Profit & Loss |
Date of Accounts |
2022-06-30 | 2023-06-30 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 3 910 035 | 4 152 328 |
Current Assets | 6 582 957 | 6 749 774 |
Debtors | 834 692 | 926 792 |
Net Assets Liabilities | 4 939 128 | 4 923 685 |
Other Debtors | 13 750 | 13 750 |
Total Inventories | 1 838 230 | 1 670 654 |
|
Other Financial Data |
Audit Fees Expenses | 32 000 | 44 000 |
Director Remuneration | 165 000 | 355 127 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 |
Accrued Liabilities Deferred Income | 131 334 | 308 619 |
Accumulated Amortisation Impairment Intangible Assets | 1 853 | 3 533 |
Accumulated Depreciation Impairment Property Plant Equipment | 26 811 | 31 878 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -5 807 |
Administrative Expenses | 8 124 383 | 8 499 475 |
Amortisation Expense Intangible Assets | 1 271 | 1 680 |
Amounts Owed By Group Undertakings | | 944 |
Amounts Owed To Group Undertakings | 106 | 106 |
Applicable Tax Rate | 19 | 21 |
Average Number Employees During Period | 153 | 171 |
Cash Cash Equivalents Cash Flow Value | 3 910 035 | |
Cash Receipts From Government Grants | -34 713 | |
Corporation Tax Payable | 171 713 | 264 414 |
Cost Sales | 7 903 040 | 8 642 347 |
Creditors | 2 211 919 | 2 400 829 |
Current Tax For Period | 171 713 | 262 522 |
Depreciation Amortisation Expense | 174 512 | 178 339 |
Depreciation Expense Property Plant Equipment | 173 241 | 174 593 |
Description Changes In Applicable Tax Rates | | 21 |
Dividends Paid | 12 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | -12 000 | -1 000 000 |
Dividends Paid On Shares Interim | 12 000 | 1 000 000 |
Fixed Assets | 677 755 | 678 598 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -58 120 | -9 550 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 910 670 | 3 794 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 266 145 | -346 097 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -301 107 | -101 651 |
Gain Loss On Disposal Assets Income Statement Subtotal | -103 420 | |
Gain Loss On Disposals Property Plant Equipment | -103 420 | |
Gross Profit Loss | 8 792 427 | 9 740 747 |
Income Taxes Paid Refund Classified As Operating Activities | -19 342 | -169 821 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 662 267 | 242 293 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 556 939 | -167 576 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 680 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 5 067 |
Intangible Assets | 10 857 | 26 650 |
Intangible Assets Gross Cost | 12 710 | 23 015 |
Investments Fixed Assets | 291 | 291 |
Investments In Group Undertakings | 291 | 291 |
Merchandise | 1 838 230 | 1 670 654 |
Net Assets Liabilities Subsidiaries | 1 | 1 |
Net Cash Flows From Used In Financing Activities | 1 901 497 | 548 144 |
Net Cash Flows From Used In Investing Activities | 95 503 | 179 181 |
Net Cash Flows From Used In Operating Activities | -334 733 | -969 618 |
Net Cash Generated From Operations | -354 075 | -1 139 439 |
Net Current Assets Liabilities | 4 371 038 | 4 348 945 |
Net Interest Received Paid Classified As Investing Activities | -948 | |
Number Shares Issued Fully Paid | | 2 800 000 |
Operating Profit Loss | 702 757 | 1 241 272 |
Other Creditors | 42 176 | 94 781 |
Other Deferred Tax Expense Credit | 7 737 | -5 807 |
Other Interest Receivable Similar Income Finance Income | 948 | |
Other Operating Income Format1 | 34 713 | |
Other Taxation Social Security Payable | 99 651 | 105 453 |
Par Value Share | | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 53 543 | 56 784 |
Percentage Class Share Held In Subsidiary | | 100 |
Prepayments Accrued Income | 769 350 | 637 943 |
Proceeds From Borrowings Classified As Financing Activities | 2 000 000 | |
Proceeds From Sales Property Plant Equipment | -6 363 | |
Profit Loss | 524 255 | 984 557 |
Profit Loss On Ordinary Activities Before Tax | 703 705 | 1 241 272 |
Property Plant Equipment Gross Cost | 31 920 | 1 455 544 |
Provisions | 109 665 | 103 858 |
Provisions For Liabilities Balance Sheet Subtotal | 109 665 | 103 858 |
Purchase Intangible Assets | -6 890 | -39 020 |
Purchase Property Plant Equipment | -95 908 | -140 161 |
Recoverable Value-added Tax | 41 098 | 35 965 |
Social Security Costs | 348 969 | 360 535 |
Staff Costs Employee Benefits Expense | 4 148 724 | 4 443 144 |
Tax Expense Credit Applicable Tax Rate | 133 704 | 254 461 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -27 414 | 6 430 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 65 423 | 1 631 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 179 450 | 256 715 |
Total Additions Including From Business Combinations Intangible Assets | | 10 305 |
Total Additions Including From Business Combinations Property Plant Equipment | | 47 071 |
Total Assets Less Current Liabilities | 5 048 793 | 5 027 543 |
Trade Creditors Trade Payables | 1 749 269 | 1 167 480 |
Trade Debtors Trade Receivables | | 238 190 |
Turnover Revenue | 16 695 467 | 18 383 094 |
Wages Salaries | 3 746 212 | 4 025 825 |