Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-25 | 2022-06-24 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 286 004 | 1 042 408 | 1 841 727 | 1 732 | 1 732 |
Current Assets | 7 881 179 | 8 006 137 | 8 397 287 | 11 106 316 | 10 657 624 |
Debtors | 7 041 681 | 6 391 256 | 6 509 235 | 11 046 557 | 10 597 865 |
Net Assets Liabilities | 5 897 853 | 6 031 471 | 5 892 606 | 6 378 954 | 3 544 584 |
Other Debtors | 398 962 | 952 527 | 957 857 | 720 046 | 791 556 |
Property Plant Equipment | 421 094 | 465 746 | 564 382 | 635 114 | 541 335 |
Total Inventories | 553 494 | 572 473 | 46 325 | 58 027 | 58 027 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 8 800 | 10 000 | 15 000 |
Fees For Non-audit Services | 2 110 | 2 915 | 3 218 | | |
Accrued Liabilities Deferred Income | 448 968 | 514 836 | 840 327 | 988 961 | 722 169 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 542 |
Accumulated Depreciation Impairment Property Plant Equipment | 532 578 | 600 017 | 634 544 | 712 728 | 808 529 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 134 616 | 220 443 | 203 387 | 45 366 |
Administration Support Average Number Employees | 25 | 25 | 26 | | |
Administrative Expenses | 2 159 508 | 3 871 857 | 4 057 996 | 3 779 189 | 4 204 960 |
Amortisation Expense Intangible Assets | | | | | 542 |
Amortisation Impairment Expense Intangible Assets | | | | | 542 |
Amounts Owed By Group Undertakings | | | 460 084 | 2 240 445 | 1 636 901 |
Amounts Owed By Group Undertakings Participating Interests | 458 184 | 459 134 | 460 084 | | |
Amounts Recoverable On Contracts | | | 722 387 | 2 432 243 | 3 666 913 |
Applicable Tax Rate | 19 | 19 | 19 | | |
Average Number Employees During Period | 162 | 158 | 153 | 185 | 218 |
Balances Amounts Owed To Related Parties | | | | | 2 670 576 |
Bank Borrowings Overdrafts | | | 10 070 | 663 904 | 168 515 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -663 904 | -168 515 |
Bank Overdrafts | -286 004 | | | 663 904 | 168 515 |
Carrying Amount Property Plant Equipment With Restricted Title | | | 65 239 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 65 239 | 48 751 | 36 563 |
Cash Cash Equivalents Cash Flow Value | | 1 042 408 | 1 841 727 | -662 172 | -166 783 |
Comprehensive Income Expense | 319 079 | 133 618 | -138 865 | | |
Corporation Tax Payable | 261 682 | 32 408 | 32 408 | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | 1 168 957 | 1 415 423 | 1 078 428 | | |
Cost Sales | 11 308 076 | 13 105 174 | 11 814 647 | 17 576 475 | 19 239 374 |
Creditors | 2 378 631 | 2 412 913 | 2 927 683 | 63 540 | 53 470 |
Current Tax For Period | 82 760 | 32 408 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -9 245 | 1 710 | 40 624 | -60 557 | 34 629 |
Deferred Tax Liabilities | 25 789 | 27 499 | 68 123 | | |
Depreciation Expense Property Plant Equipment | 44 202 | 67 439 | 100 176 | 16 250 | 95 801 |
Depreciation Impairment Expense Property Plant Equipment | | | 100 176 | 114 468 | 95 801 |
Finance Lease Liabilities Present Value Total | | | 4 238 | 41 670 | 37 432 |
Finance Lease Payments Owing Minimum Gross | | | 49 793 | 45 908 | 41 670 |
Fixed Assets | | | | 635 114 | 584 137 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | 306 | 385 | 677 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 40 624 | -32 408 | 34 629 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 137 900 | 597 567 | 57 458 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -3 135 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | -2 931 635 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -472 291 | -1 732 192 | -134 955 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -454 494 | 4 537 322 | -448 692 |
Gain Loss In Cash Flows From Change In Inventories | | | 46 325 | 11 702 | |
Gain Loss On Disposals Property Plant Equipment | | -744 | 3 118 | | |
Government Grant Income | | | 314 140 | 79 422 | |
Gross Profit Loss | 2 172 955 | 3 629 477 | 3 268 873 | 3 667 518 | 3 999 283 |
Income From Related Parties | | | | 564 041 | 403 967 |
Income Taxes Paid Refund Classified As Operating Activities | -173 211 | -352 515 | 32 408 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 868 237 | 756 404 | 799 319 | 2 503 899 | -495 389 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -32 408 | 1 691 |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | -9 245 | 1 710 | 40 624 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 542 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 67 439 | 100 175 | 114 468 | 95 801 |
Intangible Assets | | | | | 42 802 |
Intangible Assets Gross Cost | | | | | 43 344 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 385 | 381 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 306 | 385 | 677 | 610 | 108 |
Interest Income On Bank Deposits | | | 4 710 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 4 710 | | |
Interest Paid Classified As Operating Activities | | | 381 | -610 | -109 |
Interest Payable Similar Charges Finance Costs | 306 | 385 | 1 058 | 610 | 70 684 |
Interest Received Classified As Investing Activities | | | -4 710 | | |
Interest Received Classified As Operating Activities | 711 | 87 | 4 710 | | |
Key Management Personnel Compensation Total | 332 034 | 404 827 | 297 706 | | |
Loans From Group Undertakings | | | | | 2 670 576 |
Net Cash Flows From Used In Financing Activities | -12 863 | | 31 768 | | |
Net Cash Flows From Used In Investing Activities | -110 185 | -112 835 | -144 134 | | |
Net Cash Flows From Used In Operating Activities | -1 745 189 | 869 239 | -906 975 | 2 308 981 | |
Net Cash Generated From Operations | -1 572 383 | 1 222 052 | -875 625 | 2 308 371 | |
Net Current Assets Liabilities | 5 502 548 | 5 593 224 | 5 469 604 | 5 814 946 | 3 056 112 |
Net Finance Income Costs | | | 4 710 | | |
Net Interest Paid Received Classified As Operating Activities | | | -1 058 | -610 | |
Nominal Value Allotted Share Capital | 10 000 | 10 000 | 10 000 | | |
Number Shares Issued Fully Paid | | 10 000 | 10 000 | | |
Operating Profit Loss | 392 189 | 168 778 | -101 893 | 393 993 | 202 578 |
Other Creditors | 640 443 | 719 776 | 721 919 | 88 098 | 571 091 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 65 648 | 36 285 | |
Other Disposals Property Plant Equipment | | 22 525 | 87 280 | 54 471 | |
Other Interest Expense | | | | | 70 576 |
Other Interest Receivable Similar Income Finance Income | 711 | 87 | 4 710 | | |
Other Operating Income Format1 | 378 742 | 411 158 | 687 230 | 505 664 | 408 255 |
Other Remaining Borrowings | | | 33 534 | 27 702 | 21 870 |
Other Taxation Social Security Payable | 675 023 | 630 152 | 799 624 | 1 919 194 | 2 376 916 |
Par Value Share | | 1 | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 12 863 | | 49 793 | -3 885 | -4 238 |
Payments Received On Account | | | | 1 145 194 | 766 184 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 41 290 | 61 629 | 69 863 | 176 704 | 226 945 |
Prepayments Accrued Income | 2 124 927 | 1 535 122 | 1 651 429 | 120 784 | 149 996 |
Proceeds From Borrowings Classified As Financing Activities | | | 35 000 | | -2 600 000 |
Proceeds From Sales Property Plant Equipment | | 21 781 | -24 750 | -18 186 | |
Production Average Number Employees | 137 | 133 | 127 | | |
Profit Loss | 319 079 | 133 618 | -138 865 | 486 348 | -2 834 370 |
Profit Loss On Ordinary Activities Before Tax | 392 594 | 167 736 | -98 241 | 393 383 | -2 799 741 |
Property Plant Equipment Gross Cost | 953 672 | 1 065 763 | 1 198 926 | 1 347 842 | 1 349 864 |
Purchase Property Plant Equipment | 110 185 | 134 616 | -220 443 | -203 387 | -45 366 |
Raw Materials Consumables | 33 525 | 39 936 | 46 325 | 58 027 | 58 027 |
Redeemable Preference Shares Liability | | | 5 832 | | |
Repayments Borrowings Classified As Financing Activities | | | 33 534 | -5 832 | -5 831 |
Revenue From Sale Goods | 13 481 031 | 16 734 651 | 15 083 520 | | |
Social Security Costs | 110 946 | 484 027 | 660 634 | 793 088 | 1 113 654 |
Staff Costs Employee Benefits Expense | 1 175 542 | 1 961 368 | 7 046 857 | 9 830 133 | 11 211 496 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 25 789 | 27 499 | 68 123 | 7 566 | 42 195 |
Tax Decrease From Utilisation Tax Losses | | | -22 508 | 28 373 | |
Tax Expense Credit Applicable Tax Rate | 74 593 | 31 870 | -18 666 | 74 743 | -531 951 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -42 487 | -40 081 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -12 031 | 10 699 | 3 264 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | 8 167 | 538 | 8 189 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 8 189 | -17 752 | 559 340 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 22 508 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 73 515 | 34 118 | 40 624 | -92 965 | 34 629 |
Total Assets Less Current Liabilities | 5 923 642 | 6 058 970 | 6 033 986 | 6 450 060 | 3 640 249 |
Total Borrowings | | | 33 534 | 691 606 | 2 860 961 |
Total Current Tax Expense Credit | 82 760 | 32 408 | | | |
Total Operating Lease Payments | 129 050 | 155 171 | 137 900 | 137 900 | 63 967 |
Trade Creditors Trade Payables | 352 515 | 515 741 | 523 335 | 475 949 | 315 991 |
Trade Debtors Trade Receivables | 4 059 608 | 3 444 473 | 2 717 478 | 5 533 039 | 4 352 499 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | -43 344 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | 43 344 |
Turnover Revenue | 13 481 031 | 16 734 651 | 15 083 520 | 21 243 993 | 23 238 657 |
Wages Salaries | 1 023 306 | 6 418 745 | 6 316 360 | 8 860 341 | 9 870 897 |
Work In Progress | 519 969 | 532 537 | 722 387 | | |
Company Contributions To Defined Benefit Plans Directors | | | 16 014 | 9 319 | 8 149 |
Company Contributions To Money Purchase Plans Directors | | 16 014 | 16 014 | | |
Director Remuneration | 280 189 | 277 121 | 281 692 | 166 558 | 153 771 |
Director Remuneration Benefits Including Payments To Third Parties | | 293 135 | 297 706 | 175 877 | 161 920 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 2 | 2 | | |