Profit & Loss |
Date of Accounts |
2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 |
Currency |
| | | | | |
Net Worth | 7 689 102 | 7 606 624 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 822 926 | 100 125 | | | | |
Cash Bank On Hand | | 100 125 | 300 | 1 035 816 | 605 511 | 787 136 |
Current Assets | 1 745 059 | 669 279 | 1 424 333 | 1 953 111 | 3 118 412 | 1 572 683 |
Debtors | 731 383 | 399 524 | 1 230 967 | 757 720 | 2 453 776 | 713 837 |
Intangible Fixed Assets | 6 000 000 | 5 625 000 | | | | |
Net Assets Liabilities | | 7 606 624 | 8 161 194 | 9 552 759 | 11 275 572 | 10 107 843 |
Net Assets Liabilities Including Pension Asset Liability | 7 689 102 | 7 606 624 | | | | |
Other Debtors | | 18 269 | 650 000 | 23 658 | 870 249 | 278 490 |
Property Plant Equipment | | 3 112 384 | 3 971 363 | 4 257 724 | 6 775 203 | 7 742 905 |
Stocks Inventory | 190 750 | 169 630 | | | | |
Tangible Fixed Assets | 1 885 797 | 3 112 384 | | | | |
Total Inventories | | 169 630 | 193 066 | 159 575 | 59 125 | 71 710 |
|
Capital & Reserves |
Called Up Share Capital | 2 000 002 | 2 000 002 | | | | |
Profit Loss Account Reserve | 5 689 100 | 5 606 622 | | | | |
Shareholder Funds | 7 689 102 | 7 606 624 | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 419 216 | 16 867 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 419 216 | 689 548 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 1 125 631 |
Director Remuneration | | | | | 17 172 | 30 822 |
Accrued Liabilities Deferred Income | | 899 286 | 673 831 | | 17 012 | 30 361 |
Accumulated Amortisation Impairment Intangible Assets | | 1 875 000 | 2 250 000 | 2 625 000 | 3 000 000 | 3 375 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 404 002 | 1 439 503 | 1 887 397 | 2 340 425 | 2 884 837 |
Average Number Employees During Period | | 42 | 44 | 47 | 57 | 59 |
Bank Borrowings Overdrafts | | 107 515 | 433 511 | | | |
Corporation Tax Payable | | | 346 267 | | 645 712 | 971 280 |
Creditors | | 3 125 | 52 147 | 220 324 | 1 013 408 | 1 021 949 |
Creditors Due After One Year | 40 625 | 3 125 | | | | |
Creditors Due Within One Year | 1 757 507 | 1 676 914 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 327 849 | | 131 569 | 140 735 |
Disposals Property Plant Equipment | | | 478 011 | | 241 969 | 240 353 |
Finance Lease Liabilities Present Value Total | | 3 125 | 52 147 | 220 324 | 1 013 408 | 1 021 949 |
Fixed Assets | 7 885 797 | 8 737 384 | 9 221 363 | 9 132 724 | 11 275 203 | 11 867 905 |
Increase From Amortisation Charge For Year Intangible Assets | | | 375 000 | 375 000 | 375 000 | 375 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 363 350 | 447 894 | 584 597 | 685 147 |
Intangible Assets | | 5 625 000 | 5 250 000 | 4 875 000 | 4 500 000 | 4 125 000 |
Intangible Assets Gross Cost | | 7 500 000 | 7 500 000 | 7 500 000 | 7 500 000 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 500 000 | 1 875 000 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 375 000 | | | | |
Intangible Fixed Assets Cost Or Valuation | 7 500 000 | | | | | |
Net Current Assets Liabilities | -12 448 | -1 007 635 | -856 915 | 792 885 | 1 245 467 | -363 005 |
Number Shares Allotted | | 5 000 | | | | |
Number Shares Issued Fully Paid | | | 5 000 | 5 000 | 5 000 | 5 000 |
Other Creditors | | 24 802 | 822 864 | 119 102 | 111 619 | 91 943 |
Other Taxation Social Security Payable | | 28 095 | 374 508 | 558 997 | 53 881 | 37 207 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Prepayments Accrued Income | | 16 613 | 23 662 | | 31 817 | 41 069 |
Property Plant Equipment Gross Cost | | 4 516 386 | 5 410 866 | 6 145 121 | 9 115 628 | 10 627 742 |
Provisions For Liabilities Balance Sheet Subtotal | | 120 000 | 151 107 | 152 526 | 231 690 | 375 108 |
Provisions For Liabilities Charges | 143 622 | 120 000 | | | | |
Recoverable Value-added Tax | | 5 455 | 42 656 | | | |
Secured Debts | | 40 625 | | | | |
Share Capital Allotted Called Up Paid | 5 000 | 5 000 | | | | |
Tangible Fixed Assets Additions | | 1 516 916 | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 021 465 | 4 516 386 | | | | |
Tangible Fixed Assets Depreciation | 1 135 668 | 1 404 002 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 276 667 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 8 333 | | | | |
Tangible Fixed Assets Disposals | | 21 995 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 372 491 | 734 255 | 3 212 476 | 1 752 467 |
Total Assets Less Current Liabilities | 7 873 349 | 7 729 749 | 8 364 448 | 9 925 609 | 12 520 670 | 11 504 900 |
Trade Creditors Trade Payables | | 210 573 | 617 368 | 392 857 | 667 639 | 192 316 |
Trade Debtors Trade Receivables | | 359 187 | 514 649 | 734 062 | 1 583 527 | 394 278 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 143 418 |
Administrative Expenses | | | | | 2 189 164 | 2 424 646 |
Amortisation Expense Intangible Assets | | | | | 375 000 | 375 000 |
Applicable Tax Rate | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | 605 511 | |
Comprehensive Income Expense | | | | | 2 700 408 | 2 132 271 |
Cost Sales | | | | | 7 062 469 | 4 733 092 |
Current Tax For Period | | | | | 645 488 | 500 028 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 79 164 | 143 418 |
Deferred Tax Liabilities | | | | | 231 690 | 375 108 |
Depreciation Amortisation Expense | | | | | 959 597 | 1 060 147 |
Depreciation Expense Property Plant Equipment | | | | | 419 252 | 389 001 |
Dividends Paid | | | | | 977 595 | 3 300 000 |
Dividends Paid Classified As Financing Activities | | | | | -977 595 | -3 300 000 |
Dividends Paid On Shares | | | | | 977 595 | 3 300 000 |
Dividends Paid On Shares Interim | | | | | 13 000 | 47 175 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 5 777 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 232 828 | -441 775 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -857 624 | 901 507 |
Gross Profit Loss | | | | | 5 611 099 | 5 245 343 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -431 496 | -174 460 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -430 305 | 181 625 |
Increase Decrease In Property Plant Equipment | | | | | | 663 751 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | -100 450 | 12 585 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 16 647 | 57 803 |
Interest Paid Classified As Operating Activities | | | | | | -5 777 |
Interest Payable Similar Charges Finance Costs | | | | | 16 647 | 63 580 |
Net Cash Flows From Used In Financing Activities | | | | | 757 044 | 2 274 077 |
Net Cash Flows From Used In Investing Activities | | | | | 3 100 904 | 1 652 849 |
Net Cash Flows From Used In Operating Activities | | | | | -3 427 643 | -4 108 551 |
Net Cash Generated From Operations | | | | | -3 875 786 | -4 346 591 |
Net Interest Received Paid Classified As Investing Activities | | | | | -1 172 | |
Operating Profit Loss | | | | | 3 440 535 | 2 839 297 |
Other Deferred Tax Expense Credit | | | | | 79 164 | 143 418 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 172 | |
Other Operating Income Format1 | | | | | 18 600 | 18 600 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 1 058 983 | 153 758 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 23 494 | 35 479 |
Proceeds From Sales Property Plant Equipment | | | | | -110 400 | -99 618 |
Profit Loss | | | | | 2 700 408 | 2 132 271 |
Profit Loss On Ordinary Activities Before Tax | | | | | 3 425 060 | 2 775 717 |
Provisions | | | | | 231 690 | 375 108 |
Purchase Property Plant Equipment | | | | | -3 212 476 | -1 752 467 |
Raw Materials | | | | | 59 125 | 71 710 |
Social Security Costs | | | | | 150 161 | 152 953 |
Staff Costs Employee Benefits Expense | | | | | 1 765 903 | 1 828 213 |
Tax Expense Credit Applicable Tax Rate | | | | | 650 761 | 527 386 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -6 626 | -28 886 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 353 | 1 528 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 724 652 | 643 446 |
Total Operating Lease Payments | | | | | 344 433 | 179 157 |
Turnover Revenue | | | | | 12 673 568 | 9 978 435 |
Wages Salaries | | | | | 1 592 248 | 1 639 781 |