Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 032 758 | 1 120 525 | 1 702 275 | 931 893 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 256 045 | 1 308 197 | 941 085 | 1 203 410 | 1 071 683 | 30 211 | 1 039 252 | 1 494 465 |
Current Assets | 1 733 365 | 1 860 634 | 3 161 374 | 3 173 106 | 2 858 571 | 1 972 190 | 3 238 575 | 2 434 895 | 2 302 530 | 5 248 856 | 5 825 468 |
Debtors | 962 066 | 1 118 508 | 1 376 999 | 1 429 561 | 1 205 374 | 751 105 | 1 079 563 | 503 170 | 961 137 | 2 090 511 | 3 504 316 |
Net Assets Liabilities | | | | 931 893 | 1 660 248 | 1 332 496 | 2 052 523 | 2 110 009 | 1 783 051 | 2 288 836 | 2 161 352 |
Other Debtors | | | | | | | | 40 831 | 38 449 | 1 965 | |
Property Plant Equipment | | | | 89 601 | 78 834 | 79 664 | 59 707 | 50 656 | 126 545 | 177 538 | 551 762 |
Total Inventories | | | | 487 500 | 345 000 | 280 000 | 955 602 | 860 042 | 1 311 182 | 2 119 093 | 1 953 770 |
Cash Bank In Hand | 318 299 | 183 804 | 1 205 342 | 1 256 045 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 032 758 | 1 120 525 | 1 702 275 | 931 893 | | | | | | | |
Stocks Inventory | 453 000 | 558 322 | 579 033 | 487 500 | | | | | | | |
Tangible Fixed Assets | 37 459 | 17 672 | 83 329 | 89 601 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 1 032 757 | 1 120 524 | 1 702 274 | 931 892 | | | | | | | |
Shareholder Funds | 1 032 758 | 1 120 525 | 1 702 275 | 931 893 | | | | | | | |
|
Other Financial Data |
Audit-related Assurance Services Fees | | | | | | | | | | 34 808 | 17 854 |
Accrued Income | | | | | | | | | | | 98 868 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 73 479 | 85 851 | 88 138 | 108 095 | 126 877 | 132 004 | 182 630 | 308 294 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 51 511 | | 9 731 | 121 534 | 101 619 | 552 295 |
Administrative Expenses | | | | | | | | | | 2 196 391 | 2 884 394 |
Amounts Owed To Related Parties | | | | | | | | | | 318 | 320 |
Applicable Tax Rate | | | | | | | | | | 19 | 21 |
Average Number Employees During Period | | | | | 12 | 12 | 10 | 7 | 13 | 20 | 39 |
Balances With Banks | | | | | | | | | | 1 039 064 | 1 494 304 |
Bank Borrowings | | | | | | | | | | | 411 877 |
Bank Borrowings Overdrafts | | | | | | | | | | -1 311 230 | -1 923 428 |
Bank Overdrafts | | | | | | | | | 180 949 | 1 311 230 | 2 835 206 |
Cash Cash Equivalents | | | | | | | | | | 1 039 252 | 1 494 465 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | -150 738 | -271 978 | |
Cash On Hand | | | | | | | | | | 188 | 161 |
Comprehensive Income Expense | | | | | | | | | | 906 945 | 404 207 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | | | | | | 906 945 | 404 207 |
Corporation Tax Payable | | | | 233 432 | 248 178 | 60 280 | | | | | |
Cost Sales | | | | | | | | | | 12 605 181 | 14 503 267 |
Creditors | | | | 1 174 | 395 | 704 635 | 1 237 094 | 368 698 | 1 172 540 | 2 331 899 | 777 042 |
Current Tax For Period | | | | | | | | | | 243 429 | 55 459 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 29 720 | 69 080 |
Depreciation Amortisation Expense | | | | | | | | | | 50 626 | 174 388 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 86 215 | 199 880 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 13 907 | -23 564 | | | -23 425 | | -48 725 |
Disposals Property Plant Equipment | | | | | 20 344 | -48 394 | | | -40 518 | | -52 407 |
Dividend Per Share Interim | | | | | | | | | | 232 600 | 449 500 |
Dividends Paid | | | | | | | | | | -232 600 | -449 500 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -232 600 | -449 500 |
Finance Lease Liabilities Present Value Total | | | | 1 174 | 395 | 395 | | | | 25 356 | 365 165 |
Financial Liabilities | | | | | | | | | 1 172 540 | 2 306 543 | |
Fixed Assets | 37 459 | 17 672 | | | | | | 50 656 | 2 353 783 | 2 404 776 | 2 779 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 472 973 |
Further Revenue Item Component Total Revenue | | | | | | | | | | 4 000 | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | | | | | 25 429 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -2 494 142 | 479 581 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 129 373 | 286 722 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 807 911 | -165 323 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 18 318 |
Gross Profit Loss | | | | | | | | | | 3 376 768 | 3 453 558 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 209 204 | 27 422 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -121 240 | -156 985 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 26 279 | 25 851 | 19 957 | 18 782 | 28 552 | 50 626 | 174 389 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | 17 882 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 288 | 22 536 |
Interest Income On Bank Deposits | | | | | | | | | | 5 | |
Interest Paid Classified As Financing Activities | | | | | | | | | | -288 | -40 418 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 288 | 40 418 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 288 | 40 418 |
Interest Received Classified As Investing Activities | | | | | | | | | | 5 | |
Interest Received Classified As Operating Activities | | | | | | | | | | 5 | |
Investments Fixed Assets | | | | | | | | | 2 227 238 | 2 227 238 | 2 227 238 |
Investments In Subsidiaries | | | | | | | | | 2 227 238 | 2 227 238 | 2 227 238 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -204 720 | 382 899 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -101 619 | -530 295 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 185 099 | -9 589 |
Net Cash Generated From Operations | | | | | | | | | | 394 303 | 17 833 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 1 009 985 | 618 813 |
Net Current Assets Liabilities | 995 299 | 1 102 853 | 1 618 946 | 854 793 | 1 592 212 | 1 267 555 | 2 001 481 | 2 066 197 | 608 510 | 2 234 143 | 250 465 |
Number Shares Issued Fully Paid | | | | | | | | | | 1 | 1 |
Operating Profit Loss | | | | | | | | | | 1 180 377 | 569 164 |
Other Creditors | | | | | 34 076 | 12 146 | 6 811 | 8 080 | 14 549 | 17 646 | 96 863 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 5 | |
Other Inventories | | | | | | | | 860 042 | 1 311 182 | 2 119 093 | 1 953 770 |
Par Value Share | 1 | 1 | | 1 | | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | 28 168 | 399 844 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 43 363 | 52 603 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | 100 | 100 |
Prepayments | | | | | 29 994 | 25 269 | 47 346 | 3 023 | 100 704 | 89 549 | 113 871 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | 22 000 |
Profit Loss | | | | | | | | | | 738 385 | 322 016 |
Profit Loss Attributable To Owners Parent | | | | | | | | | | 906 945 | 404 207 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 180 094 | 528 746 |
Property Plant Equipment Gross Cost | | | | 163 080 | 164 685 | 167 802 | 167 802 | 177 533 | 258 549 | 360 168 | 860 056 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 11 327 | 10 403 | 14 723 | 8 665 | 6 844 | 6 702 | 18 184 | 91 071 |
Purchase Property Plant Equipment | | | | | | | | | | -101 619 | -552 295 |
Revenue From Sale Goods | | | | | | | | | | 15 977 949 | 17 956 825 |
Taxation Social Security Payable | | | | | 291 693 | 135 591 | 375 802 | 108 256 | 8 262 | 288 193 | 156 268 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 224 218 | 108 393 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -17 069 | -142 095 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 36 280 | 89 161 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 220 686 | 100 309 |
Total Assets Less Current Liabilities | 1 032 758 | 1 120 525 | 1 702 275 | 944 394 | 1 671 046 | 1 347 219 | 2 061 188 | 2 116 853 | 2 962 293 | 4 638 919 | 3 029 465 |
Total Borrowings | | | | | 395 | 395 | | | 180 949 | 25 356 | 777 042 |
Trade Creditors Trade Payables | | | | 954 967 | 937 892 | 556 503 | 854 481 | 252 362 | 1 490 260 | 1 394 832 | 1 811 745 |
Trade Debtors Trade Receivables | | | | 1 399 567 | 1 175 380 | 725 836 | 1 032 217 | 459 316 | 821 984 | 2 000 962 | 3 281 803 |
Turnover Revenue | | | | | | | | | | 15 981 949 | 17 956 825 |
Unpaid Contributions To Pension Schemes | | | | | | | | | | | 4 573 |
Company Contributions To Money Purchase Plans Directors | | | | | 10 423 | 76 821 | 9 247 | 393 | 20 746 | 3 180 | 11 328 |
Director Remuneration | | | | | 10 999 | 11 000 | 11 000 | 18 100 | 27 400 | 113 017 | 220 535 |
Accrued Liabilities | | | | 6 029 | 5 986 | | | | | | |
Creditors Due After One Year | | | | 1 174 | | | | | | | |
Creditors Due Within One Year | 738 066 | 757 781 | 1 542 428 | 2 318 313 | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 51 250 | 51 250 | | | | | | |
Increase Decrease In Property Plant Equipment | | | | | 21 949 | | | | | | |
Merchandise | | | | 487 500 | 345 000 | | | | | | |
Number Shares Allotted | 1 | 1 | | 1 | | | | | | | |
Other Taxation Social Security Payable | | | | 1 985 | | | | | | | |
Prepayments Accrued Income | | | | 29 994 | 29 994 | | | | | | |
Provisions For Liabilities Charges | | | | 11 327 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | | 7 521 | | 38 229 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 82 576 | 41 026 | 132 276 | 163 080 | | | | | | | |
Tangible Fixed Assets Depreciation | 45 117 | 23 354 | 48 947 | 73 479 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 064 | | 29 868 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 29 827 | | 5 336 | | | | | | | |
Tangible Fixed Assets Disposals | | 49 071 | | 7 425 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 21 949 | | | | | | |