Profit & Loss |
Date of Accounts |
2018-06-24 | 2019-06-30 | 2020-06-28 | 2021-06-27 | 2022-06-26 | 2023-06-25 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 910 227 | 6 124 904 | 6 692 971 | 8 173 992 | 11 634 028 | 4 169 907 |
Current Assets | 7 004 279 | 7 079 570 | 7 689 583 | 9 267 501 | 12 541 932 | 13 697 445 |
Debtors | 659 921 | 625 054 | 588 929 | 700 872 | 594 489 | 436 534 |
Net Assets Liabilities | 15 655 980 | 16 011 572 | 16 688 455 | 15 356 629 | 16 511 953 | 18 171 484 |
Property Plant Equipment | 15 904 616 | 15 891 838 | 15 783 731 | 15 394 566 | 15 256 740 | 15 466 565 |
Total Inventories | 434 131 | 329 612 | 407 683 | 392 637 | 313 415 | 383 364 |
Other Debtors | | | | 21 204 | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | 8 451 | 13 099 | 12 792 | 12 485 | 12 966 | 142 487 |
Director Remuneration | 487 705 | 546 679 | 591 789 | 569 232 | 730 530 | 1 257 144 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 5 | 5 | 5 | 5 | 5 |
Accrued Liabilities Deferred Income | 141 865 | 156 353 | 156 627 | 269 992 | 388 492 | 842 616 |
Accumulated Depreciation Impairment Property Plant Equipment | 7 930 293 | 8 541 610 | 9 217 310 | 9 963 790 | 10 594 110 | 11 349 882 |
Additional Provisions Increase From New Provisions Recognised | | | 40 000 | | 340 000 | 100 000 |
Administrative Expenses | 14 450 782 | 15 361 111 | 13 826 868 | 9 938 105 | 15 856 830 | 19 667 373 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 21 |
Average Number Employees During Period | 513 | 518 | 528 | 465 | 470 | 513 |
Cash Cash Equivalents Cash Flow Value | 5 910 227 | 6 124 904 | 6 692 971 | 8 173 992 | 11 634 028 | |
Comprehensive Income Expense | 4 181 916 | 4 238 564 | 2 205 147 | -1 331 826 | 2 430 860 | 3 211 103 |
Corporation Tax Payable | 582 624 | 478 622 | 253 796 | | 647 031 | 434 328 |
Creditors | 6 492 915 | 6 069 836 | 5 854 859 | 8 385 438 | 10 026 719 | 9 632 526 |
Current Asset Investments | | | | | | 8 707 640 |
Current Tax For Period | 1 007 100 | 1 033 621 | 518 796 | -228 517 | 647 176 | 834 358 |
Depreciation Amortisation Expense | 691 430 | 729 512 | 756 507 | 770 925 | 736 804 | 827 436 |
Depreciation Expense Property Plant Equipment | 691 430 | 729 512 | 756 507 | 770 925 | 736 804 | 827 436 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 118 195 | 80 807 | 24 445 | 106 484 | 71 664 |
Disposals Property Plant Equipment | | 118 195 | 114 807 | 24 445 | 121 393 | 71 664 |
Dividends Paid | 2 666 115 | 3 882 972 | 1 528 264 | | 1 275 536 | 1 551 572 |
Dividends Paid Classified As Financing Activities | -2 666 115 | -3 882 972 | -1 528 264 | | -1 275 536 | -1 551 572 |
Finished Goods | 434 131 | 329 612 | 407 683 | 392 637 | 313 415 | 383 364 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 251 860 | |
Further Operating Expense Item Component Total Operating Expenses | -32 364 | 8 172 151 | 14 600 | 15 000 | 16 000 | 18 500 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 11 200 | 15 347 | 15 347 | 7 838 | 12 592 | 12 592 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 530 694 | -319 077 | 9 849 | 2 784 375 | 991 966 | -181 490 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -418 050 | 34 867 | 36 125 | 137 778 | -143 338 | 157 955 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 711 | 22 517 | 148 816 | 2 083 | 50 391 | 5 917 |
Gain Loss On Disposals Property Plant Equipment | -1 711 | 22 517 | 148 816 | 2 083 | 50 391 | 5 917 |
Income Taxes Paid Refund Classified As Operating Activities | -1 029 706 | -1 072 099 | -743 622 | -275 000 | | -1 047 061 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 931 495 | 214 677 | 568 067 | 1 481 021 | 3 460 036 | -7 464 121 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -65 524 | | | 145 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -32 364 | -104 519 | 78 071 | -15 046 | -79 222 | 69 949 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 729 512 | 756 507 | 770 925 | 736 804 | 827 436 |
Interest Income On Bank Deposits | 22 378 | 32 964 | 35 122 | 579 | 14 624 | 219 439 |
Net Cash Flows From Used In Financing Activities | 2 666 115 | 3 882 972 | 1 528 264 | | 1 275 536 | 1 551 572 |
Net Cash Flows From Used In Investing Activities | 1 297 471 | 661 253 | 464 462 | 379 098 | 533 963 | 9 519 545 |
Net Cash Flows From Used In Operating Activities | -4 895 081 | -4 758 902 | -2 560 793 | -1 860 119 | -5 269 535 | -3 606 996 |
Net Cash Generated From Operations | -5 924 787 | -5 831 001 | -3 304 415 | -2 135 119 | -5 017 675 | -4 654 057 |
Net Current Assets Liabilities | 511 364 | 1 009 734 | 1 834 724 | 882 063 | 2 515 213 | 4 064 919 |
Net Interest Received Paid Classified As Investing Activities | -22 378 | -32 964 | -35 122 | -579 | -14 624 | -219 439 |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 5 086 638 | 5 303 697 | 2 728 821 | -1 570 922 | 3 403 412 | 3 926 022 |
Other Creditors | 2 172 876 | 1 697 297 | 2 577 484 | 3 364 678 | 3 167 311 | 3 056 270 |
Other Current Asset Investments Balance Sheet Subtotal | | | | | | 8 707 640 |
Other Deferred Tax Expense Credit | -80 000 | 130 000 | 40 000 | -10 000 | 340 000 | 100 000 |
Other Interest Receivable Similar Income Finance Income | 22 378 | 32 964 | 35 122 | 579 | 14 624 | 219 439 |
Other Operating Income Format1 | | | 1 367 195 | 3 091 865 | 6 507 | |
Other Taxation Social Security Payable | 825 460 | 760 854 | 633 119 | 601 750 | 840 847 | 869 720 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 49 685 | 80 628 | 91 127 | 86 515 | 129 846 | 275 932 |
Prepayments Accrued Income | 597 695 | 569 806 | 570 602 | 383 597 | 478 532 | 333 345 |
Proceeds From Sales Property Plant Equipment | -451 | -22 517 | -182 816 | -2 083 | -65 300 | -5 917 |
Profit Loss | 4 181 916 | 4 238 564 | 2 205 147 | -1 331 826 | 2 430 860 | 3 211 103 |
Profit Loss On Ordinary Activities Before Tax | 5 109 016 | 5 336 661 | 2 763 943 | -1 570 343 | 3 418 036 | 4 145 461 |
Property Plant Equipment Gross Cost | 23 834 909 | 24 433 448 | 25 001 041 | 25 358 356 | 25 850 850 | 26 816 447 |
Provisions | 760 000 | 890 000 | 930 000 | 920 000 | 1 260 000 | 1 360 000 |
Provisions For Liabilities Balance Sheet Subtotal | 760 000 | 890 000 | 930 000 | 920 000 | 1 260 000 | 1 360 000 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | 8 707 640 |
Purchase Property Plant Equipment | -1 320 300 | -716 734 | -682 400 | -381 760 | -613 887 | -1 037 261 |
Social Security Costs | 477 712 | 496 114 | 495 655 | 360 014 | 567 308 | 791 475 |
Staff Costs Employee Benefits Expense | 7 836 224 | 8 172 151 | 8 285 878 | 6 982 191 | 8 970 958 | 10 862 960 |
Tax Expense Credit Applicable Tax Rate | 970 713 | 1 013 966 | 525 149 | -298 365 | 649 427 | 849 820 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -97 218 | 18 498 | 9 419 | 65 290 | 6 251 | -38 767 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 133 280 | 5 435 | 12 503 | 4 954 | 927 | 27 886 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 927 100 | 1 098 097 | 558 796 | -238 517 | 987 176 | 934 358 |
Total Additions Including From Business Combinations Property Plant Equipment | | 716 734 | 682 400 | 381 760 | 613 887 | 1 037 261 |
Total Assets Less Current Liabilities | 16 415 980 | 16 901 572 | 17 618 455 | 16 276 629 | 17 771 953 | 19 531 484 |
Total Operating Lease Payments | 881 | 1 231 | 1 200 | 1 113 | 1 113 | 1 287 |
Trade Creditors Trade Payables | 649 146 | 757 962 | 104 233 | 402 034 | 731 225 | 571 627 |
Trade Debtors Trade Receivables | 62 226 | 55 248 | 18 327 | 67 554 | 115 957 | 103 189 |
Turnover Revenue | 19 537 420 | 20 664 808 | 15 188 494 | 5 275 318 | 19 253 735 | 23 593 395 |
Wages Salaries | 7 308 827 | 7 595 409 | 7 699 096 | 6 535 662 | 8 273 804 | 9 795 553 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 130 000 | | -10 000 | | |
Corporation Tax Recoverable | | | | 228 517 | | |
Further Item Operating Income Component Total Other Operating Income | | | 1 367 195 | 3 091 865 | 6 507 | |
Total Current Tax Expense Credit | 1 007 100 | 968 097 | 518 796 | | | |