Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 152 267 | 295 023 | 209 220 | 503 328 |
Current Assets | 152 267 | 414 843 | 621 195 | 966 318 |
Debtors | | 119 820 | 411 975 | 462 990 |
Net Assets Liabilities | 954 907 | 1 589 710 | 1 817 615 | 2 017 595 |
Other Debtors | | 119 820 | | |
Property Plant Equipment | 1 805 466 | 1 621 817 | 1 434 937 | 1 283 078 |
Total Inventories | | 1 736 095 | 1 750 232 | 1 898 201 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 6 500 | 106 284 | 108 111 | 6 499 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 509 885 | 1 763 258 | 1 919 166 | 2 104 046 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 69 724 | 31 356 | 33 021 |
Administrative Expenses | | 2 605 653 | 2 430 713 | 2 586 898 |
Amounts Owed To Group Undertakings | 592 292 | 70 278 | | |
Bank Borrowings | 51 319 | | | |
Bank Borrowings Overdrafts | 51 319 | 138 795 | | |
Bank Overdrafts | | 138 795 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 22 283 | 16 712 | 12 534 | |
Cash Cash Equivalents | 152 267 | 295 023 | 209 220 | 754 178 |
Cash Cash Equivalents Cash Flow Value | | | 209 220 | 503 328 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | -119 820 | |
Cash Receipts From Sales Interests In Joint Ventures | | | -1 | |
Comprehensive Income Expense | | 267 661 | 708 746 | |
Corporation Tax Payable | 58 652 | 114 468 | | |
Corporation Tax Recoverable | | | 69 424 | 60 871 |
Cost Sales | | 5 812 401 | 5 444 778 | 5 724 399 |
Creditors | 124 633 | 108 643 | 49 051 | 47 005 |
Current Tax For Period | | 90 138 | -20 174 | |
Deferred Income | 124 633 | 108 643 | 92 872 | 77 276 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -13 224 | -13 848 | -30 367 |
Dividend Income From Joint Ventures | | | 5 589 | |
Dividends Paid Classified As Financing Activities | -520 000 | -240 000 | -460 000 | -600 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | -460 000 | -600 000 |
Dividends Received Classified As Investing Activities | | -760 000 | -460 000 | -600 000 |
Finance Lease Liabilities Present Value Total | 13 921 | 6 580 | | |
Finance Lease Payments Owing Minimum Gross | 13 921 | 6 580 | | |
Fixed Assets | 1 805 468 | 1 621 819 | 1 434 938 | 1 283 079 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | -5 589 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -44 | -298 |
Gain Loss On Disposals Property Plant Equipment | | | -3 861 | |
Government Grant Income | | 274 527 | 256 256 | 1 625 |
Gross Profit Loss | | | 2 702 450 | 2 304 273 |
Impairment Loss Reversal On Investments | | | 1 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -89 100 | -60 871 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -128 193 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 253 373 | 197 925 | 184 880 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 709 | 1 677 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | 12 308 | 1 568 | 9 979 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 621 | 720 | |
Interest Income On Bank Deposits | | 792 | 1 515 | |
Interest Paid Classified As Operating Activities | | -1 821 | -1 310 | -9 979 |
Interest Payable Similar Charges Finance Costs | | 1 821 | 1 310 | 9 979 |
Interest Received Classified As Investing Activities | | -760 | -1 515 | |
Investments | 2 | 2 | 1 | |
Investments Fixed Assets | 2 | 2 | 1 | 1 |
Investments In Joint Ventures | 1 | 1 | | |
Investments In Subsidiaries | 1 | 1 | 1 | 1 |
Net Cash Generated From Operations | | 127 978 | 99 316 | -388 000 |
Net Current Assets Liabilities | -602 261 | 186 977 | | |
Net Finance Income Costs | | 760 760 | 465 589 | 600 000 |
Operating Profit Loss | | | 543 983 | -265 229 |
Other Cash Inflow Outflow Classified As Investing Activities | | | -5 589 | |
Other Creditors | | 11 559 | 11 300 | 15 820 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 42 017 | |
Other Disposals Property Plant Equipment | | | 62 328 | |
Other Interest Receivable Similar Income Finance Income | | 792 | 7 104 | |
Other Remaining Borrowings | | 453 675 | 90 | 1 037 825 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 3 960 | 2 190 | 1 200 | 1 200 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | | 185 363 | 186 675 | 180 933 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | 1 | |
Proceeds From Sales Property Plant Equipment | | | -16 450 | |
Profit Loss | 82 746 | 874 803 | 687 905 | 799 980 |
Profit Loss On Ordinary Activities Before Tax | | | 546 531 | -275 208 |
Property Plant Equipment Gross Cost | 3 315 351 | 3 385 075 | 3 354 103 | 3 387 124 |
Provisions For Liabilities Balance Sheet Subtotal | 123 667 | 110 443 | | |
Purchase Other Long-term Assets Classified As Investing Activities | | -119 820 | | |
Purchase Property Plant Equipment | | -69 724 | -31 356 | -33 021 |
Share Other Comprehensive Income Associates Joint Ventures Accounted For Using Equity Method Before Tax | | -66 511 | | |
Social Security Costs | | 237 734 | 223 251 | 242 099 |
Staff Costs Employee Benefits Expense | 3 960 | 2 190 | 1 200 | 1 200 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 110 443 | 96 595 | 107 521 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -10 770 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -145 650 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 8 741 | 8 826 | 8 827 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 837 | | 1 502 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 24 424 | -21 047 | 10 926 |
Total Assets Less Current Liabilities | 1 203 207 | 1 808 796 | | |
Total Borrowings | | 592 470 | 90 | 1 037 825 |
Total Current Tax Expense Credit | | 90 138 | -148 367 | |
Trade Creditors Trade Payables | 1 807 | 631 762 | 1 332 384 | 1 303 175 |
Trade Debtors Trade Receivables | | 2 476 194 | 2 329 134 | 2 401 680 |
Turnover Revenue | | 8 544 395 | 8 147 228 | 8 028 672 |
Wages Salaries | | 2 700 024 | 2 579 207 | 2 865 862 |