Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 89 531 | 617 283 | 702 938 | 1 045 947 | 830 763 |
Current Assets | 1 368 679 | 1 873 411 | 2 163 667 | 2 657 741 | 2 059 005 |
Debtors | 1 076 084 | 1 031 452 | 1 261 351 | 1 418 398 | 1 002 835 |
Net Assets Liabilities | 4 073 379 | 4 302 340 | 4 627 240 | 5 175 382 | 5 096 989 |
Other Debtors | | | | | 12 863 |
Property Plant Equipment | 5 996 814 | 5 590 252 | 5 601 504 | 5 942 218 | 6 028 387 |
Total Inventories | 203 064 | 224 676 | 199 378 | 193 396 | |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 5 500 | 7 400 | 9 720 |
Accrued Liabilities Deferred Income | 23 271 | 18 822 | 26 438 | 16 159 | 78 272 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 608 701 | 1 937 526 | 2 229 447 | 2 623 123 | 2 895 197 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 117 795 | 442 173 | 781 390 | 601 145 |
Administrative Expenses | 923 085 | 944 508 | 935 005 | 1 118 870 | 1 239 325 |
Average Number Employees During Period | 60 | 58 | 55 | 59 | 56 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 410 081 | 355 031 | 301 622 | 329 295 | 45 309 |
Cash Cash Equivalents Cash Flow Value | 89 531 | 617 283 | 702 938 | 1 045 947 | 830 763 |
Comprehensive Income Expense | -118 941 | 306 961 | 402 900 | 651 642 | 59 607 |
Corporation Tax Payable | | 25 426 | 80 926 | 91 801 | |
Corporation Tax Recoverable | | | 18 120 | | 24 767 |
Cost Sales | 8 432 834 | 7 889 620 | 8 460 100 | 10 476 023 | 9 678 800 |
Creditors | 669 629 | 476 028 | 517 815 | 456 087 | 426 092 |
Current Tax For Period | | 25 426 | 80 926 | 91 801 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 615 | 48 418 | 32 079 | 44 184 | 189 118 |
Depreciation Expense Property Plant Equipment | 149 419 | 74 165 | 83 828 | 111 083 | |
Depreciation Impairment Expense Property Plant Equipment | 366 497 | 370 362 | 379 221 | 419 576 | 464 462 |
Dividends Paid | 78 000 | 78 000 | 78 000 | 103 500 | 138 000 |
Dividends Paid Classified As Financing Activities | -78 000 | -78 000 | -78 000 | -103 500 | -138 000 |
Dividends Paid On Shares Interim | 78 000 | 78 000 | 78 000 | 103 500 | 138 000 |
Finance Lease Liabilities Present Value Total | 290 020 | 126 028 | 167 815 | 156 087 | 151 092 |
Finance Lease Payments Owing Minimum Gross | 515 983 | 356 708 | 336 838 | 361 114 | 391 556 |
Further Item Tax Increase Decrease Component Adjusting Items | -10 615 | 48 418 | 32 079 | 44 184 | -55 990 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 5 775 | | 5 340 | 5 340 | 92 425 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -186 164 | 18 221 | 58 466 | -211 715 | 491 337 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -96 535 | -44 632 | 211 779 | 175 167 | -440 330 |
Gain Loss In Cash Flows From Change In Inventories | 38 985 | 21 612 | -25 298 | -5 982 | 32 011 |
Gain Loss On Disposals Property Plant Equipment | -16 143 | 112 197 | -21 918 | -10 100 | |
Gross Profit Loss | 805 934 | 1 311 461 | 1 430 833 | 1 904 177 | |
Income From Related Parties | 262 965 | 76 467 | 18 832 | 30 074 | 21 165 |
Income Taxes Paid Refund Classified As Operating Activities | | | -25 426 | -62 806 | -91 801 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 8 647 | -527 752 | | -343 009 | 215 184 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -18 120 | | -24 767 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 370 362 | 379 221 | 419 576 | 464 462 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 553 | 1 530 | 92 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 23 659 | 11 302 | 9 613 | 4 697 | |
Interest Income On Bank Deposits | 30 | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 30 | | | | |
Interest Paid Classified As Operating Activities | | | | -13 097 | -23 717 |
Interest Payable Similar Charges Finance Costs | 34 612 | 21 232 | 18 105 | 13 097 | 23 717 |
Interest Received Classified As Investing Activities | -30 | | | -117 | -5 024 |
Key Management Personnel Compensation Total | 12 172 | 9 663 | 12 600 | 12 600 | 12 600 |
Net Cash Flows From Used In Financing Activities | 12 956 | 264 414 | | | |
Net Cash Flows From Used In Investing Activities | 492 459 | -148 397 | | | |
Net Cash Flows From Used In Operating Activities | -496 768 | -643 769 | -628 551 | -1 242 506 | |
Net Cash Generated From Operations | -531 380 | -665 001 | -672 082 | -1 272 813 | -638 623 |
Net Current Assets Liabilities | -952 039 | -461 699 | -74 185 | 161 295 | 110 260 |
Net Finance Income Costs | 30 | | | 117 | 5 024 |
Net Interest Paid Received Classified As Operating Activities | -34 612 | -21 232 | -18 105 | -13 097 | |
Operating Profit Loss | -94 974 | 402 037 | 515 890 | 879 751 | |
Other Creditors | 268 074 | 504 202 | 393 426 | 261 539 | 249 782 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 41 537 | 87 300 | 25 900 | 192 388 |
Other Disposals Property Plant Equipment | | 195 532 | 139 000 | 47 000 | 242 902 |
Other Interest Expense | 8 400 | 8 400 | 8 400 | 8 400 | 8 400 |
Other Interest Income | | | | 117 | 5 024 |
Other Interest Receivable Similar Income Finance Income | 30 | | | 117 | 5 024 |
Other Operating Income Format1 | 22 177 | 35 084 | 20 062 | 15 300 | 30 122 |
Other Remaining Borrowings | 30 165 | 32 635 | | | |
Other Taxation Social Security Payable | 180 433 | 208 423 | 206 493 | 200 946 | 209 747 |
Payments Finance Lease Liabilities Classified As Financing Activities | 120 617 | -159 275 | -19 870 | 69 872 | -15 154 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 28 021 | 34 301 | 34 645 | 41 085 | 41 829 |
Prepayments Accrued Income | 54 546 | 41 727 | 44 065 | 48 064 | 54 120 |
Proceeds From Sales Property Plant Equipment | -42 417 | -266 192 | -29 782 | -11 000 | -35 986 |
Profit Loss | -118 941 | 306 961 | 402 900 | 730 786 | 59 607 |
Profit Loss On Ordinary Activities Before Tax | -129 556 | 380 805 | 497 785 | 866 771 | 223 958 |
Property Plant Equipment Gross Cost | 7 605 515 | 7 527 778 | 7 830 951 | 8 565 341 | 8 923 584 |
Provisions For Liabilities Balance Sheet Subtotal | 301 767 | 350 185 | | | |
Purchase Property Plant Equipment | -534 906 | -117 795 | -442 173 | -781 390 | -601 145 |
Raw Materials Consumables | 203 064 | 224 676 | 199 378 | 193 396 | |
Repayments Borrowings Classified As Financing Activities | -55 573 | -27 139 | -32 635 | -50 000 | -25 000 |
Social Security Costs | 179 774 | 168 759 | 173 449 | 209 121 | |
Staff Costs Employee Benefits Expense | 1 996 301 | 1 900 147 | 1 908 158 | 2 182 552 | 2 189 396 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 301 767 | 350 185 | 382 264 | 426 448 | 615 566 |
Tax Expense Credit Applicable Tax Rate | -24 616 | 72 353 | 94 579 | 164 686 | 42 552 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -18 120 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 24 584 | -47 445 | -14 033 | -72 947 | 11 425 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 32 | 518 | 380 | 62 | 2 013 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -10 615 | 73 844 | 94 885 | 135 985 | 164 351 |
Total Assets Less Current Liabilities | 5 044 775 | 5 128 553 | 5 527 319 | 6 103 513 | 6 138 647 |
Total Borrowings | 2 168 569 | 1 704 265 | 1 698 384 | 2 048 540 | 1 562 036 |
Total Current Tax Expense Credit | | 25 426 | 62 806 | 91 801 | -24 767 |
Total Operating Lease Payments | 18 000 | 10 749 | 9 974 | 20 248 | |
Trade Creditors Trade Payables | 1 592 812 | 1 314 922 | 1 361 546 | 1 687 426 | 1 170 480 |
Trade Debtors Trade Receivables | 1 021 538 | 989 725 | 1 199 166 | 1 370 334 | 911 085 |
Transfers To From Retained Earnings Increase Decrease In Equity | 66 824 | 66 824 | 107 940 | 60 354 | 87 799 |
Turnover Revenue | 9 238 768 | 9 201 081 | 9 890 933 | 12 380 200 | |
Wages Salaries | 1 788 506 | 1 697 087 | 1 700 064 | 1 932 346 | 1 936 508 |
Company Contributions To Defined Benefit Plans Directors | 1 200 | 1 200 | 1 200 | 1 200 | |
Director Remuneration | | 9 663 | 12 600 | 12 600 | 12 600 |
Director Remuneration Benefits Including Payments To Third Parties | 13 372 | 10 863 | 13 800 | 13 800 | 14 200 |