Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 385 | 325 | 286 | 505 | 444 | 263 | 170 |
Current Assets | 4 010 870 | 4 010 810 | 4 010 746 | 4 010 715 | 4 010 654 | 4 010 473 | 4 010 380 |
Debtors | 4 010 485 | 4 010 485 | 4 010 460 | 4 010 210 | 4 010 210 | 4 010 210 | 4 010 210 |
Net Assets Liabilities | | 17 887 533 | 18 171 506 | 20 029 328 | 25 782 655 | 33 317 043 | |
Other Debtors | 70 426 | 109 814 | 2 357 690 | 104 558 | 935 859 | 739 382 | |
Total Inventories | 18 758 678 | 23 133 962 | 27 675 118 | 21 588 714 | 31 951 857 | 48 555 546 | |
|
Other Financial Data |
Fees To Auditors Free-text Comment | | 16 000 | 16 000 | | | | |
Accrued Liabilities Deferred Income | 654 899 | 588 091 | 664 216 | 455 833 | 747 881 | 631 922 | 384 731 |
Accumulated Amortisation Impairment Intangible Assets | | | | 594 000 | 630 000 | 666 000 | 3 335 |
Accumulated Amortisation Not Including Impairment Intangible Assets | 522 000 | | | | 630 000 | 666 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 900 801 | 967 023 | 1 022 535 | 1 086 965 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | | | | | 967 023 | 1 022 535 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 33 357 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 15 658 | | 101 737 |
Administrative Expenses | 5 532 174 | 6 265 079 | 7 353 081 | 8 260 762 | 10 181 553 | 11 413 049 | 12 464 132 |
Amortisation Expense Intangible Assets | | | | 36 000 | 36 000 | | |
Amortisation Other Assets | | 36 000 | 36 000 | | | | |
Amounts Owed By Group Undertakings | 4 010 485 | 4 010 485 | 4 010 460 | 4 010 210 | 4 010 210 | 4 010 210 | |
Average Number Employees During Period | | | 99 | 111 | 131 | 145 | |
Bank Borrowings | | 4 010 485 | 4 010 460 | 10 823 499 | 10 086 065 | 17 192 738 | 24 245 049 |
Bank Borrowings Overdrafts | 9 115 167 | 9 628 077 | 3 321 673 | 9 531 487 | 8 941 053 | 16 193 356 | 18 789 619 |
Bank Overdrafts | | | 1 | | | | |
Capital Reduction Decrease In Equity | | 153 | 19 | | | | |
Cash Cash Equivalents | 385 | 325 | 285 | 505 | 444 | 1 348 430 | 1 591 671 |
Cash Cash Equivalents Cash Flow Value | 3 900 394 | 3 900 394 | 2 324 540 | 505 | 444 | 263 | 170 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 1 938 797 | 2 196 972 | 5 826 842 | -1 460 868 | | | |
Cash Receipts From Repayment Loans Advances To Related Parties Classified As Investing Activities | | | 1 890 790 | 1 981 779 | | | |
Comprehensive Income Expense | | | | 2 638 173 | 6 455 327 | 7 834 388 | 4 020 391 |
Comprehensive Income Expense Attributable To Owners Parent | | 2 196 912 | 5 826 777 | | | | |
Corporation Tax Payable | 986 458 | 725 791 | 1 258 852 | 1 763 720 | 2 168 127 | 3 409 344 | 1 774 460 |
Corporation Tax Recoverable | | | 290 406 | | | | |
Cost Sales | 89 951 018 | 117 258 143 | 144 042 649 | 156 646 637 | 176 951 092 | 222 223 116 | 233 331 706 |
Creditors | 13 911 320 | 153 | 1 294 866 | 1 292 012 | 3 125 | 999 382 | 3 125 |
Creditors Financial Liability | 14 164 227 | 153 | 1 294 866 | | | | |
Current Tax For Period | | 546 398 | 1 258 852 | 660 140 | 1 489 464 | 1 881 774 | 699 560 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 2 214 576 | 829 501 | | -2 238 | 55 931 | 47 395 | 461 311 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -815 | 29 886 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -815 | 29 886 | -2 238 | 55 931 | 47 395 | 461 311 |
Deferred Tax Liabilities | | 2 214 576 | 3 321 673 | | | | |
Depreciation Amortisation Expense | | 234 624 | 230 350 | | | | |
Depreciation Expense Property Plant Equipment | | | | 235 432 | 300 286 | | |
Dividends Paid Classified As Financing Activities | | | | -1 000 000 | -702 000 | -300 000 | -986 000 |
Dividends Received Classified As Investing Activities | | | | -1 000 000 | 702 000 | 300 000 | -986 000 |
Equity Securities Held | | | 3 826 013 | | | | |
Finished Goods Goods For Resale | | | 27 675 118 | 21 588 714 | 31 951 857 | 48 555 546 | 52 173 064 |
Further Item Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings Component Corresponding Total | | 14 193 | 10 012 | | | | |
Further Item Purchase Long-term Assets Classified As Investing Activities Component Corresponding Total | | 35 608 | 1 890 790 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 5 | 12 | 34 | 19 |
Gain Loss On Disposals Property Plant Equipment | | 10 257 | | | | | |
Government Grant Income | | | | 351 969 | 120 344 | | |
Gross Profit Loss | | 9 236 113 | 14 203 316 | 11 823 743 | 18 350 849 | 21 410 719 | |
Income Taxes Paid Refund Classified As Operating Activities | 338 809 | 807 065 | 537 561 | 108 396 | -1 085 057 | -640 557 | -2 334 444 |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | | 61 | 181 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 60 | 308 269 | -9 330 493 | 4 862 091 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 478 636 | 26 734 | | | |
Increase Decrease In Property Plant Equipment | | | | | | 14 973 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 36 000 | | 36 000 | 36 000 | 3 335 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 66 222 | 55 512 | 64 430 |
Intangible Assets | 234 000 | 198 000 | 162 000 | 126 000 | 90 000 | 54 000 | 30 022 |
Intangible Assets Gross Cost | | | 720 000 | 720 000 | | 720 000 | 33 357 |
Interest Expense On Bank Loans Similar Borrowings | | 214 346 | 270 011 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 271 335 | 205 768 | | |
Interest Income On Bank Deposits | | | | | 100 | | 48 485 |
Interest Paid Classified As Operating Activities | 197 441 | 228 539 | 280 023 | -306 838 | 289 018 | 364 513 | -1 174 095 |
Interest Payable Similar Charges Finance Costs | 197 441 | 228 539 | 280 023 | 306 838 | 289 018 | 364 513 | 1 174 095 |
Interest Received Classified As Investing Activities | | | | | -100 | | -48 485 |
Inventory Write-down Expense Gross | | 117 103 134 | 143 956 754 | | | | |
Investments | 9 458 792 | 11 655 764 | 17 482 606 | 16 021 738 | | | |
Investments Fixed Assets | 9 458 792 | 11 655 764 | 17 482 606 | 16 021 738 | 21 775 126 | 29 309 695 | 32 344 179 |
Investments In Group Undertakings | 9 458 792 | 11 655 764 | 3 826 013 | 16 021 738 | 21 775 126 | | |
Investments In Subsidiaries | 9 458 792 | 11 655 764 | 17 482 606 | 16 021 738 | 21 775 126 | 29 309 695 | 32 344 179 |
Net Cash Flows From Used In Financing Activities | | 153 | 278 075 | 1 002 953 | 702 000 | 300 000 | |
Net Cash Flows From Used In Investing Activities | | | -2 163 363 | 1 000 000 | 702 000 | 300 000 | |
Net Cash Flows From Used In Operating Activities | | | 2 133 169 | 8 385 836 | -1 266 204 | 8 647 478 | |
Net Cash Generated From Operations | -1 691 501 | 833 180 | 2 950 753 | -3 173 | 61 | 181 | 93 |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | | -402 761 | 278 075 | | 737 434 | 7 106 673 | |
Net Current Assets Liabilities | 4 010 870 | 4 010 657 | 4 010 573 | 4 007 590 | 4 007 529 | 4 007 348 | |
Net Finance Income Costs | | | | 1 000 000 | 702 000 | 300 000 | 986 000 |
Operating Profit Loss | 2 638 422 | 2 971 034 | 6 916 902 | 3 629 647 | 8 289 640 | 10 128 070 | |
Other Creditors | 198 339 | 153 | 172 | 3 125 | 3 125 | 3 125 | 3 125 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | 14 889 076 | 16 655 194 | | | | |
Other Debtors Balance Sheet Subtotal | | 1 457 807 | 4 744 713 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 100 | | 48 485 |
Other Investments Other Than Loans | 3 826 013 | 3 826 013 | | | | | |
Other Operating Income Format1 | | | 66 667 | 66 666 | 120 344 | 130 400 | |
Other Payables Accrued Expenses | | 588 091 | 664 216 | | | | |
Other Provisions Balance Sheet Subtotal | | 1 391 611 | 1 294 866 | | | | |
Other Remaining Borrowings | | 3 826 013 | 3 826 013 | | | | |
Other Revenue | | 2 807 298 | 3 075 370 | | | | |
Other Taxation Payable | | 424 038 | 151 263 | | | | |
Other Taxation Social Security Payable | 262 242 | 424 038 | 151 263 | 303 871 | 2 246 777 | 1 016 195 | |
Payments On Other Equity Instruments | | 402 914 | 278 056 | | | | |
Payments To Acquire Or Redeem Own Shares Other Equity Instruments | | | | 2 953 | | | |
Payments To Redeem Own Shares | | -153 | 19 | | | | |
Pension Costs Defined Contribution Plan | | 17 361 | 42 593 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 42 593 | 59 437 | 77 613 | 84 711 | 114 146 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | | 100 |
Prepayments Accrued Income | 722 137 | 823 228 | 741 405 | 537 271 | 195 250 | 648 595 | 984 353 |
Proceeds From Borrowings Classified As Financing Activities | 1 898 739 | 402 914 | | 1 981 779 | | | |
Proceeds From Issuing Shares To Non-controlling Interests | | 153 | | | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | -1 938 797 | -2 196 972 | | | | | |
Proceeds From Sales Property Plant Equipment | | 21 687 | | | | | |
Profit Loss | 1 570 426 | 1 779 485 | 4 719 680 | 2 860 775 | 6 455 327 | 7 834 388 | 4 020 391 |
Profit Loss Attributable To Owners Parent | | 2 196 912 | 5 826 777 | | | | |
Profit Loss On Ordinary Activities After Tax | 1 938 797 | 2 196 912 | 5 826 777 | 2 638 173 | 6 455 327 | 7 834 388 | |
Profit Loss On Ordinary Activities Before Tax | 2 440 981 | 2 742 495 | 6 636 879 | 3 322 809 | 8 000 722 | 9 763 557 | |
Property Plant Equipment Gross Cost | | | | 1 319 707 | 1 335 365 | 1 350 338 | 1 452 075 |
Provisions For Liabilities Balance Sheet Subtotal | 1 797 149 | 2 214 576 | | | | | |
Purchase Property Plant Equipment | 10 752 | 95 910 | 272 573 | 116 036 | 4 688 961 | | |
Purchase Property Plant Equipment Intangible Assets | | | | | 4 688 961 | 3 295 438 | |
Repayments Borrowings Classified As Financing Activities | | | | 81 867 | 737 434 | | |
Retirement Benefit Obligations Surplus | | 17 361 | | | | | |
Revenue From Rendering Services | | 4 199 355 | 5 943 590 | | | | |
Revenue From Sale Goods | | 119 487 603 | 149 227 005 | | | | |
Social Security Costs | | 356 306 | 459 305 | 487 097 | 660 656 | | |
Staff Costs Employee Benefits Expense | | | 4 396 041 | 5 377 068 | 7 042 868 | 6 860 605 | 6 206 367 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 829 501 | 3 321 673 | 130 207 | 186 138 | 233 533 | 694 844 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 10 511 | 13 731 | | | 56 612 | 67 324 |
Tax Expense Credit Applicable Tax Rate | | 527 930 | 1 261 007 | | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | -76 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 27 828 | 59 665 | 44 733 | -115 292 | -42 859 | -106 574 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | 44 579 | 43 767 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 12 574 | 27 553 | 12 987 | -323 150 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -8 794 | 12 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 368 371 | 417 427 | 1 107 097 | -3 321 673 | 1 545 395 | 1 929 169 | 1 160 871 |
Total Assets Less Current Liabilities | | | 21 493 179 | 20 029 328 | 25 782 655 | 33 317 043 | |
Total Borrowings | | 9 628 077 | 9 446 767 | 9 531 487 | 8 941 053 | 16 193 356 | 18 789 619 |
Total Current Tax Expense Credit | | | | 686 874 | 1 489 464 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 1 664 705 |
Trade Creditors Trade Payables | 2 694 215 | 3 359 786 | 4 655 134 | 1 740 022 | 3 336 791 | 3 225 527 | 2 734 218 |
Trade Debtors Trade Receivables | 214 826 | 524 765 | 1 355 212 | 684 279 | 623 258 | 1 102 443 | 734 640 |
Turnover Revenue | 98 121 614 | 126 494 256 | 158 245 965 | 168 470 380 | 195 301 941 | 243 633 835 | |
Turnover Revenue Free-text Comment | | 126 494 256 | 158 245 965 | | | | |
Wages Salaries | | 3 464 841 | 3 894 143 | 4 830 534 | 6 304 599 | 6 051 374 | 5 405 009 |