Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-09-30 | 2022-09-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 6 656 525 | 5 747 981 | 6 149 553 | 4 609 592 | 2 505 516 |
Current Assets | 10 611 894 | 12 215 906 | 13 125 501 | 10 663 049 | 12 787 988 |
Debtors | 897 715 | 805 465 | 1 756 148 | 1 066 860 | 1 763 701 |
Net Assets Liabilities | 9 247 878 | 11 856 743 | 13 882 169 | 4 573 074 | 4 255 246 |
Other Debtors | 233 278 | 426 537 | 1 352 605 | 146 455 | 9 175 |
Property Plant Equipment | 214 367 | 270 081 | 290 841 | 197 437 | 186 909 |
Total Inventories | 3 057 654 | 5 662 460 | 5 219 800 | 4 986 597 | 8 518 771 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 11 000 | 12 500 | 15 000 |
Director Remuneration | 7 625 | 11 014 | 25 771 | 10 929 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | |
Amount Specific Advance Or Credit Directors | | 17 413 | 90 540 | 17 126 | 141 820 |
Amount Specific Advance Or Credit Made In Period Directors | | | 110 161 | 919 335 | 166 580 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 2 208 | 90 540 | 7 634 |
Dividend Recommended By Directors | | | | 10 186 824 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 058 520 | 1 133 993 | 1 131 622 | 1 272 768 | 1 267 203 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 61 | 80 | 88 | 83 | 93 |
Comprehensive Income Expense | 2 125 510 | 2 608 865 | 2 025 426 | 877 729 | -317 828 |
Corporation Tax Payable | 494 478 | 417 897 | 88 463 | | |
Creditors | 2 803 808 | 2 371 998 | 1 465 848 | 6 284 288 | 8 735 551 |
Current Tax For Period | 494 478 | 467 218 | 322 074 | 9 698 | |
Depreciation Expense Property Plant Equipment | 72 344 | 75 473 | 77 629 | 141 146 | 64 001 |
Fixed Assets | 1 468 286 | 2 039 554 | 2 263 341 | 213 337 | 202 809 |
Further Operating Expense Item Component Total Operating Expenses | 170 563 | 171 347 | -126 141 | -181 135 | 209 948 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 172 228 | 172 228 | 172 215 | 172 230 | 183 960 |
Gain Loss On Disposals Property Plant Equipment | | 276 648 | 82 500 | 276 643 | 51 831 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 473 | 77 629 | 141 146 | 64 001 |
Investment Property | 1 237 919 | 1 237 919 | 1 423 357 | | |
Investment Property Fair Value Model | 1 237 919 | 1 237 919 | 1 423 357 | | |
Investments Fixed Assets | 16 000 | 531 554 | 549 143 | 15 900 | 15 900 |
Merchandise | 3 057 654 | 5 662 460 | 5 219 800 | 4 986 597 | 8 518 771 |
Net Assets Liabilities Subsidiaries | -100 | -100 | -100 | | |
Net Current Assets Liabilities | 7 808 086 | 9 843 908 | 11 659 653 | 4 378 761 | 4 052 437 |
Number Shares Issued Fully Paid | | 100 | 100 | 100 | 100 |
Other Deferred Tax Expense Credit | 3 731 | -1 775 | 14 106 | -21 801 | -73 147 |
Other Investments Other Than Loans | 16 000 | 531 554 | 549 143 | 15 900 | 15 900 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 589 | 13 859 | 29 434 | 35 627 | 52 335 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | |
Prepayments | 110 608 | 37 723 | 42 471 | 64 037 | 123 706 |
Profit Loss | 2 125 510 | 2 600 687 | 2 025 426 | 877 729 | -317 828 |
Profit Loss On Ordinary Activities Before Tax | 2 623 719 | 3 016 808 | 2 361 606 | 865 626 | -390 975 |
Property Plant Equipment Gross Cost | 1 272 887 | 1 404 074 | 1 422 463 | 1 470 205 | 1 454 112 |
Provisions | 28 494 | 26 719 | 40 825 | 19 024 | -54 123 |
Provisions For Liabilities Balance Sheet Subtotal | 28 494 | 26 719 | 40 825 | 19 024 | |
Restructuring Costs | | 10 000 | | | |
Social Security Costs | 86 424 | 111 616 | 160 255 | 244 337 | 223 926 |
Staff Costs Employee Benefits Expense | 1 415 621 | 1 815 575 | 2 074 118 | 2 925 325 | 2 548 015 |
Tax Expense Credit Applicable Tax Rate | 498 507 | 573 194 | 448 705 | 164 469 | -74 285 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 731 | -1 775 | 14 106 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 498 209 | 416 121 | 336 180 | -12 103 | -73 147 |
Total Additions Including From Business Combinations Property Plant Equipment | | 131 187 | 98 389 | 47 742 | 56 498 |
Total Assets Less Current Liabilities | 9 276 372 | 11 883 462 | 13 922 994 | 4 592 098 | 4 255 246 |
Total Current Tax Expense Credit | 494 478 | 417 896 | 322 074 | | |
Total Operating Lease Payments | 2 799 | 136 | | | |
Trade Creditors Trade Payables | 2 018 068 | 1 455 566 | 974 431 | 1 487 391 | 5 130 501 |
Turnover Revenue | 22 727 370 | 23 710 233 | 22 290 831 | 25 141 424 | 23 970 420 |
Wages Salaries | 1 316 608 | 1 690 100 | 1 884 429 | 2 645 361 | 2 271 754 |
Additional Provisions Increase From New Provisions Recognised | | | 14 106 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -21 801 | |
Administrative Expenses | | | 2 841 349 | 3 742 113 | 3 448 771 |
Amounts Owed By Group Undertakings | | | | 1 500 | |
Cash Cash Equivalents Cash Flow Value | | | 6 149 553 | 4 609 592 | |
Cash Receipts From Government Grants | | | -51 660 | -24 226 | |
Corporation Tax Recoverable | | | | 390 302 | 592 393 |
Cost Sales | | | 17 604 608 | 20 912 494 | 20 975 621 |
Depreciation Amortisation Expense | | | 77 629 | 141 146 | 64 001 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 80 000 | | 69 566 |
Disposals Investment Property Fair Value Model | | | | 1 423 357 | |
Disposals Property Plant Equipment | | | 80 000 | | 72 591 |
Dividend Per Share Interim | | | | 13 000 | |
Dividends Paid | | | | 10 186 824 | |
Dividends Paid Classified As Financing Activities | | | | -10 186 824 | |
Dividends Paid On Shares | | | | 10 186 824 | |
Dividends Paid On Shares Final | | | | 8 886 824 | |
Dividends Paid On Shares Interim | | | | 1 300 000 | |
Dividends Received Classified As Investing Activities | | | -56 000 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 1 500 | -1 500 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 51 660 | 146 185 | |
Further Item Operating Income Component Total Other Operating Income | | 11 114 | 39 879 | 9 226 | 2 696 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -440 654 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -541 890 | 4 889 777 | 2 468 389 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -769 604 | 2 692 600 | -300 307 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 26 500 | 276 643 | 51 831 |
Government Grant Income | | | 51 660 | 15 000 | |
Gross Profit Loss | | | 4 686 223 | 4 228 930 | 2 994 799 |
Income From Shares In Group Undertakings | | | 56 000 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -651 508 | -634 648 | -202 091 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 401 572 | -1 539 961 | -2 104 076 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | -442 660 | -233 203 | 3 532 174 |
Key Management Personnel Compensation Total | | | 146 355 | 182 886 | 242 000 |
Net Cash Flows From Used In Financing Activities | | | 215 905 | 9 990 119 | 157 446 |
Net Cash Flows From Used In Investing Activities | | | -24 136 | -500 491 | -6 828 |
Net Cash Flows From Used In Operating Activities | | | -593 341 | -7 949 667 | 1 953 458 |
Net Cash Generated From Operations | | | -1 193 189 | -8 413 904 | 1 751 367 |
Net Interest Received Paid Classified As Investing Activities | | | -57 614 | -107 579 | -8 470 |
Operating Profit Loss | | | 2 062 554 | 758 047 | -399 445 |
Other Interest Receivable Similar Income Finance Income | | | 57 614 | 107 579 | 8 470 |
Other Operating Income Format1 | | | 217 680 | 271 230 | 54 527 |
Proceeds From Sales Property Plant Equipment | | | -26 500 | | -54 856 |
Purchase Property Plant Equipment | | | -98 389 | -47 742 | -56 498 |
Recoverable Value-added Tax | | | | 101 335 | 339 001 |
Rental Leasing Income | | 108 323 | 126 141 | 181 135 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 15 675 | 21 801 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 9 385 |
Total Deferred Tax Expense Credit | | | 14 106 | -21 801 | |