Profit & Loss |
Date of Accounts |
2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 6 696 349 | 9 107 147 | 914 970 | 1 841 168 |
Current Assets | 10 054 835 | 13 585 705 | 6 479 763 | 8 495 395 |
Debtors | 1 955 760 | 3 248 648 | 3 888 231 | 4 673 161 |
Net Assets Liabilities | 11 153 710 | 13 831 352 | 5 446 724 | 7 225 710 |
Other Debtors | 237 552 | 1 597 | 79 627 | 792 600 |
Property Plant Equipment | 2 742 188 | 2 578 354 | 1 929 398 | 1 618 051 |
Total Inventories | 1 402 726 | 1 229 910 | 1 676 562 | |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | 6 750 | 8 500 | 37 500 |
Accrued Liabilities Deferred Income | 694 986 | 805 219 | 1 232 631 | 1 088 781 |
Accumulated Amortisation Impairment Intangible Assets | 26 178 | 287 611 | 401 135 | 481 334 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 511 383 | 2 533 018 | 2 626 253 | 2 809 902 |
Additions Other Than Through Business Combinations Intangible Assets | | | 229 746 | 123 988 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 693 547 | 901 927 | 162 028 |
Administrative Expenses | 6 474 665 | 6 585 249 | 7 315 986 | 8 154 201 |
Amortisation Expense Intangible Assets | 3 683 | 3 682 | 113 524 | |
Amortisation Impairment Expense Intangible Assets | 3 683 | 3 682 | | |
Amounts Owed By Associates Joint Ventures Participating Interests | 90 751 | 93 918 | | |
Average Number Employees During Period | 183 | 183 | 195 | 193 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 18 991 | 12 480 | 5 969 | |
Cash Cash Equivalents Cash Flow Value | 6 696 349 | 9 107 147 | | |
Cash Receipts From Sales Interests In Associates | -218 800 | | | |
Corporation Tax Payable | 212 374 | 381 491 | 153 148 | |
Corporation Tax Recoverable | | | | 82 357 |
Cost Sales | 6 137 382 | 7 758 192 | 9 254 622 | 10 079 827 |
Creditors | 6 076 | 2 498 350 | 3 038 778 | 2 820 508 |
Current Tax For Period | 212 374 | 381 491 | 353 148 | 425 000 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 370 | 52 555 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 45 762 | 66 539 | 205 529 | -84 511 |
Depreciation Expense Property Plant Equipment | 445 815 | 438 149 | 366 171 | |
Depreciation Impairment Expense Property Plant Equipment | 452 326 | 444 660 | | |
Dividends Paid | 200 000 | 220 000 | 10 500 000 | |
Dividends Paid Classified As Financing Activities | -200 000 | -220 000 | | |
Dividends Paid On Shares Final | 200 000 | 220 000 | | |
Dividends Paid On Shares Interim | | 220 000 | 10 500 000 | |
Finance Lease Liabilities Present Value Total | 13 090 | 7 013 | | |
Finance Lease Payments Owing Minimum Gross | 13 200 | 7 013 | | |
Finished Goods Goods For Resale | 443 800 | 334 439 | 566 774 | 407 253 |
Fixed Assets | 2 771 326 | 2 922 979 | 2 390 250 | 1 893 531 |
Further Item Tax Increase Decrease Component Adjusting Items | 2 269 | -154 | -67 703 | -39 003 |
Future Finance Charges On Finance Leases | 110 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 354 701 | 250 745 | 2 221 948 | 1 658 192 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 13 846 | -88 006 | 51 389 | -25 534 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 252 580 | -775 302 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 227 947 | 1 292 888 | | |
Gain Loss In Cash Flows From Change In Inventories | 128 248 | -172 816 | | |
Gain Loss On Disposals Property Plant Equipment | 34 431 | 31 878 | 60 363 | |
Government Grant Income | | 156 744 | 30 935 | |
Gross Profit Loss | 8 909 561 | 9 632 468 | 9 706 602 | |
Impairment Loss Intangible Assets | | | | 31 582 |
Income Taxes Paid Refund Classified As Operating Activities | -224 580 | -212 374 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 12 286 | -40 505 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 682 | 113 524 | 48 617 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 444 660 | 372 682 | 473 375 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 31 582 |
Intangible Assets | 29 042 | 344 529 | 460 751 | 275 480 |
Intangible Assets Gross Cost | 55 220 | 632 140 | 861 886 | 756 814 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 986 | | | |
Interest Income On Bank Deposits | 12 611 | 37 324 | 897 | 24 601 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 12 611 | 37 324 | | |
Interest Payable Similar Charges Finance Costs | 986 | | | |
Interest Received Classified As Investing Activities | -12 611 | -37 324 | | |
Investments Fixed Assets | 96 | 96 | 101 | |
Investments In Subsidiaries | 96 | 96 | 101 | |
Net Assets Liabilities Subsidiaries | | 100 | 1 | |
Net Cash Flows From Used In Operating Activities | -3 478 027 | -2 848 499 | | |
Net Cash Generated From Operations | -3 703 593 | -3 060 873 | | |
Net Current Assets Liabilities | 8 500 903 | 11 087 355 | 3 440 985 | 5 674 887 |
Net Finance Income Costs | 12 611 | 37 324 | | |
Net Interest Paid Received Classified As Operating Activities | -986 | | | |
Operating Profit Loss | 2 434 896 | 3 203 963 | 2 421 551 | |
Other Creditors | 30 208 | 33 585 | 131 464 | 132 180 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 595 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 423 025 | 279 447 | 289 726 |
Other Disposals Intangible Assets | | 595 | | 229 060 |
Other Disposals Property Plant Equipment | | 1 835 746 | 1 457 648 | 289 726 |
Other Interest Receivable Similar Income Finance Income | 12 611 | 37 324 | 897 | 24 601 |
Other Operating Income Format1 | | 156 744 | 30 935 | |
Other Provisions Balance Sheet Subtotal | | | | 42 708 |
Other Taxation Social Security Payable | 207 129 | 382 470 | 470 224 | 231 481 |
Payments Finance Lease Liabilities Classified As Financing Activities | -14 515 | -6 077 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 213 905 | 394 442 | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 |
Prepayments Accrued Income | 112 866 | 154 354 | 191 292 | 306 905 |
Proceeds From Sales Property Plant Equipment | -45 896 | -444 599 | | |
Profit Loss | 2 188 385 | 2 578 473 | 2 115 372 | 1 778 986 |
Profit Loss On Ordinary Activities Before Tax | 2 446 521 | 3 026 503 | 2 686 335 | 2 078 970 |
Property Plant Equipment Gross Cost | 6 253 571 | 5 111 372 | 4 555 651 | 4 427 953 |
Purchase Property Plant Equipment | -605 538 | -693 547 | | |
Raw Materials Consumables | 958 926 | 895 471 | 1 109 788 | |
Research Development Expense Recognised In Profit Or Loss | 53 383 | 123 293 | 120 041 | |
Social Security Costs | 481 966 | 501 827 | | |
Staff Costs Employee Benefits Expense | 6 115 969 | 6 434 268 | 7 081 543 | 7 333 968 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 112 443 | 178 982 | 384 511 | 300 000 |
Tax Expense Credit Applicable Tax Rate | 464 839 | 575 036 | 510 404 | 426 189 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -209 012 | -142 107 | | -32 249 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -4 355 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 92 283 | -14 926 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 40 | 11 678 | 13 741 | 906 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 258 136 | 448 030 | 570 963 | 299 984 |
Total Assets Less Current Liabilities | 11 272 229 | 13 691 165 | 5 831 235 | 7 568 418 |
Total Current Tax Expense Credit | | 381 491 | 365 434 | 384 495 |
Total Operating Lease Payments | 315 378 | 368 665 | 511 497 | |
Trade Creditors Trade Payables | 402 221 | 888 572 | 1 051 311 | 1 368 066 |
Trade Debtors Trade Receivables | 1 514 591 | 2 998 779 | 3 617 312 | 3 491 299 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | -35 684 | |
Turnover Revenue | 15 046 943 | 17 390 660 | 18 961 224 | |
Wages Salaries | 5 420 098 | 5 537 999 | | |
Company Contributions To Defined Benefit Plans Directors | 80 000 | 80 000 | | |
Director Remuneration | 191 714 | 220 142 | 243 911 | 17 195 |
Director Remuneration Benefits Including Payments To Third Parties | 271 714 | 300 142 | | |