Profit & Loss |
Date of Accounts |
2013-06-29 | 2013-06-30 | 2014-06-30 | 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 | 95 | 95 | 260 682 | 518 258 | 230 507 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 241 739 | 303 711 | 1 | 6 198 | 69 373 | 60 620 | 1 005 | 28 736 |
Current Assets | 100 | 100 | 241 783 | 435 832 | 346 885 | 510 443 | 418 743 | 430 151 | 245 189 | 240 193 | 2 692 | 50 534 |
Debtors | | | 227 701 | 137 410 | 105 146 | 206 732 | 418 742 | 423 953 | 175 816 | 179 573 | 1 687 | 21 798 |
Net Assets Liabilities | | | | | | 365 550 | 116 870 | 635 962 | 790 513 | 774 706 | 720 533 | 936 448 |
Other Debtors | | | | | 12 263 | 6 397 | 199 928 | 113 176 | 2 723 | | | 14 676 |
Total Inventories | | | | | | | | | | 525 110 | 841 650 | |
Cash Bank In Hand | 100 | 100 | 14 082 | 298 422 | 241 739 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 95 | 95 | 260 682 | 518 258 | 230 507 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 50 200 | 50 200 | 50 200 | | | | | | | |
Profit Loss Account Reserve | 5 | 5 | 210 482 | 468 058 | 180 307 | | | | | | | |
Shareholder Funds | 95 | 95 | 260 682 | 518 258 | 230 507 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | 63 095 | 31 944 | 14 354 | 9 328 | 7 575 | 409 900 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 39 040 | 109 227 | 140 540 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | | 848 151 | 762 971 | 918 647 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | | | | | | -21 719 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 138 529 | 1 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 321 208 | 196 040 |
Administrative Expenses | | | | | | | | | | 1 646 780 | 1 847 771 | 2 062 197 |
Amounts Owed By Related Parties | | | | | 92 883 | 200 335 | 218 000 | | | | | |
Amounts Owed To Group Undertakings | | | | | 40 000 | 252 541 | 371 000 | 834 773 | 505 816 | 342 997 | 301 774 | 186 530 |
Average Number Employees During Period | | | | | | | | 5 | 4 | 3 | 3 | 2 |
Bank Borrowings | | | | | | | 1 100 000 | 1 312 598 | 1 180 858 | 812 077 | 708 686 | 621 704 |
Bank Borrowings Overdrafts | | | | | | | 1 007 597 | 1 180 858 | 1 043 975 | 345 891 | 800 938 | 93 448 |
Bank Overdrafts | | | | | | | 178 589 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 522 571 | 719 541 | 778 805 |
Cash Cash Equivalents | | | | | | | | | 608 528 | 498 600 | 17 207 | 970 701 |
Corporation Tax Payable | | | | | | | | | 4 097 | | | |
Cost Sales | | | | | | | | | | 5 652 460 | 5 001 860 | 6 687 455 |
Creditors | | | | | 296 478 | 324 993 | 1 007 597 | 1 180 858 | 1 043 975 | 583 248 | 1 108 606 | 309 694 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | | -34 214 | 24 810 | 6 414 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 93 719 | -113 676 | 113 785 |
Distribution Costs | | | | | | | | | | 110 660 | 106 443 | 134 462 |
Dividends Paid Classified As Financing Activities | | | | | | | -252 000 | -182 000 | -156 000 | -90 000 | -150 000 | -120 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 143 077 | 233 814 | 175 437 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 103 067 | 125 379 | 144 380 |
Fixed Assets | 101 000 | 101 000 | 151 100 | 180 100 | 180 100 | 180 100 | 1 436 258 | 2 491 230 | 2 516 382 | 1 931 571 | 1 931 571 | 1 877 968 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | -16 521 |
Further Item Creditors Component Total Creditors | | | | | | | | | | 32 992 | 23 304 | 42 116 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 1 098 | 1 789 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | 15 189 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -26 447 | | |
Government Grant Income | | | | | | | | | | 9 688 | 9 688 | |
Gross Profit Loss | | | | | | | | | | 2 104 823 | 1 872 229 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -19 079 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | | 70 187 | 70 187 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | | 215 986 | 182 968 |
Intangible Assets | | | | | | | | | | 9 742 | 78 084 | 7 897 |
Intangible Assets Gross Cost | | | | | | | | | | 48 782 | 187 311 | 1 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 28 851 | 25 452 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 19 292 | 13 943 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -51 214 | -49 401 | -65 476 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 51 214 | 49 401 | 65 476 |
Interest Received Classified As Investing Activities | | | | | | | | | | -8 | | -32 |
Investment Property | | | | | | | 1 218 513 | 2 265 985 | 2 291 137 | 1 706 326 | 1 706 326 | 1 753 621 |
Investments Fixed Assets | 101 000 | 101 000 | 151 100 | 180 100 | 180 100 | 180 100 | 217 745 | 225 245 | 225 245 | 225 245 | 225 245 | 124 346 |
Investments In Subsidiaries | | | | | | | 217 745 | 225 245 | 225 245 | 225 245 | 225 245 | 124 346 |
Net Current Assets Liabilities | 100 905 | 100 905 | 109 582 | 338 158 | 50 407 | 185 450 | -311 791 | -594 516 | -602 000 | | | |
Net Finance Income Costs | | | | | | | | | | 8 | | 32 |
Number Shares Issued Fully Paid | | | | | | 50 200 | 50 200 | | | | | |
Operating Profit Loss | | | | | | | | | | 363 071 | -62 297 | |
Other Creditors | | | | | 243 468 | 4 428 | 63 095 | 14 000 | 117 107 | 800 632 | 979 934 | 74 636 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | 38 874 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 10 771 |
Other Disposals Intangible Assets | | | | | | | | | | | | 38 874 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 24 043 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 8 | | 32 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | | 207 177 | 221 066 | 352 448 |
Other Taxation Social Security Payable | | | | | 13 010 | 21 270 | 3 757 | | | | | |
Par Value Share | | | | | | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 5 217 | 4 305 | 2 330 | 18 259 | 23 223 | 27 335 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | | | | 1 677 | 25 626 | 31 557 | 227 615 | 6 578 |
Profit Loss | | | | | | | 3 320 | 701 092 | 310 551 | 74 193 | 95 827 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 311 865 | -111 698 | |
Property Plant Equipment Gross Cost | | | | | | | | | | 3 438 321 | 3 126 940 | 3 277 218 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 79 894 | 79 894 | | | |
Raw Materials Consumables | | | | | | | | | | 497 678 | 841 650 | |
Social Security Costs | | | | | | | 17 510 | 16 223 | 7 524 | | | |
Staff Costs Employee Benefits Expense | | | | | | | 209 366 | 183 459 | 89 527 | 659 883 | 831 245 | 830 578 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | 79 894 | 79 894 | 105 124 | 105 124 | 105 124 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | 1 146 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | -1 572 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -63 390 | -67 459 | -77 394 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -17 877 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 275 | -16 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 74 640 | -113 676 | 113 785 |
Total Assets Less Current Liabilities | 95 | 95 | 260 682 | 518 258 | 230 507 | 365 550 | 1 124 467 | 1 896 714 | 1 914 382 | | | |
Total Borrowings | | | | | | | | | | 345 891 | 800 938 | 93 448 |
Trade Creditors Trade Payables | | | | | | 46 754 | 21 690 | 8 631 | 26 646 | 29 659 | 769 918 | 1 105 902 |
Trade Debtors Trade Receivables | | | | | | | 814 | | | 854 651 | 1 006 591 | 1 424 510 |
Turnover Revenue | | | | | | | | | | 7 757 283 | 6 874 089 | |
Wages Salaries | | | | | | | 186 639 | 162 931 | 79 673 | 641 624 | 808 022 | 803 243 |
Creditors Due Within One Year | 101 005 | 101 005 | 132 201 | 97 674 | 296 478 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 50 200 | 50 200 | 50 200 | | | | | | | |