Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | | |
Net Worth | 2 | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | | | 244 064 | 236 126 | 81 074 | 1 003 623 | 311 268 | 1 277 269 |
Current Assets | | | | | | | 100 | 1 639 678 | 1 280 617 | 2 965 535 | 2 863 321 | 5 290 647 | 8 580 962 |
Debtors | | | | | | | 100 | 1 390 429 | 1 035 061 | 2 879 234 | 1 802 693 | 4 950 412 | 7 297 219 |
Net Assets Liabilities | | | | | | | 100 | 932 918 | 1 260 979 | 1 416 969 | 1 738 334 | 3 835 358 | 6 998 461 |
Other Debtors | | | | | | | 100 | 7 311 | 2 260 | 232 159 | 31 126 | 738 278 | 14 335 |
Property Plant Equipment | | | | | | | | 989 233 | 1 088 272 | 1 619 686 | 1 523 069 | 1 278 909 | 1 302 816 |
Total Inventories | | | | | | | | 5 185 | 9 430 | 5 227 | 57 005 | | |
Net Assets Liabilities Including Pension Asset Liability | 2 | 2 | 100 | 100 | 100 | 100 | 100 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 2 | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 15 000 | 22 764 |
Accrued Liabilities | | | | | | | | 136 657 | 133 063 | 347 847 | 475 691 | | |
Accrued Liabilities Deferred Income | | | | | | | | | | | 479 876 | 910 450 | 1 236 049 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | 186 104 | 370 949 | 675 207 | 956 580 | 1 056 740 | 1 263 463 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 1 195 503 | 283 884 | 835 671 | 212 761 | 88 799 | 235 971 |
Administrative Expenses | | | | | | | | | | | 2 469 973 | 3 205 442 | 3 249 672 |
Amounts Owed By Group Undertakings | | | | | | | | | | | | 2 350 918 | 4 661 681 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 408 881 | 981 600 | 981 600 |
Amounts Owed To Related Parties | | | | | | | | 587 881 | 60 068 | 1 111 217 | 408 882 | | |
Average Number Employees During Period | | | | | | | 2 | 34 | 34 | 47 | 60 | 62 | 59 |
Bank Overdrafts | | | | | | | | | | 13 550 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 1 003 623 | 311 268 | 1 277 269 |
Comprehensive Income Expense | | | | | | | | | | | 3 321 365 | 2 097 024 | |
Corporation Tax Payable | | | | | | | | | | | 160 913 | 143 375 | |
Cost Sales | | | | | | | | | | | 5 150 562 | 4 916 006 | 7 126 746 |
Creditors | | | | | | | | 116 583 | 142 633 | 360 815 | 141 228 | 24 383 | 2 803 747 |
Current Tax For Period | | | | | | | | | | | 161 007 | 143 375 | |
Deferred Income | | | | | | | | | | | | 64 500 | 53 769 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -12 330 | 21 624 | -14 729 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | | 204 498 | 210 678 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | -9 595 | | |
Disposals Property Plant Equipment | | | | | | | | -20 166 | | | -28 005 | | |
Distribution Costs | | | | | | | | | | | 1 025 | 79 859 | 10 578 |
Dividends Paid | | | | | | | | | | | 3 000 000 | | |
Dividends Paid On Shares Interim | | | | | | | | | | | 3 000 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 116 583 | 142 633 | 156 291 | 141 228 | 24 383 | 24 383 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 346 020 | 158 692 | 24 383 |
Finished Goods Goods For Resale | | | | | | | | | | | 57 005 | 28 967 | 6 474 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 124 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | | | -124 429 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | | 2 098 | -17 874 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | | -204 884 | -454 263 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | | 3 147 719 | 2 346 807 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | | -28 038 | -22 493 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -161 007 | -42 461 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | 94 | -100 914 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 186 104 | 184 845 | 304 258 | 290 968 | 204 498 | 210 678 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 19 480 | 12 519 | 2 872 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | | 545 056 | -1 331 331 |
Net Cash Generated From Operations | | | | | | | | | | | | 371 530 | -1 376 664 |
Net Current Assets Liabilities | | | | | | | 100 | 133 682 | 388 753 | 245 103 | 431 168 | 2 677 131 | 5 777 215 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | | | -12 519 | -2 872 |
Other Creditors | | | | | | | | 185 957 | 12 734 | 86 352 | 183 138 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 104 338 | 3 955 |
Other Disposals Property Plant Equipment | | | | | | | | | | | | 232 799 | 5 341 |
Other Interest Income | | | | | | | | | | | 15 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 15 | | |
Other Inventories | | | | | | | | 5 185 | 9 430 | 5 227 | 57 005 | | |
Other Operating Income Format1 | | | | | | | | | | | 6 320 | 529 | |
Other Taxation Social Security Payable | | | | | | | | | | | 517 510 | 295 785 | 352 150 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | | -187 328 | -134 309 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 29 992 | 33 910 | 38 913 |
Prepayments | | | | | | | | 7 311 | 18 654 | 66 541 | 72 940 | | |
Prepayments Accrued Income | | | | | | | | | | | 102 541 | 31 377 | 12 471 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -128 828 | -4 950 |
Profit Loss | | | | | | | | | | | | 2 097 024 | 3 163 103 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 3 470 042 | 2 262 117 | 3 047 460 |
Property Plant Equipment Gross Cost | | | | | | | | 1 175 337 | 1 459 222 | 2 294 893 | 2 479 649 | 2 335 649 | 2 566 279 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 73 414 | 73 414 | 87 005 | 74 675 | | |
Purchase Property Plant Equipment | | | | | | | | | | | | -88 799 | -235 971 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 1 741 467 | 1 894 554 | 2 202 344 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 74 675 | 96 299 | 81 570 |
Taxation Social Security Payable | | | | | | | | 256 903 | 67 638 | 318 902 | 517 509 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 659 308 | 429 802 | 579 017 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -510 631 | -287 039 | -596 045 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | | -1 317 | -5 106 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 23 112 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 441 | 8 546 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 148 677 | 165 093 | -115 643 |
Total Assets Less Current Liabilities | | | | | | | 100 | 1 122 915 | 1 477 026 | 1 864 789 | 1 954 237 | 3 956 040 | 7 080 031 |
Total Borrowings | | | | | | | | 116 583 | 142 633 | 360 815 | 141 228 | | |
Total Current Tax Expense Credit | | | | | | | | | | | 161 007 | 143 469 | -100 914 |
Trade Creditors Trade Payables | | | | | | | | 224 964 | 473 732 | 686 273 | 642 140 | 83 497 | 155 796 |
Trade Debtors Trade Receivables | | | | | | | | 1 383 118 | 1 014 147 | 2 580 534 | 1 698 626 | 1 829 839 | 2 608 732 |
Wages Salaries | | | | | | | | | | | 1 711 475 | 1 693 365 | 1 973 600 |
Director Remuneration | | | | | | | | | | | 24 798 | 8 000 | |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Number Shares Allotted | | 2 | 100 | 100 | 100 | 100 | 100 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 100 | 100 | 100 | 100 | 100 | 100 | | | | | | |