Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | | |
Net Worth | 2 604 416 | 2 417 298 | 2 884 505 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 723 732 | 2 569 837 | 3 032 464 | 5 875 799 | 5 883 475 | 6 863 432 | 5 951 030 |
Current Assets | 1 506 035 | 1 216 990 | 2 090 536 | 3 234 062 | 3 709 843 | 4 828 952 | 7 299 272 | 7 297 391 | 8 358 839 | 7 630 762 |
Debtors | 748 678 | 933 184 | 1 060 701 | 1 510 330 | 1 140 004 | 1 796 488 | 1 423 473 | 1 156 438 | 1 400 407 | 1 679 732 |
Net Assets Liabilities | | | | 3 806 498 | 4 506 668 | 5 094 768 | 7 006 652 | 8 413 585 | 9 249 195 | 9 268 419 |
Other Debtors | | | | 304 348 | 129 926 | | 1 296 311 | 630 213 | 2 420 | 3 053 |
Property Plant Equipment | | | | 220 943 | 69 355 | 102 836 | 131 877 | 151 028 | 288 189 | 257 141 |
Total Inventories | | | | | | | | 257 478 | 95 000 | |
Cash Bank In Hand | 757 357 | 283 806 | 1 029 835 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 604 416 | 2 417 298 | 2 884 505 | | | | | | | |
Tangible Fixed Assets | 213 734 | 236 161 | 229 928 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 050 | 1 050 | 1 050 | | | | | | | |
Profit Loss Account Reserve | 2 603 366 | 2 416 248 | 2 883 455 | | | | | | | |
Shareholder Funds | 2 604 416 | 2 417 298 | 2 884 505 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 10 570 |
Accrued Liabilities | | | | | 96 309 | 122 116 | 159 414 | 57 912 | 80 554 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 84 268 | 99 806 | 121 989 | 140 302 | 129 781 | 181 565 | 157 883 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 53 950 | 55 664 | 47 354 | 49 700 | 188 945 | 48 220 |
Administration Support Average Number Employees | | | | | | | | | 2 | 2 |
Administrative Expenses | | | | | | | | | 1 161 278 | 1 258 515 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 18 | 18 | 22 | 16 | 16 | 19 | 19 |
Balances With Banks | | | | | | | | | 5 833 013 | 2 492 750 |
Cash Cash Equivalents | | | | | | | | | 6 863 432 | 5 951 030 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 5 883 475 | 6 863 432 | |
Corporation Tax Payable | | | | 253 734 | 220 800 | | | | | |
Cost Sales | | | | | | | | | 6 965 720 | 7 054 228 |
Creditors | | | | 822 152 | 1 048 487 | 1 313 818 | 1 887 474 | 1 013 302 | 1 335 421 | 1 112 904 |
Current Tax For Period | | | | | | | | | 387 498 | 453 411 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | 130 893 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 26 596 | 11 920 |
Depreciation Amortisation Expense | | | | | | | | | 51 784 | 53 369 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 51 784 | 53 369 |
Depreciation Rate Used For Property Plant Equipment | | | | | 20 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 1 800 | | | -33 741 | | -77 051 |
Disposals Property Plant Equipment | | | | | 5 000 | | | -41 070 | | -102 950 |
Distribution Costs | | | | | | | | | 124 684 | 110 949 |
Dividend Per Share Interim | | | | | | | | | 750 | 3 472 |
Dividends Paid | | | | | | | | | -968 071 | -1 697 003 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -968 071 | -1 697 003 |
Dividends Paid On Shares Interim | | | | | | | | | 968 071 | 1 697 003 |
Financial Assets | | | | | | 1 306 518 | 34 893 | 1 781 965 | 1 765 159 | 2 335 433 |
Fixed Assets | 1 417 868 | 1 539 938 | 1 533 705 | 1 401 687 | 1 858 490 | 1 594 353 | 1 606 630 | 2 162 993 | 2 283 348 | 2 822 574 |
Further Revenue Item Component Total Revenue | | | | | | | | | 180 | 2 660 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 248 868 | 130 920 | | | | 36 000 | 36 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -229 033 | 288 430 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 243 969 | 279 325 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | -162 478 | -95 000 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | | | -2 522 | 2 522 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 20 601 |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | | | | | | | 1 016 471 | 1 014 156 |
Gross Profit Loss | | | | | | | | | 3 488 648 | 3 319 694 |
Income From Other Fixed Asset Investments | | | | | | | | | 46 553 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | 294 412 | 387 498 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | 45 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 963 151 | -342 128 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | | | 16 806 | -570 274 |
Increase Decrease In Existing Provisions | | | | | | | | | | 14 442 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 17 338 | 22 183 | 18 313 | 23 220 | 51 784 | 53 369 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | 9 906 | |
Interest Income On Bank Deposits | | | | | | | | | 213 | 36 794 |
Interest Paid Classified As Financing Activities | | | | | | | | | -9 906 | |
Interest Paid Classified As Operating Activities | | | | | | | | | 9 906 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 9 906 | |
Interest Received Classified As Investing Activities | | | | | | | | | 13 875 | 220 228 |
Interest Received Classified As Operating Activities | | | | | | | | | 13 875 | 220 228 |
Investment Property | | | | | 185 000 | 185 000 | 185 000 | 230 000 | 230 000 | 230 000 |
Investment Property Fair Value Model | | | | | 185 000 | 185 000 | 185 000 | 230 000 | 230 000 | 230 000 |
Investments | | | | 1 103 443 | 98 274 | | | | | |
Investments Fixed Assets | 1 204 134 | 1 303 777 | 1 303 777 | 1 180 744 | 1 604 134 | | | | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | 3 000 | 30 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | -977 957 | -1 697 003 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -175 070 | 218 508 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 2 116 178 | 1 136 367 |
Net Cash Generated From Operations | | | | | | | | | 2 410 590 | 1 523 865 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | 2 265 570 | 1 994 098 |
Net Current Assets Liabilities | 1 192 295 | 879 192 | 1 359 786 | 2 411 910 | 2 661 356 | 3 515 134 | 5 411 798 | 6 284 089 | 7 023 418 | 6 517 858 |
Nominal Value Allotted Share Capital | | | | | 1 050 | 1 050 | 1 050 | 1 050 | 1 050 | 1 050 |
Number Shares Issued Fully Paid | | | | | 1 050 | 1 050 | 1 050 | 1 050 | 1 050 | 1 050 |
Operating Profit Loss | | | | | | | | | 2 213 786 | 1 961 330 |
Other Creditors | | | | 63 729 | 328 190 | 417 919 | 17 306 | 13 075 | 3 936 | 11 034 |
Other Departments Average Number Employees | | | | | | | | | 17 | 17 |
Other Employee Expense | | | | | | | | | 48 068 | 24 945 |
Other Finance Income | | | | | | | | | -32 891 | 183 434 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | -32 678 | 220 228 |
Other Inventories | | | | | | | | 257 478 | 95 000 | |
Other Investments Other Than Loans | | | | 1 103 443 | 1 604 134 | | | | | |
Other Operating Income Format1 | | | | | | | | | 11 100 | 11 100 |
Other Payables Accrued Expenses | | | | | | | | | 80 554 | 126 209 |
Other Remaining Borrowings | | | | | 107 390 | | | | | |
Other Taxation Social Security Payable | | | | 98 833 | 180 103 | | | | | |
Par Value Share | | 1 | 1 | | | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | 151 495 | 21 705 |
Prepayments | | | | | 129 926 | 121 861 | 116 362 | 201 324 | 144 856 | 173 320 |
Proceeds From Issuing Shares | | | | | | | | | 20 | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | 46 500 |
Profit Loss | | | | | | | | | 1 803 661 | 1 716 227 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 217 755 | 2 181 558 |
Property Plant Equipment Gross Cost | | | | 305 211 | 169 161 | 224 825 | 272 179 | 280 809 | 469 754 | 415 024 |
Provisions | | | | | | | | | 57 571 | 72 013 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 13 177 | 14 720 | 11 776 | 33 497 | 57 571 | 72 013 |
Purchase Property Plant Equipment | | | | | | | | | -188 945 | -48 220 |
Rental Income From Sub-leases | | | | | | | | | 11 100 | 11 100 |
Revenue From Sale Goods | | | | | | | | | 10 454 188 | 10 371 262 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | | | 1 030 419 | 3 458 280 |
Social Security Costs | | | | | | | | | 65 561 | 77 975 |
Staff Costs Employee Benefits Expense | | | | | | | | | 828 380 | 819 695 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 7 099 | 13 177 | | | | | |
Taxation Social Security Payable | | | | | 180 102 | 509 688 | 1 107 856 | 321 940 | 33 708 | 61 063 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 421 373 | 414 496 |
Tax Increase Decrease From Changes In Tax Provisions Due To Legislation | | | | | | | | | | -80 663 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -7 528 | 501 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 249 | 104 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 414 094 | 465 331 |
Total Assets Less Current Liabilities | 2 610 163 | 2 419 130 | 2 893 491 | 3 813 597 | 4 519 846 | 5 109 488 | 7 018 428 | 8 447 082 | 9 306 766 | 9 340 432 |
Total Operating Lease Payments | | | | | | | | | 908 368 | 932 958 |
Trade Creditors Trade Payables | | | | 405 856 | 443 884 | 672 047 | 602 898 | 620 375 | 819 819 | 451 281 |
Trade Debtors Trade Receivables | | | | 1 205 982 | 1 010 078 | 1 674 627 | 10 800 | 324 901 | 236 660 | 489 203 |
Turnover Revenue | | | | | | | | | 10 454 368 | 10 373 922 |
Wages Salaries | | | | | | | | | 563 256 | 695 070 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 12 000 | |
Director Remuneration | | | | | 121 900 | 161 800 | 149 739 | 160 800 | 160 800 | 105 500 |
Creditors Due Within One Year | 313 740 | 337 798 | 730 750 | | | | | | | |
Number Shares Allotted | | 20 | 20 | | | | | | | |
Provisions For Liabilities Charges | 5 747 | 1 832 | 8 986 | | | | | | | |
Share Capital Allotted Called Up Paid | 20 | 20 | 20 | | | | | | | |
Tangible Fixed Assets Additions | | 52 879 | 5 000 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 281 832 | 300 211 | 305 211 | | | | | | | |
Tangible Fixed Assets Depreciation | 68 098 | 64 050 | 75 283 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 788 | 11 233 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 16 836 | | | | | | | | |
Tangible Fixed Assets Disposals | | 34 500 | | | | | | | | |