Profit & Loss |
Date of Accounts |
2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 802 205 | 972 211 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 819 975 | 934 922 | 197 800 | 146 941 | 186 202 | 372 441 | 1 226 795 | 884 065 | 201 479 |
Current Assets | 5 185 780 | 5 263 604 | 5 077 975 | 5 385 881 | 5 337 699 | 7 329 648 | 7 381 951 | 10 764 355 | 10 785 275 | 13 059 516 |
Debtors | 1 033 921 | 1 204 784 | 1 166 666 | 1 630 970 | 1 255 733 | 2 179 365 | 1 769 865 | 3 371 267 | 2 937 186 | 3 755 143 |
Net Assets Liabilities | | 972 211 | 541 267 | 672 020 | 870 457 | 1 023 776 | 935 628 | 1 751 675 | 2 430 743 | 3 101 140 |
Other Debtors | 311 305 | 168 445 | 65 567 | 275 620 | 252 695 | 477 930 | 642 909 | 16 129 | 253 329 | 115 191 |
Property Plant Equipment | | 2 207 921 | 1 643 179 | 1 474 107 | 1 346 611 | 1 399 916 | 1 422 414 | 1 220 026 | 1 271 995 | 1 363 229 |
Total Inventories | | 3 238 845 | 2 976 387 | 3 557 111 | 3 935 025 | 4 964 081 | 5 239 645 | 6 166 293 | 6 964 024 | |
Cash Bank In Hand | 1 070 494 | 819 975 | | | | | | | | |
Stocks Inventory | 3 081 365 | 3 238 845 | | | | | | | | |
Tangible Fixed Assets | 1 706 521 | 2 207 921 | | | | | | | | |
Trade Debtors | 547 583 | 695 105 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 30 000 | 30 000 | | | | | | | | |
Profit Loss Account Reserve | 530 530 | 700 536 | | | | | | | | |
Shareholder Funds | 802 205 | 972 211 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 20 000 | 20 000 | 16 000 | 16 000 | 16 500 | 16 500 | 19 000 | 20 500 | 23 000 |
Accrued Liabilities Deferred Income | | 94 522 | 410 475 | 268 596 | 188 617 | 59 160 | 71 095 | 144 392 | 107 496 | 256 799 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | 19 492 | 70 840 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 281 603 | 1 299 646 | 1 646 261 | 1 823 036 | 1 956 461 | 1 591 756 | 1 515 239 | 1 772 077 | 2 007 854 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 147 564 | 65 605 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 526 763 | 177 543 | 285 689 | 249 590 | 333 985 | 200 023 | 403 197 | 433 979 |
Administrative Expenses | 3 107 888 | 3 329 571 | 4 020 534 | 4 210 935 | 3 657 573 | 3 935 667 | 3 843 183 | 3 617 919 | 4 226 394 | 4 575 410 |
Amortisation Expense Intangible Assets | | | | | | | | | 19 492 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 19 492 | 51 348 |
Amounts Owed By Group Undertakings | | | | | 32 054 | 32 054 | 32 054 | 1 047 677 | 1 118 301 | 1 037 307 |
Amounts Owed To Group Undertakings | | | | | | | | 2 531 | 2 531 | 114 711 |
Average Number Employees During Period | | 67 | 65 | 69 | 65 | 73 | 75 | 71 | 73 | 85 |
Bank Borrowings | | 329 953 | | 249 479 | 238 523 | 408 857 | 927 934 | 920 454 | 695 495 | 431 182 |
Bank Borrowings Overdrafts | 136 865 | 277 643 | | 249 479 | 238 523 | 408 857 | 808 896 | 691 912 | 431 455 | 261 090 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | -262 144 |
Bank Overdrafts | 65 536 | 52 310 | | | | | | | | 262 144 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 207 354 | 273 075 | 191 008 | 129 318 | 189 510 | 181 585 | 247 656 | 231 361 | 375 206 |
Cash Cash Equivalents Cash Flow Value | | | | | 146 941 | 186 202 | 372 441 | 1 226 795 | 884 065 | -60 665 |
Corporation Tax Payable | | 99 282 | 78 595 | 197 042 | 207 441 | 185 568 | 195 466 | 361 419 | 225 599 | 329 000 |
Corporation Tax Recoverable | | | 26 865 | | | | | | | |
Cost Inventories Recognised As Expense Gross | | 8 981 247 | 9 299 153 | | | | | | | |
Cost Sales | 8 471 974 | 8 981 247 | 9 299 153 | 11 628 661 | 10 517 663 | 11 656 031 | 10 919 616 | 12 943 847 | 13 910 822 | 17 500 774 |
Creditors | | 421 572 | 187 537 | 111 158 | 95 035 | 160 017 | 192 039 | 875 705 | 576 411 | 517 462 |
Current Tax For Period | | 98 472 | 78 553 | 197 000 | 228 696 | 118 530 | 90 000 | 361 419 | 258 650 | 346 144 |
Debt Securities Held | | 1 085 759 | 837 043 | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 73 000 | 72 000 | -30 000 | -6 000 | -50 000 | -45 000 | 81 000 | -75 000 | 100 000 |
Depreciation Expense Property Plant Equipment | | 148 760 | 215 788 | 269 794 | 248 017 | 190 848 | 227 482 | 343 895 | 293 203 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 190 848 | 227 482 | 343 895 | 293 203 | 321 480 |
Distribution Costs | 1 896 989 | 2 070 712 | 2 217 123 | 3 250 359 | 2 890 448 | 2 795 150 | 2 819 782 | 2 455 559 | 2 828 212 | 3 876 681 |
Dividends Paid | | 495 186 | 595 186 | 504 936 | 501 000 | 504 000 | 453 000 | 480 000 | 480 000 | 665 000 |
Dividends Paid Classified As Financing Activities | | -495 186 | -595 186 | -504 936 | -501 000 | -504 000 | -453 000 | -480 000 | -480 000 | -665 000 |
Dividends Paid On Shares Interim | | | | | | 504 000 | 453 000 | 480 000 | 480 000 | 665 000 |
Equity Securities Held | | 365 872 | | | | | | | | |
Finance Lease Liabilities Present Value Total | | 143 929 | 187 537 | 111 158 | 95 035 | 160 017 | 192 039 | 183 793 | 144 956 | 256 372 |
Finance Lease Payments Owing Minimum Gross | | 198 600 | 259 803 | 169 210 | 122 210 | 213 552 | 244 515 | 243 645 | 200 653 | 339 178 |
Finished Goods Goods For Resale | 3 081 365 | 3 238 845 | 2 976 387 | 3 557 111 | 3 935 025 | 4 964 081 | 5 239 645 | 6 166 293 | 6 964 024 | 9 102 894 |
Fixed Assets | 2 072 393 | 2 573 793 | 1 643 179 | | | | | 1 220 026 | 1 400 067 | 1 505 558 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -127 552 | 329 953 | -249 479 | 10 956 | -170 334 | -519 077 | 7 480 | 224 959 | 264 313 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 51 301 | 23 564 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | -92 983 | | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | -11 308 | -12 819 | 6 000 | 83 | -6 | -45 000 | 81 000 | -13 050 | 100 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 4 629 615 | 4 879 773 | 4 805 512 | 4 338 003 | 2 926 342 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -3 525 | -78 983 | -41 327 | 8 619 | -13 045 | -11 350 | 5 530 | -8 434 | -26 942 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -1 702 132 | 351 989 | -2 025 366 | -100 664 | -1 369 578 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -409 500 | 1 601 402 | -434 081 | 817 957 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 1 029 056 | 275 564 | 926 648 | 797 731 | 2 138 870 |
Gain Loss On Disposals Property Plant Equipment | | -4 354 | -3 814 | -780 | 5 509 | -239 | -2 844 | -6 511 | 1 025 | |
Gross Profit Loss | 5 703 863 | 6 253 825 | 6 709 167 | 8 245 468 | 7 466 614 | 7 471 837 | 6 837 240 | 7 551 230 | 8 435 073 | |
Income Taxes Paid Refund Classified As Operating Activities | | -159 190 | -126 105 | -51 688 | -218 297 | -140 403 | -80 102 | -195 466 | -394 470 | -242 743 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 250 519 | -114 947 | 737 122 | | -39 261 | -186 239 | | 342 730 | 944 730 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | 19 492 | 51 348 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 248 644 | 346 615 | 277 437 | 190 848 | 227 482 | 343 895 | 293 203 | 321 480 |
Intangible Assets | | | | | | | | | 128 072 | 142 329 |
Intangible Assets Gross Cost | | | | | | | | | 147 564 | 213 169 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 7 045 | 7 223 | 1 763 | 2 775 | 7 643 | 4 500 | 7 170 | 36 924 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 11 257 | 15 823 | 15 763 | 8 418 | 7 529 | 7 343 | 16 084 | 11 224 | |
Interest Income On Bank Deposits | | 598 | 311 | 5 | | 1 | 11 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 598 | 311 | 5 | | 1 | 11 | | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -99 449 | -78 360 |
Interest Payable Similar Charges Finance Costs | | 18 302 | 23 046 | 17 526 | 11 193 | 15 172 | 11 843 | 23 254 | 99 449 | 78 360 |
Interest Received Classified As Investing Activities | | -598 | -311 | -5 | | -1 | -11 | | | |
Investments Fixed Assets | 365 872 | 365 872 | | | | | | | | |
Key Management Personnel Compensation Total | | | | | | 718 332 | 597 976 | 720 041 | 396 809 | 468 509 |
Net Cash Flows From Used In Financing Activities | | 461 947 | 1 104 371 | 346 050 | | 242 324 | -97 040 | | | |
Net Cash Flows From Used In Investing Activities | | 522 957 | -580 246 | 177 538 | | 244 390 | 252 813 | | | |
Net Cash Flows From Used In Operating Activities | | -734 385 | -639 072 | 213 534 | | -525 975 | -342 012 | -1 490 722 | -896 932 | |
Net Cash Generated From Operations | | -911 877 | | | -882 020 | -681 550 | -433 957 | -1 709 442 | -1 390 851 | -645 831 |
Net Current Assets Liabilities | -936 443 | -1 007 010 | -669 375 | -475 929 | -172 119 | -57 123 | -180 747 | 1 702 354 | 1 727 087 | 2 333 044 |
Net Finance Income Costs | | 598 | 311 | 5 | | 1 | 11 | | | |
Net Interest Paid Received Classified As Operating Activities | | -18 302 | -23 046 | -17 526 | -11 193 | -15 172 | -11 843 | -23 254 | -99 449 | |
Number Shares Issued Fully Paid | | | | 30 000 | 30 000 | | | | | |
Operating Profit Loss | 717 207 | 854 368 | 337 530 | 820 210 | 933 326 | 741 020 | 421 684 | 1 761 720 | 1 442 167 | |
Other Creditors | | | 17 736 | 29 692 | 47 643 | 1 | 16 140 | 817 343 | 608 332 | 616 225 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 230 601 | | 100 663 | 57 422 | 592 187 | 420 412 | 36 365 | 85 703 |
Other Disposals Property Plant Equipment | | | 1 073 462 | | 236 410 | 62 860 | 676 192 | 478 928 | 94 390 | 106 968 |
Other Interest Receivable Similar Income Finance Income | | 598 | 311 | 5 | | 1 | 11 | | | |
Other Operating Income Format1 | | 826 | 31 825 | 36 036 | 14 733 | | 247 409 | 283 968 | 61 700 | 52 850 |
Other Provisions Balance Sheet Subtotal | | | | | | | | 100 000 | | |
Other Taxation Social Security Payable | | | 583 668 | 355 901 | 529 896 | 388 073 | 957 830 | 701 213 | 648 569 | 341 179 |
Par Value Share | | 1 | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -94 313 | -179 232 | -90 593 | -47 000 | 91 342 | 30 963 | -870 | -42 992 | 138 525 |
Payments Received On Account | | 2 780 246 | 2 147 785 | 2 040 007 | 1 728 676 | 2 360 783 | 2 935 856 | 4 220 930 | 3 506 176 | 4 161 199 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 104 352 | 234 266 | 173 713 | 141 597 | 122 921 | 29 635 | 153 394 | 162 212 | 121 978 |
Prepayments Accrued Income | | | 302 758 | 339 231 | 311 605 | 367 818 | 258 256 | 590 406 | 331 224 | 744 216 |
Proceeds From Sales Property Plant Equipment | | -50 269 | | 780 | -141 256 | -5 199 | -81 161 | -52 005 | -59 050 | -20 914 |
Profit Loss | | 665 192 | 164 242 | 635 689 | 699 437 | 657 319 | 364 852 | 1 296 047 | 1 159 068 | 1 335 397 |
Profit Loss On Ordinary Activities Before Tax | 766 300 | 836 664 | 314 795 | 802 689 | 922 133 | 725 849 | 409 852 | 1 738 466 | 1 342 718 | 1 781 541 |
Property Plant Equipment Gross Cost | | 3 489 524 | 2 942 825 | 3 120 368 | 3 169 647 | 3 356 377 | 3 014 170 | 2 735 265 | 3 044 072 | 3 371 083 |
Provisions For Liabilities Balance Sheet Subtotal | | 173 000 | 245 000 | 215 000 | 209 000 | 159 000 | 114 000 | | | |
Purchase Intangible Assets | | | | | | | | | -147 564 | -65 605 |
Purchase Property Plant Equipment | | -573 824 | -286 328 | -177 543 | -285 689 | -249 590 | -333 985 | -200 023 | -403 197 | -433 979 |
Social Security Costs | 230 679 | 255 330 | 279 889 | 281 109 | 278 476 | 332 101 | 329 429 | 351 496 | 394 188 | |
Staff Costs Employee Benefits Expense | | 2 722 049 | 3 080 781 | 3 879 965 | 3 352 996 | 3 434 768 | 3 375 523 | 3 467 438 | 3 767 249 | 4 582 059 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 173 000 | 245 000 | 215 000 | 209 000 | 159 000 | 114 000 | 195 000 | 120 000 | 220 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | 137 911 | 77 872 | 330 309 | 255 116 | 365 127 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 4 144 | 28 423 | -23 105 | -15 455 | -36 916 | -52 744 | -101 146 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 7 081 | 60 215 | 11 656 | 3 730 | 3 730 | 48 758 | 68 884 | 69 328 | 75 109 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 171 472 | 150 553 | 167 000 | 222 696 | 68 530 | 45 000 | 442 419 | 183 650 | 446 144 |
Total Assets Less Current Liabilities | 1 135 950 | 1 566 783 | 973 804 | 998 178 | 1 174 492 | 1 342 793 | 2 050 563 | 2 922 380 | 3 127 154 | 3 838 602 |
Total Borrowings | | | | 249 479 | 238 523 | 408 857 | 808 896 | 691 912 | 695 495 | 693 326 |
Total Increase Decrease In Provisions | | | | | | | | -100 000 | 100 000 | |
Total Operating Lease Payments | | | | 1 100 960 | 944 362 | 955 415 | 957 111 | 880 181 | 953 366 | |
Trade Creditors Trade Payables | | 2 684 182 | 2 436 825 | 2 663 041 | 2 541 847 | 3 930 794 | 2 405 901 | 2 525 779 | 3 639 748 | 4 392 317 |
Trade Debtors Trade Receivables | | 695 105 | 739 422 | 984 065 | 659 379 | 1 301 563 | 836 646 | 1 714 333 | 1 234 332 | 1 858 429 |
Turnover Revenue | | 15 235 072 | 16 008 320 | 19 874 129 | 17 984 277 | 19 127 868 | 17 756 856 | 20 495 077 | 22 345 895 | |
Wages Salaries | 2 158 657 | 2 362 367 | 2 566 626 | 3 425 143 | 2 932 923 | 2 979 746 | 2 893 579 | 2 962 548 | 3 210 849 | 3 997 916 |
Company Contributions To Defined Benefit Plans Directors | | 52 324 | 147 904 | 55 000 | 66 183 | 83 994 | 13 497 | 30 000 | 84 284 | |
Director Remuneration | | | | | | 16 356 | 12 360 | 158 302 | 153 000 | 171 553 |
Director Remuneration Benefits Including Payments To Third Parties | 95 088 | 121 533 | | | | 100 350 | 25 857 | 188 302 | 237 284 | 211 553 |
Company Contributions To Money Purchase Schemes Directors | 83 879 | 52 324 | | | | | | | | |
Accruals Deferred Income Within One Year | 193 392 | 94 522 | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -1 662 | | | | | | | | | |
Amounts Owed By Subsidiaries | 61 538 | 222 209 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -621 493 | -768 868 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -5 700 | -5 700 | | | | | | | | |
Corporation Tax Due Within One Year | 160 000 | 99 282 | | | | | | | | |
Creditors Due After One Year | 233 745 | 421 572 | | | | | | | | |
Creditors Due Within One Year | 6 122 223 | 6 270 614 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 200 799 | 178 978 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 100 000 | 173 000 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 4 394 | 7 081 | | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | | -3 525 | | | | | | | | |
Income From Shares In Subsidiaries Group Undertakings | 62 919 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -1 662 | | | | | | | | | |
Interest Payable Similar Charges | 14 084 | 18 302 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 258 | 598 | | | | | | | | |
Investment Income- Net | 62 919 | | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -561 993 | -592 368 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -59 500 | -176 500 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 802 205 | 972 211 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 24 854 | 170 006 | | | | | | | | |
Number Shares Allotted | | 30 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 96 880 | 143 929 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 34 855 | 54 671 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | -136 865 | -52 310 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | | -225 333 | | | | | | | | |
Other Creditors Due Within One Year | 38 878 | 215 272 | | | | | | | | |
Other Interest Receivable Similar Income | 258 | 598 | | | | | | | | |
Other Operating Income | 18 221 | 826 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -5 700 | -5 700 | | | | | | | | |
Other Taxation Social Security Within One Year | 733 940 | 290 129 | | | | | | | | |
Payments Received On Account Within One Year | 2 512 510 | 2 780 246 | | | | | | | | |
Pension Costs | 140 146 | 104 352 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 140 146 | 104 352 | | | | | | | | |
Prepayments Accrued Income Current Asset | 113 495 | 119 025 | | | | | | | | |
Profit Loss For Period | 564 962 | 665 192 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 73 000 | | | | | | | | |
Provisions For Liabilities Charges | 100 000 | 173 000 | | | | | | | | |
Revaluation Reserve | 210 632 | 210 632 | | | | | | | | |
Share Capital Allotted Called Up Paid | 30 000 | 30 000 | | | | | | | | |
Share Premium Account | 31 043 | 31 043 | | | | | | | | |
Short-term Borrowing Charges Including Bank Interest | 7 937 | 7 045 | | | | | | | | |
Staff Costs | 2 529 482 | 2 722 049 | | | | | | | | |
Tangible Fixed Assets Additions | | 735 001 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 844 202 | 3 489 524 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 137 680 | 1 281 603 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -14 134 | 178 979 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 35 056 | | | | | | | | |
Tangible Fixed Assets Disposals | | 89 679 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -176 249 | -175 699 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 201 338 | 171 472 | | | | | | | | |
Total Dividend Payment | 540 108 | 495 186 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 158 338 | 98 472 | | | | | | | | |
Trade Creditors Within One Year | 2 383 112 | 2 684 182 | | | | | | | | |
Turnover Gross Operating Revenue | 14 175 837 | 15 235 072 | | | | | | | | |
U K Current Corporation Tax | -158 338 | -98 472 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 160 000 | 98 472 | | | | | | | | |