Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2020-06-30 | 2021-06-30 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -113 288 | -169 724 | -84 382 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 540 036 | 4 353 572 | 1 402 063 | 815 265 |
Current Assets | 67 834 | 151 542 | 208 877 | 4 368 678 | 7 325 666 | 7 141 169 | 10 535 720 |
Debtors | 5 464 | 7 944 | 61 978 | 1 157 987 | 1 790 309 | 3 950 403 | 4 035 723 |
Net Assets Liabilities | | | | 3 414 888 | 5 986 082 | 7 438 421 | 11 865 216 |
Other Debtors | | | | 496 254 | 74 067 | 84 447 | 56 778 |
Property Plant Equipment | | | | 227 951 | 332 436 | 236 655 | 543 836 |
Total Inventories | | | | 670 655 | 1 181 785 | 1 788 703 | 5 684 732 |
Cash Bank In Hand | 4 096 | 40 098 | 66 899 | | | | |
Net Assets Liabilities Including Pension Asset Liability | -113 288 | -169 724 | -84 382 | | | | |
Stocks Inventory | 58 274 | 103 500 | 80 000 | | | | |
Tangible Fixed Assets | 4 788 | 3 429 | 4 318 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 3 | 3 | | | | |
Profit Loss Account Reserve | -113 290 | -169 727 | -84 385 | | | | |
Shareholder Funds | -113 288 | -169 724 | -84 382 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 24 500 | 30 500 |
Company Contributions To Money Purchase Plans Directors | | | | | 9 739 | 3 867 | |
Director Remuneration | | | | | 650 251 | 86 562 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 4 | 4 | |
Number Directors Who Exercised Share Options | | | | | | 2 | |
Accrued Liabilities Deferred Income | | | | | 599 284 | 899 574 | 1 331 730 |
Accumulated Amortisation Impairment Intangible Assets | | | | 35 829 | 41 693 | 44 672 | 49 141 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 525 294 | 589 367 | 659 467 | 808 172 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | -2 270 | -7 158 |
Administrative Expenses | | | | | 5 357 634 | 2 326 282 | 5 388 896 |
Amortisation Expense Intangible Assets | | | | | 5 864 | 2 979 | 4 469 |
Amounts Owed By Group Undertakings | | | | | 1 205 652 | 3 057 629 | 1 051 095 |
Amounts Owed To Group Undertakings | | | | 33 261 | 235 673 | 9 969 606 | 14 172 362 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | 36 | 47 | 54 | 69 |
Comprehensive Income Expense | | | | | 2 273 100 | 1 452 339 | 4 426 795 |
Corporation Tax Payable | | | | | 66 374 | 462 717 | |
Corporation Tax Recoverable | | | | | | | 94 802 |
Cost Sales | | | | | 2 680 604 | 2 082 054 | 7 662 132 |
Creditors | | | | 1 122 390 | 1 832 994 | 12 043 949 | 16 504 440 |
Current Tax For Period | | | | | 84 869 | 414 903 | |
Deferred Tax Asset Debtors | | | | | | | 993 887 |
Deferred Tax Assets | | | | | | | 1 129 846 |
Deferred Tax Liabilities | | | | | 10 885 | 59 164 | |
Depreciation Expense Property Plant Equipment | | | | | 133 397 | 75 514 | 148 705 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 69 324 | 5 414 | |
Disposals Property Plant Equipment | | | | | 69 324 | 48 472 | |
Distribution Costs | | | | | 115 653 | 72 355 | 267 903 |
Finished Goods | | | | | 283 293 | 470 701 | 1 802 122 |
Fixed Assets | 4 788 | 3 429 | 4 318 | 316 879 | 615 410 | 12 509 210 | 17 935 623 |
Further Operating Expense Item Component Total Operating Expenses | | | | | 291 613 | 151 597 | 527 867 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 103 680 | 96 987 | 83 603 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -150 986 | 63 416 | 436 615 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 160 447 | |
Gross Profit Loss | | | | | 7 702 388 | 4 295 279 | 8 472 168 |
Income From Related Parties | | | | | 966 393 | 179 716 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 68 666 | -557 520 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 5 864 | 2 979 | 4 469 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 133 397 | 75 514 | 148 705 |
Intangible Assets | | | | 88 864 | 118 698 | 129 267 | 147 369 |
Intangible Assets Gross Cost | | | | 124 693 | 160 391 | 173 939 | 196 510 |
Interest Expense On Bank Overdrafts | | | | | 114 | | |
Interest Payable Similar Charges Finance Costs | | | | | 114 | | |
Investments Fixed Assets | | | | 64 | 164 276 | 12 143 288 | 17 244 418 |
Investments In Group Undertakings | | | | 64 | 164 276 | 12 143 288 | 17 244 418 |
Loans Owed By Related Parties | | | | | 975 350 | | |
Merchandise | | | | | 6 750 | 16 316 | 37 724 |
Net Assets Liabilities Subsidiaries | | | | | -97 383 | -67 185 | -18 475 |
Net Current Assets Liabilities | -118 076 | 80 847 | 165 300 | 3 246 288 | 5 492 672 | -4 902 780 | -5 968 720 |
Number Shares Issued Fully Paid | | | | | 96 300 | 96 300 | 96 300 |
Operating Profit Loss | | | | | 2 357 596 | 1 983 868 | 2 815 369 |
Other Creditors | | | | 385 727 | 28 027 | 21 177 | 214 519 |
Other Deferred Tax Expense Credit | | | | | | 48 279 | -1 053 051 |
Other Interest Receivable Similar Income Finance Income | | | | | 487 | 319 | 855 |
Other Operating Income Format1 | | | | | 128 495 | 87 226 | |
Other Taxation Social Security Payable | | | | 10 017 | 106 343 | 23 165 | 112 771 |
Par Value Share | | | | | 0 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 59 683 | 50 402 | 139 939 |
Percentage Class Share Held In Subsidiary | | | | | | 100 | 100 |
Prepayments Accrued Income | | | | | 292 541 | 174 487 | 154 051 |
Profit Loss | | | | | 2 273 100 | 1 452 339 | 4 426 795 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 357 969 | 1 984 187 | 2 816 224 |
Profit Loss Subsidiaries | | | | | 97 293 | -30 198 | -78 904 |
Property Plant Equipment Gross Cost | | | | 753 245 | 921 803 | 896 122 | 1 352 008 |
Provisions | | | | | 111 115 | 108 845 | 101 687 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 148 279 | 122 000 | 168 009 | 101 687 |
Raw Materials | | | | | 752 497 | 1 101 728 | 3 227 181 |
Recoverable Value-added Tax | | | | | 106 002 | | 104 784 |
Social Security Costs | | | | | 348 446 | 203 959 | 439 106 |
Staff Costs Employee Benefits Expense | | | | | 3 377 686 | 1 965 584 | 4 417 316 |
Tax Decrease From Utilisation Tax Losses | | | | | 14 872 | | 452 627 |
Tax Expense Credit Applicable Tax Rate | | | | | 448 014 | 376 996 | 535 083 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -22 196 | 66 477 | 584 136 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 74 479 | 19 709 | 5 428 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 84 869 | 531 848 | -1 610 571 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 35 698 | 13 548 | 22 571 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 237 882 | 22 791 | 455 886 |
Total Assets Less Current Liabilities | -113 288 | 84 276 | 169 618 | 3 563 167 | 6 108 082 | 7 606 430 | 11 966 903 |
Total Current Tax Expense Credit | | | | | 84 869 | 483 569 | -557 520 |
Total Operating Lease Payments | | | | | 100 077 | 50 038 | 113 076 |
Trade Creditors Trade Payables | | | | 693 385 | 797 293 | 667 710 | 673 058 |
Trade Debtors Trade Receivables | | | | 661 733 | 112 047 | 633 840 | 1 580 326 |
Turnover Revenue | | | | | 10 382 992 | 6 377 332 | 16 134 300 |
Wages Salaries | | | | | 2 969 557 | 1 711 223 | 3 838 271 |
Work In Progress | | | | | 139 245 | 199 958 | 617 705 |
Creditors Due After One Year Total Noncurrent Liabilities | | 254 000 | | | | | |
Creditors Due Within One Year Total Current Liabilities | 185 910 | 70 695 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 6 708 | 6 708 | 9 356 | | | | |
Tangible Fixed Assets Depreciation | 1 920 | 3 279 | 5 038 | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 359 | | | | | |
Creditors Due After One Year | | 254 000 | 254 000 | | | | |
Creditors Due Within One Year | | 70 695 | 43 577 | | | | |
Tangible Fixed Assets Additions | | | 2 648 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 759 | | | | |