787 | 98 482 | 150 084 | | | | | | |
Tangible Fixed Assets Depreciation | | | 5 405 | 11 534 | 17 844 | 36 857 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 405 | 6 129 | 6 310 | 19 013 | | | | | | |