Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
Net Worth | 4 | 76 025 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 9 787 | 35 324 | 32 771 | 45 141 | 22 307 | 39 304 | 35 221 | 32 410 |
Current Assets | 4 | 28 042 | 137 592 | 215 290 | 241 696 | 205 692 | 168 995 | 179 149 | 206 037 |
Debtors | | 18 255 | 102 269 | 182 519 | 196 555 | 183 385 | 129 691 | 143 928 | 173 627 |
Other Debtors | | | | | | 750 | 1 | 1 | 104 700 |
Cash Bank In Hand | 4 | 9 787 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 4 | 76 025 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 | 4 | | | | | | | |
Profit Loss Account Reserve | | 76 021 | | | | | | | |
Shareholder Funds | 4 | 76 025 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 5 760 | 53 540 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 39 334 | 53 001 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 1 250 | 1 875 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 127 791 |
Administrative Expenses | | | | | | | | 6 350 441 | 6 298 561 |
Amounts Owed By Related Parties | | | | | | 182 635 | 129 690 | | |
Amounts Owed To Group Undertakings | | | | | | | 157 553 | 144 553 | -94 |
Average Number Employees During Period | | | | | 4 | 4 | 4 | 4 | 4 |
Bank Borrowings | | | | | | | | 626 009 | 1 547 749 |
Bank Borrowings Overdrafts | | | | | | | | 79 378 | 2 024 356 |
Bank Overdrafts | | | | | | | | | 1 591 860 |
Cash Cash Equivalents | | | | | | | 39 304 | | 2 655 315 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 35 221 | 32 410 |
Comprehensive Income Expense | | | | | | | | 2 059 865 | -2 878 142 |
Corporation Tax Payable | | | | | | | | 290 761 | 160 985 |
Cost Sales | | | | | | | | 12 109 078 | 13 260 997 |
Creditors | | 3 230 | 14 751 | 44 889 | 45 601 | 50 246 | 237 939 | 229 261 | 241 942 |
Current Tax For Period | | | | | | | | 290 698 | 154 005 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 587 | -467 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 7 409 | -30 369 |
Dividends Paid Classified As Financing Activities | | | | | | | | -864 400 | -600 000 |
Dividends Paid To Non-controlling Interests Classified As Financing Activities | | | | | | | | | -102 542 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | -960 517 | -600 000 |
Dividends Received Classified As Investing Activities | | | | | | | | -938 000 | -600 000 |
Equity Securities Held | | | | | | | | 50 700 | 36 300 |
Finished Goods Goods For Resale | | | | | | | | 819 174 | 815 192 |
Further Item Creditors Component Total Creditors | | | | | | | | 5 000 | 5 000 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | | | | | | -222 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -178 220 | -122 975 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | 445 075 | -61 785 |
Gross Profit Loss | | | | | | | | 8 135 006 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -616 073 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -3 568 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 13 667 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | 625 |
Intangible Assets | | | | | | | | 3 557 | 2 787 |
Intangible Assets Gross Cost | | | | | | | | 68 333 | |
Interest Income On Bank Deposits | | | | | | | | | 16 636 |
Interest Paid Classified As Operating Activities | | | | | | | | -59 159 | -59 015 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 59 159 | 59 015 |
Interest Received Classified As Investing Activities | | | | | | | | | -16 636 |
Investment Property | | | | | | | | 2 100 000 | 2 100 000 |
Investments Fixed Assets | | 51 213 | 51 363 | 51 013 | 51 013 | 51 013 | 51 013 | 51 013 | 36 553 |
Net Cash Generated From Operations | | | | | | | | 77 683 | 17 271 |
Net Current Assets Liabilities | 4 | 24 812 | 122 841 | 170 401 | 196 095 | 155 446 | -68 944 | | |
Net Finance Income Costs | | | | | | | | 938 000 | 600 000 |
Number Shares Issued Fully Paid | | | 4 | 4 | | | | | |
Other Creditors | | | | | | 45 448 | 75 588 | 74 150 | 1 303 192 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 15 974 |
Other Disposals Property Plant Equipment | | | | | | | | | 127 791 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 16 636 |
Other Investments Other Than Loans | | | | | 51 013 | 51 013 | 51 013 | | |
Other Operating Income Format1 | | | | | | | | 187 491 | |
Par Value Share | 1 | | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 59 164 | 49 857 |
Prepayments Accrued Income | | | | | | | | 35 383 | 6 226 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | | | | | -14 460 |
Profit Loss | | | | | | | | 2 059 865 | |
Profit Loss On Ordinary Activities After Tax | | | | | | | | 2 059 865 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 357 972 | |
Property Plant Equipment Gross Cost | | | | | | | | 6 250 | 6 250 |
Staff Costs Employee Benefits Expense | | | | | | | | 35 616 | 36 128 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 22 864 | 7 220 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 84 564 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -72 602 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 4 778 | 14 458 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 298 107 | 123 414 |
Total Assets Less Current Liabilities | 4 | 76 025 | 174 204 | 221 414 | 247 108 | 206 459 | -17 931 | | |
Total Borrowings | | | | | | | | 79 378 | 2 024 356 |
Total Current Tax Expense Credit | | | | | | | | 290 698 | 153 783 |
Trade Creditors Trade Payables | | | | | | 4 798 | 4 798 | 617 432 | 67 925 |
Trade Debtors Trade Receivables | | | | | | | | 961 285 | 289 642 |
Turnover Revenue | | | | | | | | 20 244 084 | |
Wages Salaries | | | | | | | | 35 616 | 36 128 |
Creditors Due Within One Year | | 3 230 | | | | | | | |
Fixed Assets | | 51 213 | | | | | | | |
Number Shares Allotted | 4 | | | | | | | | |
Share Capital Allotted Called Up Paid | 4 | | | | | | | | |