Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 318 685 | 37 290 | 376 391 | 53 470 | 103 909 | 169 919 | 303 821 | 347 941 |
Current Assets | 6 339 849 | 4 065 143 | 6 760 668 | 6 576 959 | 3 461 731 | 4 094 966 | 11 323 864 | 15 401 231 |
Debtors | 5 530 334 | 3 690 203 | 6 384 277 | 6 523 489 | 3 357 822 | 3 925 047 | 11 020 043 | 15 053 290 |
Net Assets Liabilities | 2 385 833 | 1 496 307 | 2 271 925 | 1 683 536 | 2 837 106 | 3 382 278 | 7 805 691 | 11 341 104 |
Property Plant Equipment | 58 065 | 131 282 | | | | 867 | 451 | 35 |
Other Debtors | | 78 737 | 3 480 961 | | | | | |
Total Inventories | 490 830 | 337 650 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | 292 729 | 316 027 | | | | 381 | 797 | 1 213 |
Average Number Employees During Period | 66 | 53 | 45 | 25 | 28 | 23 | | |
Balances Amounts Owed By Related Parties | | | | | 3 051 045 | 249 842 | 507 248 | |
Balances Amounts Owed To Related Parties | | | | | | 831 300 | 1 174 361 | |
Creditors | 1 354 515 | 1 206 945 | 3 016 289 | 3 072 675 | 624 825 | 394 630 | 2 344 463 | 2 417 548 |
Fixed Assets | 197 268 | 649 334 | 200 | 200 | 200 | 1 067 | 651 | 100 135 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 707 | 108 970 | | | 381 | 416 | 416 |
Investments Fixed Assets | 110 703 | 367 856 | 200 | 200 | 200 | 200 | 200 | 100 100 |
Net Current Assets Liabilities | 3 548 960 | 2 075 199 | 5 288 014 | 4 756 011 | 2 836 906 | 3 700 336 | 8 979 401 | 12 983 683 |
Property Plant Equipment Gross Cost | 350 794 | 447 309 | | | | 1 248 | 1 248 | 1 248 |
Total Additions Including From Business Combinations Property Plant Equipment | | 108 254 | | | | 1 248 | | |
Total Assets Less Current Liabilities | 3 746 228 | 2 724 533 | 5 288 214 | 4 756 211 | 2 837 106 | 3 701 403 | 8 980 052 | 13 083 818 |
Audit Fees Expenses | 4 700 | 4 700 | | | | | | |
Company Contributions To Money Purchase Plans Directors | 53 229 | 4 066 | | | | | | |
Director Remuneration | 205 542 | 253 232 | | | | | | |
Dividend Recommended By Directors | | 88 441 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | | | | | |
Accrued Liabilities | 79 490 | 13 620 | 12 186 | 67 801 | | | | |
Accumulated Amortisation Impairment Intangible Assets | 79 500 | 118 816 | | | | | | |
Administrative Expenses | 3 680 063 | 3 231 170 | | | | | | |
Amortisation Expense Intangible Assets | 64 500 | 39 316 | | | | | | |
Amounts Owed By Group Undertakings | | | 2 395 991 | 2 796 921 | | | | |
Applicable Tax Rate | 20 | 20 | | | | | | |
Bank Borrowings | | 400 000 | | | | | | |
Bank Borrowings Overdrafts | 326 005 | 400 000 | | | | | | |
Bank Overdrafts | 326 005 | 98 846 | | | | | | |
Cash Cash Equivalents Cash Flow Value | -7 320 | -61 556 | | | | | | |
Comprehensive Income Expense | -600 268 | -801 087 | | | | | | |
Corporation Tax Payable | 20 083 | 11 780 | 546 651 | 546 651 | | | | |
Cost Sales | 795 372 | 929 858 | | | | | | |
Current Tax For Period | 17 557 | | | | | | | |
Depreciation Amortisation Expense | 97 471 | 72 353 | | | | | | |
Depreciation Expense Property Plant Equipment | 32 971 | 34 707 | | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 181 687 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 11 409 | 424 997 | | | | | |
Disposals Intangible Assets | | | 269 012 | | | | | |
Disposals Property Plant Equipment | | 11 739 | 447 309 | | | | | |
Distribution Costs | | 110 227 | | | | | | |
Dividend Per Share Final | | 931 | | | | | | |
Dividends Paid | 303 400 | 88 441 | | | | | | |
Dividends Paid Classified As Financing Activities | -303 400 | -88 441 | | | | | | |
Dividends Paid On Shares Final | 303 400 | 88 441 | | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -95 | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | -1 670 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 38 097 | 21 680 | 30 000 | 30 000 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -457 920 | -1 113 053 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 469 102 | 1 840 131 | | | | | | |
Gross Profit Loss | 3 775 660 | 3 243 290 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -121 551 | 47 | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -991 454 | -54 236 | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -8 376 | -2 526 | | | | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | -1 807 | | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -53 122 | -153 180 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 39 316 | 62 871 | | | | | |
Intangible Assets | 28 500 | 150 196 | | | | | | |
Intangible Assets Gross Cost | 108 000 | 269 012 | | | | | | |
Issue Equity Instruments | 3 | 2 | | | | | | |
Loans Owed By Related Parties | 875 200 | 637 370 | | | | | | |
Net Assets Liabilities Subsidiaries | -55 768 | 30 731 | | | | | | |
Net Cash Flows From Used In Financing Activities | 303 397 | -311 561 | | | | | | |
Net Cash Flows From Used In Investing Activities | 133 398 | 634 169 | | | | | | |
Net Cash Flows From Used In Operating Activities | 554 659 | -268 372 | | | | | | |
Net Cash Generated From Operations | 433 108 | -268 325 | | | | | | |
Net Interest Received Paid Classified As Investing Activities | -1 989 | -377 | | | | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | | | |
Number Shares Issued Fully Paid | | 95 | | | | | | |
Number Shares Issued Specific Share Issue | | 2 | | | | | | |
Operating Profit Loss | 95 597 | -98 107 | | | | | | |
Other Creditors | 19 234 | 75 000 | 275 000 | 253 598 | | | | |
Other Deferred Tax Expense Credit | -1 807 | 15 401 | | | | | | |
Other Interest Receivable Similar Income Finance Income | 1 989 | 377 | | | | | | |
Other Investments Other Than Loans | 110 703 | 367 856 | 200 | 200 | | | | |
Other Taxation Social Security Payable | 56 842 | 43 126 | 1 867 | 18 855 | | | | |
Par Value Share | | 1 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 72 862 | 21 421 | | | | | | |
Percentage Class Share Held In Subsidiary | | 100 | | | | | | |
Prepayments | 80 587 | 65 045 | 8 382 | 12 111 | | | | |
Proceeds From Borrowings Classified As Financing Activities | | -400 000 | | | | | | |
Proceeds From Issuing Shares | -3 | -2 | | | | | | |
Proceeds From Sales Property Plant Equipment | | -2 000 | | | | | | |
Profit Loss | -600 268 | -801 087 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | -592 894 | -794 036 | | | | | | |
Profit Loss Subsidiaries | -68 585 | -31 499 | | | | | | |
Provisions | 5 880 | 21 281 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 5 880 | 21 281 | | | | | | |
Purchase Intangible Assets | -18 000 | -161 012 | | | | | | |
Purchase Property Plant Equipment | -7 117 | -108 254 | | | | | | |
Social Security Costs | 162 054 | 137 300 | | | | | | |
Staff Costs Employee Benefits Expense | 1 859 055 | 1 623 640 | | | | | | |
Tax Decrease From Utilisation Tax Losses | | 5 310 | | | | | | |
Tax Expense Credit Applicable Tax Rate | -120 002 | -158 807 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 295 | 6 263 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 133 264 | 152 030 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 374 | 7 051 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | 161 012 | | | | | | |
Total Borrowings | 326 005 | 498 846 | | | | | | |
Total Current Tax Expense Credit | 9 181 | -8 350 | | | | | | |
Trade Creditors Trade Payables | 179 270 | 76 963 | 206 774 | 296 797 | | | | |
Trade Debtors Trade Receivables | 1 020 029 | 1 407 032 | | | | | | |
Turnover Revenue | 4 571 032 | 4 173 148 | | | | | | |
Wages Salaries | 1 624 139 | 1 464 919 | | | | | | |
Work In Progress | 490 830 | 337 650 | | | | | | |