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 | 1 148 833 | 2 306 708 | 2 066 270 | 2 084 196 | 617 201 |
Current Assets | 6 547 786 | 7 984 929 | 8 964 681 | 9 045 105 | 7 746 089 |
Debtors | 1 964 147 | 2 216 418 | 2 416 964 | 2 593 763 | 5 545 579 |
Net Assets Liabilities | 3 582 183 | 4 873 721 | 6 059 917 | 6 026 982 | 5 506 997 |
Other Debtors | 599 519 | 565 111 | 734 336 | 413 556 | 166 774 |
Property Plant Equipment | 339 152 | 346 740 | 339 801 | 281 036 | 256 573 |
Total Inventories | 3 434 806 | 3 461 803 | 4 481 447 | 4 367 146 | |
|
Other Financial Data |
Audit Fees Expenses | 13 600 | 13 600 | 40 000 | 44 000 | 45 100 |
Accrued Liabilities Deferred Income | 138 306 | 296 272 | 229 240 | 65 577 | 37 542 |
Accumulated Amortisation Impairment Intangible Assets | 166 242 | 87 207 | 242 080 | 327 427 | 417 841 |
Accumulated Depreciation Impairment Property Plant Equipment | 519 159 | 590 576 | 664 116 | 730 566 | 793 515 |
Additions Other Than Through Business Combinations Intangible Assets | | 415 010 | 207 163 | 43 531 | 32 551 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 79 005 | 66 601 | 7 685 | 38 486 |
Administrative Expenses | 2 410 464 | 2 086 564 | 1 783 882 | 1 563 231 | 1 741 452 |
Amortisation Expense Intangible Assets | 79 883 | 89 207 | 154 873 | 85 347 | |
Amortisation Impairment Expense Intangible Assets | 79 883 | 89 207 | 154 873 | 85 347 | 90 414 |
Amounts Owed By Group Undertakings | 32 521 | | 347 727 | 817 489 | 3 639 393 |
Amounts Owed To Group Undertakings | 1 875 072 | 2 095 674 | 2 105 821 | 2 273 577 | 2 045 907 |
Average Number Employees During Period | 43 | 40 | 40 | 39 | 29 |
Bank Borrowings Overdrafts | 21 316 | 51 277 | 80 529 | | 97 289 |
Banking Arrangements Classified As Cash Cash Equivalents | -21 316 | -51 277 | -80 529 | | -97 289 |
Bank Overdrafts | 21 316 | 51 277 | 80 529 | | 97 289 |
Cash Cash Equivalents Cash Flow Value | 1 127 517 | 2 255 431 | 1 985 741 | 2 084 196 | 519 912 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | -103 | | |
Cash Receipts From Sales Interests In Associates | | -58 248 | | | |
Corporation Tax Recoverable | | | | 355 002 | 833 216 |
Cost Sales | 9 226 761 | 10 739 386 | 11 204 171 | 10 402 500 | 8 545 506 |
Creditors | 1 875 072 | 2 095 674 | 2 105 821 | 2 273 577 | 2 045 907 |
Deferred Income | | | | | 27 467 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -14 020 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 30 928 | 58 589 | 13 330 | 25 427 | -14 020 |
Depreciation Expense Property Plant Equipment | 43 154 | 71 417 | 73 540 | 66 450 | |
Depreciation Impairment Expense Property Plant Equipment | 43 154 | 71 417 | 73 540 | 66 450 | 62 949 |
Distribution Costs | 751 883 | 866 875 | 1 014 217 | 1 081 041 | 917 819 |
Finance Lease Liabilities Present Value Total | 28 479 | | | | |
Finance Lease Payments Owing Minimum Gross | 28 479 | | | | |
Finished Goods Goods For Resale | 3 434 806 | 3 461 803 | 4 481 447 | 4 367 146 | 1 564 461 |
Fixed Assets | 556 808 | 890 199 | 935 653 | 835 072 | 752 746 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | -170 925 | -355 002 | -469 856 |
Further Item Interest Expense Component Total Interest Expense | | | | | -8 455 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -177 978 | 8 020 | 14 439 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 104 197 | 116 112 | 63 771 | 60 209 | 35 167 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -25 231 | 1 905 | -90 727 | 46 118 | 88 277 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 366 143 | -506 080 | 203 572 | -80 479 | 972 093 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -562 707 | 227 097 | 200 546 | -178 203 | 2 473 602 |
Gain Loss In Cash Flows From Change In Inventories | 343 640 | 26 997 | 1 019 644 | -114 301 | -2 783 837 |
Gross Profit Loss | 2 550 565 | 2 878 211 | 2 536 952 | 833 448 | |
Impairment Loss Reversal On Investments | | -25 174 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 170 925 | | -8 358 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 271 173 | -1 127 914 | | -98 455 | 1 564 284 |
Increase From Amortisation Charge For Year Intangible Assets | | 89 207 | 154 873 | 85 347 | 90 414 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 71 417 | 73 540 | 66 450 | 62 949 |
Intangible Assets | 217 655 | 543 458 | 595 748 | 553 932 | 496 069 |
Intangible Assets Gross Cost | 383 897 | 630 665 | 837 828 | 881 359 | 913 910 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 304 | 744 | | | |
Interest Income On Bank Deposits | | 1 774 | 58 | 195 | 299 |
Interest Paid Classified As Operating Activities | | | | -102 424 | -96 577 |
Interest Paid To Group Undertakings | 94 818 | 94 335 | 102 475 | 102 424 | 104 947 |
Interest Payable Similar Charges Finance Costs | 99 122 | 95 079 | 102 475 | 102 424 | 96 577 |
Interest Received Classified As Investing Activities | | -6 981 | -131 | -195 | -299 |
Investments Fixed Assets | 1 | 1 | 104 | 104 | 104 |
Investments In Subsidiaries | 1 | 1 | 104 | 104 | 104 |
Net Cash Flows From Used In Financing Activities | 54 442 | 28 479 | | | |
Net Cash Flows From Used In Investing Activities | 481 080 | 487 034 | | | |
Net Cash Flows From Used In Operating Activities | -264 349 | -1 643 427 | -4 046 | -149 476 | |
Net Cash Generated From Operations | -363 471 | -1 738 506 | -106 521 | -251 900 | 1 388 611 |
Net Current Assets Liabilities | 5 073 243 | 6 223 426 | 7 387 645 | 7 635 875 | 6 956 526 |
Net Finance Income Costs | | 6 981 | 131 | 195 | 299 |
Net Interest Paid Received Classified As Operating Activities | -99 122 | -95 079 | -102 475 | -102 424 | |
Operating Profit Loss | 306 306 | 1 413 051 | 1 301 870 | -260 281 | |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 168 242 | | | |
Other Disposals Intangible Assets | | 168 242 | | | |
Other Interest Income | | 5 207 | 73 | | |
Other Interest Receivable Similar Income Finance Income | | 6 981 | 131 | 195 | 299 |
Other Operating Income Format1 | 918 088 | 1 488 279 | 1 392 092 | 1 550 543 | 2 518 961 |
Other Provisions Balance Sheet Subtotal | 107 155 | 20 000 | 20 000 | 7 401 | 7 401 |
Other Taxation Social Security Payable | 41 814 | 39 796 | 49 684 | 48 161 | 46 426 |
Payments Finance Lease Liabilities Classified As Financing Activities | -54 442 | -28 479 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 75 401 | 62 017 | 62 783 | 66 460 | 63 317 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 74 246 | 68 038 | 75 444 | 74 468 | 65 256 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | 33 074 | | | |
Profit Loss | 176 256 | 1 291 538 | 1 186 196 | -32 935 | -519 985 |
Profit Loss On Ordinary Activities Before Tax | 207 184 | 1 350 127 | 1 028 601 | -362 510 | -1 003 861 |
Property Plant Equipment Gross Cost | 858 311 | 937 316 | 1 003 917 | 1 011 602 | 1 050 088 |
Provisions | 172 796 | 144 230 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 172 796 | 144 230 | | | |
Purchase Intangible Assets | -215 655 | -415 010 | -207 163 | -43 531 | -32 551 |
Purchase Property Plant Equipment | -265 425 | -79 005 | -66 601 | -7 685 | -38 486 |
Research Development Expense Recognised In Profit Or Loss | | 5 799 | | | |
Revenue From Royalties Licences Similar Items | 297 736 | 874 281 | 916 823 | 988 329 | 1 551 475 |
Social Security Costs | 125 864 | 128 307 | 138 223 | 134 733 | |
Staff Costs Employee Benefits Expense | 1 443 009 | 1 550 102 | 1 529 862 | 1 480 270 | 1 486 286 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 65 641 | 124 230 | 137 560 | 162 987 | 148 967 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 43 549 | 56 971 | 42 247 | | |
Tax Expense Credit Applicable Tax Rate | 39 365 | 256 524 | 227 910 | -68 877 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -140 777 | -176 660 | -355 002 | -484 295 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 33 035 | -1 196 | -4 359 | | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | 39 117 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 077 | 1 009 | 233 | 165 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 30 928 | 58 589 | -157 595 | -329 575 | -483 876 |
Total Assets Less Current Liabilities | 5 630 051 | 7 113 625 | 8 323 298 | 8 470 947 | 7 709 272 |
Total Borrowings | 21 316 | 51 277 | 80 529 | | 97 289 |
Total Increase Decrease In Provisions | | 87 155 | | 12 599 | |
Total Operating Lease Payments | 44 905 | 50 436 | 42 763 | 1 478 | |
Trade Creditors Trade Payables | 1 186 363 | 1 374 158 | 1 217 583 | 1 037 294 | 580 839 |
Trade Debtors Trade Receivables | 1 257 861 | 1 583 269 | 1 259 457 | 933 248 | 840 940 |
Turnover Revenue | 11 777 326 | 13 617 597 | 13 741 123 | 11 235 948 | |
Wages Salaries | 1 241 744 | 1 359 778 | 1 328 856 | 1 279 077 | 1 284 711 |
Company Contributions To Defined Benefit Plans Directors | 9 781 | 4 256 | 4 220 | 4 220 | |
Director Remuneration | 102 722 | 140 170 | 134 035 | 133 022 | 140 584 |
Director Remuneration Benefits Including Payments To Third Parties | 112 503 | 144 426 | 138 255 | 137 242 | 183 957 |