Profit & Loss |
Date of Accounts |
2021-06-30 | 2022-06-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 2 683 564 | 1 169 131 |
Current Assets | 7 012 041 | 6 905 794 |
Debtors | 3 477 572 | 4 368 200 |
Net Assets Liabilities | 5 715 641 | 3 997 751 |
Other Debtors | 14 623 | 23 973 |
Property Plant Equipment | 746 167 | 782 932 |
Total Inventories | 850 905 | 1 368 463 |
|
Other Financial Data |
Audit Fees Expenses | | 17 750 |
Accrued Liabilities Deferred Income | 22 957 | 228 281 |
Accumulated Depreciation Impairment Property Plant Equipment | 633 045 | 619 052 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 450 711 |
Administrative Expenses | 922 611 | 1 445 207 |
Amounts Owed By Associates Joint Ventures Participating Interests | 731 298 | |
Amounts Owed By Group Undertakings | 322 731 | 1 925 906 |
Amounts Owed To Group Undertakings | 165 527 | |
Average Number Employees During Period | | 10 |
Cash Cash Equivalents Cash Flow Value | 2 683 564 | 1 169 131 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 3 077 215 | |
Cash Receipts From Sales Interests In Associates | 170 375 | -170 375 |
Corporation Tax Payable | 377 970 | 145 656 |
Cost Sales | 16 544 378 | 19 800 628 |
Creditors | 279 088 | 292 807 |
Current Tax For Period | 330 000 | 347 487 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 45 285 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 45 285 |
Depreciation Expense Property Plant Equipment | 248 302 | |
Depreciation Impairment Expense Property Plant Equipment | 248 302 | 244 251 |
Dividend Income From Group Undertakings | 240 000 | 160 000 |
Dividends Paid | 151 287 | 3 283 991 |
Dividends Paid Classified As Financing Activities | -151 287 | -3 283 991 |
Dividends Paid On Shares Interim | | 3 283 991 |
Dividends Received Classified As Investing Activities | -240 000 | -160 000 |
Finance Lease Liabilities Present Value Total | 279 088 | 292 807 |
Finished Goods Goods For Resale | 850 905 | 1 368 463 |
Fixed Assets | 3 993 757 | 782 932 |
Further Item Interest Expense Component Total Interest Expense | | 150 |
Further Item Tax Increase Decrease Component Adjusting Items | | -19 023 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 40 852 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 927 | 2 465 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -4 236 730 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 3 477 572 | 890 628 |
Gain Loss In Cash Flows From Change In Inventories | 850 905 | 517 558 |
Gain Loss On Disposals Property Plant Equipment | | 9 900 |
Gross Profit Loss | 2 701 172 | 3 253 953 |
Income Taxes Paid Refund Classified As Operating Activities | 197 970 | -579 801 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 686 033 | 1 514 433 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 244 251 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 50 409 | 23 275 |
Interest Income | 17 897 | 13 552 |
Interest Income On Bank Deposits | 4 434 | 3 197 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 434 | 3 197 |
Interest Paid Classified As Operating Activities | -50 409 | -23 425 |
Interest Payable Similar Charges Finance Costs | 50 409 | 23 425 |
Interest Received Classified As Investing Activities | -17 897 | -13 552 |
Investments | 3 247 590 | |
Investments Fixed Assets | 3 247 590 | |
Investments In Associates | 170 375 | |
Investments In Subsidiaries | 3 077 215 | |
Net Cash Generated From Operations | -2 034 429 | 1 165 797 |
Net Current Assets Liabilities | 2 222 386 | 3 777 833 |
Net Finance Income Costs | 257 897 | 173 552 |
Operating Profit Loss | 1 806 460 | 1 808 746 |
Other Creditors | 512 427 | 88 235 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 258 244 |
Other Disposals Property Plant Equipment | | 427 939 |
Other Interest Income | 13 463 | 10 355 |
Other Interest Receivable Similar Income Finance Income | 257 897 | 173 552 |
Other Operating Income Format1 | 27 899 | |
Other Provisions Balance Sheet Subtotal | 71 414 | 74 922 |
Other Taxation Social Security Payable | 1 593 038 | 891 510 |
Payments Finance Lease Liabilities Classified As Financing Activities | 454 043 | 115 554 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 44 507 | 39 826 |
Prepayments Accrued Income | 8 468 | 22 666 |
Proceeds From Sales Property Plant Equipment | -238 354 | -179 595 |
Profit Loss | 1 683 948 | 1 566 101 |
Profit Loss On Ordinary Activities Before Tax | 2 013 948 | 1 958 873 |
Property Plant Equipment Gross Cost | 1 379 212 | 1 401 984 |
Purchase Property Plant Equipment | -419 440 | -450 711 |
Social Security Costs | 37 200 | 39 122 |
Staff Costs Employee Benefits Expense | 443 869 | 453 405 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 150 000 | 195 285 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 32 281 |
Tax Expense Credit Applicable Tax Rate | 382 650 | 372 186 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -52 650 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 26 605 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 330 000 | 392 772 |
Total Assets Less Current Liabilities | 6 216 143 | 4 560 765 |
Total Increase Decrease In Provisions | | -3 508 |
Total Operating Lease Payments | 119 047 | 95 050 |
Trade Creditors Trade Payables | 1 942 781 | 1 497 489 |
Trade Debtors Trade Receivables | 2 400 452 | 2 395 655 |
Turnover Revenue | 19 245 550 | 23 054 581 |
Wages Salaries | 362 162 | 374 457 |
Director Remuneration | 88 083 | 85 500 |
Director Remuneration Benefits Including Payments To Third Parties | 88 083 | 85 500 |