Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 70 194 | 87 952 | 74 883 | 372 441 | 136 006 | 335 734 | 408 536 |
Current Assets | | 1 350 271 | 1 843 087 | 2 458 432 | 2 563 797 | 3 947 612 | 6 859 111 |
Debtors | 1 113 792 | 1 253 542 | 1 753 176 | 2 071 777 | 2 415 422 | 3 591 156 | 6 413 981 |
Net Assets Liabilities | | 544 811 | 908 140 | 1 588 972 | 2 051 883 | 3 440 556 | 4 942 188 |
Other Debtors | 215 523 | 160 734 | 241 429 | 72 742 | 482 228 | 569 674 | 3 098 202 |
Property Plant Equipment | 11 675 | 170 194 | 229 040 | 1 862 643 | 2 697 238 | 3 542 978 | 4 705 524 |
Total Inventories | 10 236 | 8 777 | 15 028 | 14 214 | 12 369 | 20 722 | 36 594 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 135 936 | 172 373 | 251 984 | 147 128 | 149 029 | 198 594 | 254 719 |
Accumulated Depreciation Impairment Property Plant Equipment | 10 843 | 30 907 | 104 172 | 244 037 | 678 070 | 1 273 262 | 2 094 734 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 178 583 | 132 111 | | | | |
Bank Borrowings Overdrafts | 4 402 | 4 465 | 54 025 | 20 342 | 20 196 | 282 040 | 108 400 |
Corporation Tax Payable | 22 737 | 82 392 | 131 952 | 77 059 | 45 419 | 268 067 | 424 411 |
Creditors | 4 402 | 63 250 | 128 975 | 1 106 012 | 1 318 288 | 1 302 963 | 1 254 607 |
Finance Lease Liabilities Present Value Total | | 63 250 | 74 950 | 1 085 670 | 1 318 288 | 702 674 | 1 069 785 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 622 534 | 202 820 | 137 836 | 140 867 | 83 578 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 20 064 | 73 265 | 150 171 | 434 033 | 595 192 | 825 972 |
Net Current Assets Liabilities | | 469 087 | 848 912 | 1 096 115 | 1 120 737 | 1 936 763 | 3 561 054 |
Number Shares Issued Fully Paid | | | 21 428 | 21 428 | 21 428 | 21 428 | 21 428 |
Other Creditors | 545 461 | 276 045 | 74 950 | 8 037 | 8 310 | | 14 288 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 10 305 | | | |
Other Disposals Property Plant Equipment | | | | 38 749 | | | |
Other Taxation Social Security Payable | 35 358 | 39 479 | 37 396 | 46 692 | 44 520 | | 76 863 |
Par Value Share | | | 1 | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | 22 518 | 201 101 | 333 212 | 2 106 680 | 3 375 308 | 4 816 240 | 6 800 258 |
Provisions For Liabilities Balance Sheet Subtotal | | 31 220 | 40 837 | 263 774 | 447 804 | 736 222 | 2 069 783 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 812 217 | 1 268 628 | 1 464 932 | 1 991 018 |
Total Assets Less Current Liabilities | | 639 281 | 1 077 952 | 2 958 758 | 3 817 975 | 5 479 741 | 8 266 578 |
Trade Creditors Trade Payables | 262 455 | 271 930 | 281 065 | 418 731 | 329 408 | 623 719 | 980 520 |
Trade Debtors Trade Receivables | 898 269 | 1 092 808 | 1 511 747 | 1 639 340 | 1 737 744 | 2 708 055 | 3 032 447 |
Audit Fees Expenses | | | | | 12 000 | 13 000 | 13 000 |
Director Remuneration | | | | 8 476 | 8 849 | 6 333 | 4 750 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | 1 | 2 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 34 372 | 17 712 | 988 958 |
Administrative Expenses | | | | 1 284 374 | 1 647 146 | 1 982 235 | 3 487 793 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 61 | 63 | 52 | 90 |
Bank Borrowings | | | | 54 194 | 20 196 | 155 976 | 162 600 |
Cash Cash Equivalents Cash Flow Value | | | | 372 441 | 136 006 | 335 734 | |
Cost Sales | | | | 9 468 498 | 9 311 920 | 13 055 632 | 14 539 312 |
Current Tax For Period | | | | 77 059 | 45 419 | 268 067 | 424 411 |
Deferred Tax Liabilities | | | | 170 025 | 319 683 | 590 389 | 934 992 |
Depreciation Amortisation Expense | | | | 150 171 | 434 033 | 595 194 | 825 971 |
Depreciation Expense Property Plant Equipment | | | | 64 347 | 107 018 | 212 768 | 222 976 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 4 500 |
Disposals Property Plant Equipment | | | | | | 24 000 | 7 000 |
Dividends Paid | | | | 154 326 | 346 368 | 157 875 | 641 500 |
Dividends Paid Classified As Financing Activities | | | | -154 326 | -346 368 | -157 875 | -641 500 |
Dividends Paid On Shares | | | | 154 326 | 346 368 | 157 875 | 641 500 |
Dividends Paid On Shares Interim | | | | 98 326 | 143 368 | 86 625 | 230 500 |
Finance Lease Payments Owing Minimum Gross | | | | 1 174 107 | 2 108 535 | 753 961 | 1 151 225 |
Finished Goods | | | | 14 214 | 12 369 | 20 722 | 36 594 |
Further Item Interest Expense Component Total Interest Expense | | | | 20 037 | 1 419 | 17 896 | 18 020 |
Further Item Operating Income Component Total Other Operating Income | | | | | 21 305 | 11 630 | |
Future Finance Charges On Finance Leases | | | | 115 814 | 154 149 | 51 287 | 81 440 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -79 960 | 19 718 | 161 373 | 539 392 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -318 979 | -343 645 | -1 175 734 | -2 822 825 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 3 556 | | 4 000 | 1 698 |
Gain Loss On Disposals Property Plant Equipment | | | | 3 556 | | 4 000 | 1 698 |
Gross Profit Loss | | | | 2 357 119 | 2 685 050 | 4 120 043 | 6 476 575 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -131 952 | -77 059 | -45 419 | -268 067 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | -292 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 297 558 | -236 435 | 199 728 | 72 802 |
Increase Decrease In Property Plant Equipment | | | | | 1 135 540 | 827 750 | 1 806 981 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -814 | -1 845 | 8 353 | 15 872 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 11 630 | 11 630 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 8 629 | 38 531 | 46 632 | 46 986 |
Interest Paid Classified As Operating Activities | | | | -22 711 | -16 325 | -30 189 | -29 650 |
Interest Payable Similar Charges Finance Costs | | | | 31 340 | 54 856 | 76 821 | 76 636 |
Net Cash Flows From Used In Financing Activities | | | | 218 790 | 1 176 967 | 817 184 | 1 905 364 |
Net Cash Flows From Used In Investing Activities | | | | 175 967 | 133 085 | 609 182 | 179 839 |
Net Cash Flows From Used In Operating Activities | | | | -692 315 | -1 073 617 | -1 618 411 | -2 158 005 |
Net Cash Generated From Operations | | | | -855 607 | -1 205 532 | -1 748 334 | -2 502 708 |
Net Interest Received Paid Classified As Investing Activities | | | | | -3 | -7 683 | |
Operating Profit Loss | | | | 1 072 745 | 1 059 209 | 2 162 142 | 2 988 782 |
Other Deferred Tax Expense Credit | | | | 129 188 | 149 658 | 270 706 | 344 603 |
Other Interest Receivable Similar Income Finance Income | | | | | 3 | 7 683 | |
Other Operating Income Format1 | | | | | 21 305 | 16 651 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -50 565 | -856 889 | -1 058 539 | -1 314 586 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 25 874 | 35 458 | 27 150 | 15 956 |
Prepayments Accrued Income | | | | 207 382 | 195 450 | 212 230 | 197 538 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | -542 000 | |
Proceeds From Sales Property Plant Equipment | | | | -32 000 | | -28 000 | -4 198 |
Profit Loss | | | | 835 158 | 809 279 | 1 546 548 | 2 143 132 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 041 405 | 1 004 356 | 2 085 321 | 2 912 146 |
Provisions | | | | 263 774 | 447 804 | 736 222 | 1 134 791 |
Purchase Property Plant Equipment | | | | -207 967 | -133 088 | -637 182 | -184 037 |
Recoverable Value-added Tax | | | | 152 313 | | 101 197 | 85 794 |
Repayments Borrowings Classified As Financing Activities | | | | -32 515 | -33 998 | -124 182 | -167 015 |
Social Security Costs | | | | 153 940 | 174 642 | 144 495 | 78 746 |
Staff Costs Employee Benefits Expense | | | | 2 072 493 | 2 308 654 | 1 998 482 | 857 999 |
Tax Expense Credit Applicable Tax Rate | | | | 197 867 | 190 828 | 396 211 | 553 308 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -125 831 | -149 658 | -129 686 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 5 023 | 4 250 | 1 542 | 5 502 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 206 247 | 195 077 | 538 773 | 769 014 |
Total Borrowings | | | | 1 729 929 | 1 974 582 | 2 161 613 | 2 486 992 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | -93 547 |
Turnover Revenue | | | | 11 825 617 | 11 996 970 | 17 175 675 | 21 015 887 |
Wages Salaries | | | | 1 892 679 | 2 098 554 | 1 826 837 | 763 297 |