Profit & Loss |
Date of Accounts |
2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 046 573 | 724 848 | 191 945 | 444 968 |
Current Assets | 3 228 156 | 2 444 547 | 1 612 942 | 1 505 062 |
Debtors | 2 181 583 | 1 719 699 | 1 420 997 | 1 060 094 |
Net Assets Liabilities | -61 264 | 1 090 846 | 1 634 877 | 2 532 698 |
Property Plant Equipment | 113 092 | 101 783 | 91 605 | 82 445 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 6 515 | 711 305 |
Accumulated Amortisation Impairment Intangible Assets | | | -1 206 091 | |
Accumulated Depreciation Impairment Property Plant Equipment | 376 873 | 388 182 | 398 360 | 3 437 946 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 83 958 |
Administrative Expenses | | | 5 342 314 | 7 173 554 |
Bank Borrowings | | | 185 131 | 168 553 |
Bank Borrowings Overdrafts | | | 341 948 | 16 579 |
Bank Overdrafts | | | 325 369 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 118 543 | 47 621 |
Cash Cash Equivalents | | 724 848 | -298 850 | 157 600 |
Cash Cash Equivalents Cash Flow Value | | | 191 945 | 444 968 |
Comprehensive Income Expense | -599 784 | 1 387 308 | 857 629 | 1 133 019 |
Corporation Tax Payable | | | 343 481 | 109 207 |
Cost Sales | | | 27 040 778 | 29 301 571 |
Creditors | 95 304 | 16 276 | 20 462 | 72 694 |
Current Tax For Period | | | 122 512 | 197 520 |
Deferred Tax Asset Debtors | 640 661 | 287 342 | 52 750 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -6 450 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -263 | 20 214 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -15 209 |
Distribution Costs | | | 3 238 985 | 2 651 392 |
Dividends Paid Classified As Financing Activities | | | -313 598 | -235 198 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -313 598 | -235 198 |
Dividends Received Classified As Investing Activities | | | -192 000 | -228 000 |
Double Taxation Relief | | | 21 963 | |
Finance Lease Liabilities Present Value Total | | | 145 140 | 114 062 |
Finance Lease Payments Owing Minimum Gross | | | 156 382 | 121 073 |
Finished Goods Goods For Resale | | | 4 196 459 | 4 285 689 |
Fixed Assets | 274 884 | 263 575 | 253 397 | 244 237 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 20 214 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -27 572 | -37 000 |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | | | 1 270 000 | 1 229 000 |
Income Taxes Paid Refund Classified As Operating Activities | | | 94 922 | -159 268 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 234 592 | 344 250 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -301 059 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 309 | 10 178 | 157 751 |
Intangible Assets Gross Cost | | | -1 206 091 | |
Interest Expense On Liabilities Defined Benefit Plan | | | 29 000 | 5 000 |
Interest Income On Bank Deposits | | | 9 474 | 8 904 |
Interest Paid Classified As Operating Activities | | | -191 724 | -233 039 |
Interest Payable Similar Charges Finance Costs | | | 29 000 | 5 000 |
Interest Received Classified As Investing Activities | | | -9 474 | -8 904 |
Investments Fixed Assets | 161 792 | 161 792 | 161 792 | 161 792 |
Investments In Subsidiaries | | | 161 792 | 161 792 |
Net Cash Generated From Operations | | | 420 779 | -251 317 |
Net Finance Income Costs | | | 201 474 | 236 904 |
Other Comprehensive Income Expense Before Tax | | | 1 035 408 | 884 750 |
Other Creditors | | | 2 955 | 3 465 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 59 700 |
Other Disposals Property Plant Equipment | | | | 59 700 |
Other Interest Receivable Similar Income Finance Income | | | 9 474 | 8 904 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 19 976 | 22 705 |
Prepayments Accrued Income | | | 123 554 | 124 113 |
Profit Loss | 1 122 542 | -175 512 | 622 814 | 248 269 |
Property Plant Equipment Gross Cost | 489 965 | 489 965 | 3 621 133 | 3 705 091 |
Retirement Benefit Obligations Surplus | 3 469 000 | 1 601 000 | 211 000 | -1 166 000 |
Staff Costs Employee Benefits Expense | | | 806 264 | 772 936 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 30 003 | 309 907 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 2 038 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 30 480 | 13 659 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 1 791 | 906 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 4 131 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 122 512 | 18 407 |
Total Borrowings | | | 341 948 | 16 579 |
Total Current Tax Expense Credit | | | 122 512 | -103 539 |
Total Deferred Tax Expense Credit | | | | 5 005 |
Trade Creditors Trade Payables | | | 5 258 655 | 4 369 510 |
Trade Debtors Trade Receivables | | | 5 729 969 | 5 875 447 |
Wages Salaries | | | 691 516 | 659 747 |
Accrued Liabilities | 12 755 | 4 257 | 6 515 | |
Amounts Owed By Group Undertakings | 972 000 | 1 324 188 | 825 000 | |
Average Number Employees During Period | 140 | 141 | | |
Dividends Paid | 235 198 | 235 198 | 313 598 | |
Net Current Assets Liabilities | 3 132 852 | 2 428 271 | 1 592 480 | |
Number Shares Issued Fully Paid | | 560 000 | 560 000 | |
Other Taxation Social Security Payable | | | 1 | |
Total Assets Less Current Liabilities | 3 407 736 | 2 691 846 | 1 845 877 | |