Profit & Loss |
Date of Accounts |
2017-06-24 | 2018-06-30 | 2019-06-29 | 2020-06-27 | 2021-06-26 | 2022-06-25 | 2023-06-24 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 7 932 | 7 375 | 21 884 | 1 519 751 | 3 150 916 | 3 802 607 | 1 404 181 |
Current Assets | 30 924 | 50 321 | 5 640 473 | 8 307 781 | 9 380 727 | 9 129 277 | 10 156 506 |
Debtors | 22 992 | 42 946 | 5 618 589 | 6 253 429 | 6 229 811 | 5 326 670 | 8 752 325 |
Net Assets Liabilities | -3 513 137 | -4 873 204 | 532 967 | 17 538 173 | 17 032 616 | 15 829 918 | 14 029 042 |
Other Debtors | | | 5 600 126 | 5 880 132 | 4 491 064 | 4 330 123 | 4 180 515 |
Property Plant Equipment | 3 995 162 | 3 904 457 | 10 384 835 | 10 283 101 | 10 246 928 | 10 138 685 | 10 039 393 |
Total Inventories | | | | 534 601 | | | |
|
Other Financial Data |
Audit Fees Expenses | 16 440 | 16 440 | 16 440 | 25 000 | 25 000 | | |
Accrued Liabilities Deferred Income | 85 015 | 70 355 | 89 946 | 674 733 | 285 652 | 273 270 | 273 927 |
Accumulated Amortisation Impairment Intangible Assets | | | | 540 000 | 2 700 000 | 4 976 874 | 7 199 457 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 341 873 | 1 394 560 | 191 903 | 299 965 | 424 252 | 559 950 | 662 894 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 10 800 000 | 232 998 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 6 328 | 88 114 | | |
Administrative Expenses | 1 824 592 | 1 419 877 | 1 295 674 | 1 713 279 | 4 978 090 | 4 744 756 | 5 004 804 |
Amortisation Expense Intangible Assets | | | | 540 000 | 2 160 000 | | |
Amounts Owed By Group Undertakings | | | | 37 560 | 1 606 856 | | |
Amounts Owed By Related Parties | | | | | 1 606 856 | 771 098 | 4 387 974 |
Amounts Owed To Group Undertakings | 3 997 272 | 50 004 | 5 650 130 | 268 471 | 2 172 767 | 6 379 272 | 6 745 636 |
Average Number Employees During Period | | 10 | 10 | 14 | 52 | 45 | 46 |
Bank Borrowings | 2 618 511 | 2 444 353 | 2 255 204 | 2 139 152 | 1 475 237 | | |
Bank Borrowings Overdrafts | 2 430 645 | 2 444 353 | 2 255 204 | 2 139 152 | 44 444 | 40 000 | 36 028 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 58 728 | | |
Comprehensive Income Expense | | -1 360 067 | 5 406 171 | 17 005 206 | -505 557 | | -1 800 876 |
Cost Sales | | | | 1 247 794 | 2 392 228 | 3 689 359 | 4 171 686 |
Creditors | 2 784 072 | 179 753 | 724 032 | 8 895 269 | 4 957 240 | 850 241 | 600 978 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -103 738 | 2 890 | 2 423 | 3 015 | 15 008 | | 1 212 |
Depreciation Expense Property Plant Equipment | 94 319 | 90 705 | 87 867 | 108 062 | 124 287 | | |
Distribution Costs | | | | 889 251 | 2 698 815 | 2 755 119 | 3 440 376 |
Dividend Income | 3 561 | | | | | | |
Dividend Income From Group Undertakings | | | | 17 500 000 | | | |
Dividends Paid | 3 | | | | | | |
Dividends Paid On Shares | | | | 10 260 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | 39 207 | 26 572 | 35 015 |
Finance Lease Payments Owing Minimum Gross | | | | | 51 843 | | |
Finished Goods Goods For Resale | | | | 534 601 | | | |
Fixed Assets | 4 095 166 | 4 004 461 | 10 484 839 | 20 593 105 | 18 629 930 | 16 479 308 | 14 407 766 |
Further Item Creditors Component Total Creditors | | 179 753 | 724 032 | 6 756 117 | 4 873 589 | 783 669 | 529 935 |
Further Item Tax Increase Decrease Component Adjusting Items | 6 117 | -1 117 | | -19 944 | 15 008 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 27 250 | 27 250 | 27 250 | 20 000 | 46 456 | 20 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -1 264 | -42 248 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | 6 568 752 | | | | |
Government Grant Income | | | | 72 498 | 326 963 | | |
Gross Profit Loss | | | 265 000 | 1 728 113 | 5 581 867 | 4 274 576 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | 153 088 | 36 234 | 392 028 | | 260 950 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -19 944 | | -19 144 | -1 637 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 540 000 | 2 160 000 | 2 276 874 | 2 222 583 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 90 705 | 87 867 | 108 062 | 124 287 | 135 698 | 145 433 |
Intangible Assets | | | | 10 260 000 | 8 332 998 | 6 290 619 | 4 318 369 |
Intangible Assets Gross Cost | | | | 10 800 000 | 11 032 998 | 11 267 493 | 11 517 826 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 92 627 | 78 878 | 96 482 | 73 576 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 1 044 | | |
Interest Payable Similar Charges Finance Costs | 92 627 | 78 878 | 96 482 | 73 576 | 77 834 | 124 405 | 56 439 |
Investments Fixed Assets | 100 004 | 100 004 | 100 004 | 50 004 | 50 004 | 50 004 | 50 004 |
Investments In Group Undertakings Participating Interests | | | | | 50 004 | 50 004 | 50 004 |
Investments In Subsidiaries | | 100 004 | 100 004 | 50 004 | 50 004 | | |
Net Current Assets Liabilities | -4 836 691 | -8 707 482 | -9 081 899 | 6 025 527 | 3 952 152 | 793 077 | 1 076 642 |
Net Finance Income Costs | | | | 17 780 006 | 280 273 | | |
Number Shares Issued Fully Paid | | 85 200 | 85 200 | 85 200 | 85 200 | | |
Operating Profit Loss | -1 485 202 | -1 278 299 | -910 588 | -681 919 | -300 960 | -1 271 423 | |
Other Comprehensive Income Expense Before Tax | | | 6 415 664 | -36 234 | | | |
Other Creditors | 353 427 | 179 753 | 6 699 839 | 440 454 | 319 527 | 521 968 | 637 230 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 38 018 | 112 667 | | | | 42 489 |
Other Disposals Property Plant Equipment | | 38 018 | 113 174 | | | | 47 116 |
Other Distributions To Owners Decrease Increase In Equity | 8 202 601 | | | | | | |
Other Interest Expense | | | | 73 576 | 76 790 | | |
Other Interest Income | | | | 280 006 | 280 273 | | |
Other Interest Receivable Similar Income Finance Income | 3 561 | | | 17 780 006 | 280 273 | 173 986 | 2 120 |
Other Operating Income Format1 | 139 390 | 91 578 | 120 086 | 192 498 | 1 794 078 | 1 953 876 | 2 173 487 |
Other Taxation Social Security Payable | 37 013 | 27 924 | 27 127 | 191 412 | 30 495 | 87 156 | 43 458 |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 500 | 1 500 | -6 000 | 2 088 | 19 567 | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | |
Prepayments Accrued Income | 22 992 | 42 946 | 18 463 | 40 987 | 111 898 | | |
Profit Loss | -1 470 530 | -1 360 067 | -1 009 493 | 17 041 440 | -113 529 | -1 202 698 | -1 539 926 |
Profit Loss On Ordinary Activities Before Tax | -1 574 268 | -1 357 177 | -1 007 070 | 17 024 511 | -98 521 | -1 221 842 | -1 540 351 |
Property Plant Equipment Gross Cost | 5 337 035 | 5 299 017 | 10 576 738 | 10 583 066 | 10 671 180 | 10 698 635 | 10 702 287 |
Provisions For Liabilities Balance Sheet Subtotal | -12 460 | -9 570 | 145 941 | 185 190 | 592 226 | 592 226 | 854 388 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -1 177 857 | | | | |
Social Security Costs | 20 696 | 17 105 | 23 386 | 28 109 | 109 103 | | |
Staff Costs Employee Benefits Expense | 229 446 | 193 855 | 192 636 | 301 279 | 1 226 274 | | |
Tax Decrease From Utilisation Tax Losses | | | | 39 274 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 103 738 | -2 890 | -2 423 | | | | |
Tax Expense Credit Applicable Tax Rate | | -257 864 | -191 343 | 3 234 657 | -18 719 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | 259 818 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 4 031 | | |
Tax Increase Decrease From Effect Dividends From Companies | | | | -3 325 000 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 48 919 | 1 301 | | 123 132 | 410 400 | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 257 680 | 191 343 | | -395 712 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -103 738 | 2 890 | 2 423 | -16 929 | 15 008 | -19 144 | -425 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 27 455 | 50 768 |
Total Assets Less Current Liabilities | -741 525 | -4 703 021 | 1 402 940 | 26 618 632 | 22 582 082 | 17 272 385 | 15 484 408 |
Total Borrowings | 2 430 645 | 2 444 353 | 2 255 204 | 2 139 152 | 44 444 | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 5 390 895 | | | | |
Trade Creditors Trade Payables | 126 | 126 | 126 | 707 184 | 1 176 705 | 1 053 565 | 1 354 572 |
Trade Debtors Trade Receivables | | | | 294 750 | 131 891 | 225 449 | 183 836 |
Turnover Revenue | 200 000 | 50 000 | 265 000 | 2 975 907 | 7 974 095 | 7 963 935 | |
Wages Salaries | 207 250 | 175 250 | 175 250 | 271 082 | 1 097 604 | | |
Director Remuneration | | | 96 768 | 87 000 | 87 000 | | |