Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 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 | GBP | GBP |
Net Worth | 43 184 | 34 127 | 11 571 | 16 396 | 29 404 | 14 859 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | 760 | 51 | 768 | 56 026 | 24 213 | 44 285 | 53 275 |
Current Assets | 106 233 | 81 246 | 68 828 | 81 642 | 102 131 | 96 143 | 141 246 | 109 910 | 98 367 | 135 422 | 137 609 | 180 504 | 204 185 |
Debtors | 73 325 | 53 104 | 41 937 | 59 603 | 75 103 | 66 535 | 116 006 | 71 569 | 48 310 | 47 291 | 69 066 | 100 234 | 113 060 |
Net Assets Liabilities | | | | | | 14 859 | 10 867 | 19 002 | 33 208 | 30 947 | 44 578 | 82 523 | 111 591 |
Other Debtors | | | 4 997 | 0 | 181 | 0 | | | 700 | | | | |
Property Plant Equipment | | | | | | | 12 189 | 12 608 | 10 029 | 8 913 | 24 676 | 21 429 | 38 025 |
Total Inventories | | | | | | | 24 480 | 38 290 | 49 289 | 32 105 | 44 330 | 35 985 | 37 850 |
Bank Loans Overdrafts Within One Year | | | 19 028 | 2 921 | 34 | 11 109 | | | | | | | |
Cash Bank In Hand | 332 | 7 | 1 | 2 694 | 9 581 | 10 | | | | | | | |
Intangible Fixed Assets | 41 000 | 35 300 | 29 600 | 20 300 | 15 000 | 9 700 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 43 184 | 34 127 | 11 571 | 16 396 | 29 404 | 14 859 | | | | | | | |
Stocks Inventory | 32 576 | 28 135 | 26 890 | 19 345 | 17 447 | 29 598 | | | | | | | |
Tangible Fixed Assets | 19 296 | 13 128 | 22 953 | 15 216 | 21 596 | 18 819 | | | | | | | |
Trade Debtors | | | 36 940 | 59 603 | 74 922 | 64 975 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 | 20 | 20 | 20 | 20 | 20 | | | | | | | |
Profit Loss Account Reserve | 43 164 | 34 107 | 11 551 | 16 376 | 29 384 | 14 839 | | | | | | | |
Shareholder Funds | 43 184 | 34 127 | 11 571 | 16 396 | 29 404 | 14 859 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | 1 950 | 3 250 | 2 170 | 2 100 | 4 829 | 2 602 | 8 035 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 48 600 | 53 000 | 53 000 | 53 000 | 53 000 | 53 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | 39 323 | 42 215 | 44 794 | 46 947 | 42 000 | 47 795 | 38 697 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 2 553 |
Average Number Employees During Period | | | | | | | 7 | 7 | 10 | 9 | 10 | 11 | 10 |
Bank Borrowings Overdrafts | | | | | | | 25 229 | 13 327 | | 25 000 | 25 000 | 19 750 | 14 307 |
Corporation Tax Payable | | | | | | | 4 165 | 5 413 | 8 204 | 13 130 | 10 177 | 13 325 | 8 362 |
Creditors | | | | | | 34 373 | 30 561 | 15 932 | 13 460 | 25 000 | 25 000 | 19 750 | 27 311 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 9 682 | | 13 747 |
Disposals Property Plant Equipment | | | | | | | | | | | 10 751 | | 14 817 |
Finance Lease Liabilities Present Value Total | | | | | | | 1 037 | | | | | | |
Fixed Assets | 60 296 | 48 428 | 52 553 | 35 516 | 36 596 | 28 519 | 16 589 | 12 608 | 10 029 | 8 913 | 24 676 | 21 429 | 38 025 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 4 400 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 2 892 | 2 579 | 2 153 | 4 735 | 5 795 | 4 649 |
Intangible Assets | | | | | | | 4 400 | | | | | | |
Intangible Assets Gross Cost | | | | | | | 53 000 | 53 000 | 53 000 | 53 000 | 53 000 | 53 000 | |
Merchandise | | | | | | | 24 480 | 18 648 | 34 679 | 14 105 | 13 330 | 12 085 | 15 850 |
Net Current Assets Liabilities | -17 112 | -4 301 | -3 816 | 15 588 | 33 177 | 20 713 | 24 839 | 22 326 | 36 639 | 48 925 | 53 688 | 85 516 | 108 102 |
Number Shares Issued Fully Paid | | | | | | | | 20 | 20 | 20 | 20 | 20 | 20 |
Other Creditors | | | | | | | 1 831 | 1 831 | 1 864 | 9 154 | 6 209 | 6 835 | 4 015 |
Other Remaining Borrowings | | | | | | | | | | | | | 13 004 |
Other Taxation Social Security Payable | | | | | | | 1 813 | 73 | 98 | 54 | 2 584 | 51 | 3 301 |
Par Value Share | | | | | | | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | | 1 599 | 2 583 | 2 493 | 688 | | | |
Property Plant Equipment Gross Cost | | | | | | | 51 512 | 54 823 | 54 823 | 55 860 | 66 676 | 69 224 | 76 722 |
Provisions | | | | | | | | | | | | 4 672 | 7 225 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | 1 891 | 8 786 | 4 672 | 7 225 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 3 311 | | 1 037 | 21 567 | 2 548 | 22 315 |
Total Assets Less Current Liabilities | 43 184 | 44 127 | 48 737 | 51 104 | 69 773 | 49 232 | 41 428 | 34 934 | 46 668 | 57 838 | 78 364 | 106 945 | 146 127 |
Trade Creditors Trade Payables | | | | | | | 60 772 | 44 752 | 34 019 | 36 779 | 53 293 | 65 789 | 57 211 |
Trade Debtors Trade Receivables | | | | | | | 114 407 | 68 986 | 45 117 | 46 603 | 69 066 | 99 451 | 113 060 |
Work In Progress | | | | | | | | 19 642 | 14 610 | 18 000 | 31 000 | 23 900 | 22 000 |
Accruals Deferred Income Within One Year | | | 4 377 | 1 920 | 1 950 | 1 950 | | | | | | | |
Creditors Due After One Year Total Noncurrent Liabilities | 0 | 10 000 | 37 166 | 34 708 | 40 369 | 34 373 | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 123 345 | 85 547 | 72 644 | 66 054 | 68 954 | 75 430 | | | | | | | |
Fixtures Fittings Tools Equipment | | | 3 992 | 583 | 679 | 621 | | | | | | | |
Fixtures Fittings Tools Equipment Additions | | | | 443 | 213 | 50 | | | | | | | |
Fixtures Fittings Tools Equipment Cost Or Valuation | | | 8 779 | 1 915 | 2 128 | 2 178 | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation | | | 4 787 | 1 332 | 1 449 | 1 557 | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Charge For Period | | | | 673 | 117 | 108 | | | | | | | |
Fixtures Fittings Tools Equipment Depreciation Disposals | | | | 4 128 | 0 | 0 | | | | | | | |
Fixtures Fittings Tools Equipment Disposals | | | | 7 307 | 0 | 0 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 16 000 | 21 700 | 27 400 | 32 700 | 38 000 | 43 300 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 700 | | 5 300 | 5 300 | 5 300 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 57 000 | 57 000 | 57 000 | 53 000 | 53 000 | 53 000 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 8 621 | 34 708 | 40 369 | 34 373 | | | | | | | |
Other Creditors Due Within One Year | | | 1 060 | 1 873 | 1 878 | 1 867 | | | | | | | |
Plant Machinery | | | 6 065 | 6 450 | 6 394 | 5 431 | | | | | | | |
Plant Machinery Additions | | | | 1 295 | 947 | 0 | | | | | | | |
Plant Machinery Cost Or Valuation | | | 24 627 | 25 922 | 26 869 | 26 869 | | | | | | | |
Plant Machinery Depreciation | | | 18 562 | 19 472 | 20 475 | 21 438 | | | | | | | |
Plant Machinery Depreciation Charge For Period | | | | 910 | 1 003 | 963 | | | | | | | |
Prepayments Accrued Income Current Asset | | | | | 0 | 1 560 | | | | | | | |
Tangible Fixed Assets Additions | | | 15 995 | 1 738 | 10 977 | 2 050 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 53 312 | 53 088 | 59 083 | 47 162 | 58 139 | 60 189 | | | | | | | |
Tangible Fixed Assets Depreciation | 34 016 | 30 560 | 36 130 | 31 946 | 36 543 | 41 370 | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 1 560 | | 4 311 | 4 597 | 4 827 | | | | | | | |
Tangible Fixed Assets Depreciation Disposals | | -9 516 | | 8 495 | 0 | 0 | | | | | | | |
Tangible Fixed Assets Disposals | | -14 124 | 10 000 | 13 659 | 0 | 0 | | | | | | | |
Taxation Social Security Due Within One Year | | | 18 749 | 16 701 | 18 096 | 16 700 | | | | | | | |
Trade Creditors Within One Year | | | 29 430 | 42 639 | 46 996 | 43 804 | | | | | | | |
Bank Borrowings | | 10 000 | | | | | | | | | | | |
Creditors Due After One Year | | 10 000 | 37 166 | | | | | | | | | | |
Creditors Due Within One Year | | 85 547 | 72 644 | | | | | | | | | | |
Loans From Directors After One Year | | | 28 545 | | | | | | | | | | |
Number Shares Allotted | | | 1 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | | 20 | 20 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 5 570 | | | | | | | | | | |
Value Shares Allotted | | | 20 | | | | | | | | | | |