Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 105 695 | 271 949 | 13 763 | 1 442 300 | 1 195 694 | 1 087 938 | 941 158 |
Current Assets | 987 802 | 1 979 689 | 3 210 503 | 3 646 458 | 3 277 654 | 3 099 428 | 2 347 257 |
Debtors | 882 107 | 1 707 740 | 3 196 740 | 1 992 551 | 1 973 048 | 1 858 759 | 1 205 807 |
Net Assets Liabilities | 1 142 375 | 2 140 889 | 3 209 235 | 4 020 666 | 3 267 102 | 3 350 480 | 2 499 951 |
Property Plant Equipment | | | | 39 151 | 31 851 | 23 294 | 23 016 |
Total Inventories | | | | 11 607 | 8 912 | 22 731 | 30 292 |
Cash Bank In Hand | 105 695 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 142 375 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | | | | | | |
Profit Loss Account Reserve | 1 142 175 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 000 | 8 500 | 8 800 | 9 000 |
Accrued Liabilities Deferred Income | | | | 4 750 | 8 500 | 2 081 500 | 1 454 500 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 46 771 | 57 387 | 60 371 | 66 454 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 3 316 | 2 298 | 8 705 |
Administration Support Average Number Employees | | | | 4 | 4 | 5 | 5 |
Administrative Expenses | | | | 137 250 | 301 295 | 303 509 | 304 461 |
Amounts Owed By Group Undertakings Participating Interests | 882 107 | 1 707 740 | 3 196 740 | | | | |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 4 | 4 | 4 | 4 | 4 | 5 | 5 |
Comprehensive Income Expense | | | | 1 078 059 | 1 916 436 | 2 118 136 | 1 696 648 |
Corporation Tax Payable | | | 1 468 | 254 278 | 248 781 | 250 714 | 223 716 |
Cost Sales | | | | 4 054 906 | 9 630 446 | 9 046 973 | 8 380 915 |
Creditors | 6 627 | | 1 468 | 2 858 675 | 3 018 649 | 2 539 614 | 2 428 820 |
Current Asset Investments | | | | 200 000 | 100 000 | 130 000 | 170 000 |
Current Tax For Period | | | | 254 278 | 463 277 | 505 573 | 443 429 |
Depreciation Expense Property Plant Equipment | | | | 5 594 | 10 616 | 7 766 | 8 000 |
Dividends Paid | | | | 1 000 000 | 2 670 000 | 2 034 758 | 2 547 177 |
Dividends Paid Classified As Financing Activities | | | | 1 000 000 | 2 670 000 | 2 034 758 | 2 547 177 |
Fixed Assets | | | | 3 232 883 | 3 008 097 | 2 790 666 | 2 581 514 |
Further Item Interest Expense Component Total Interest Expense | | | | | 1 400 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | -51 075 | -21 832 | -21 832 |
Gross Profit Loss | | | | 1 453 473 | 2 708 275 | 2 941 322 | 2 451 617 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -257 142 | -468 003 | -503 451 | -470 427 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -4 657 126 | -246 606 | -107 756 | -146 780 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -771 | -189 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 10 616 | 7 766 | 8 000 |
Intangible Assets | | | | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | | | | 1 | 1 | 1 | 1 |
Interest Paid Classified As Operating Activities | | | | | 1 400 | | |
Interest Payable Similar Charges Finance Costs | | | | | 1 400 | | |
Interest Received Classified As Operating Activities | | | | 13 492 | 24 437 | 7 539 | 14 753 |
Investment Property | | | | 3 193 731 | 2 976 245 | 2 767 371 | 2 558 497 |
Investment Property Fair Value Model | | | | 3 193 731 | 2 976 245 | 2 767 371 | 2 558 497 |
Investments Fixed Assets | 161 200 | 161 200 | 200 | | 200 | 300 | 300 |
Investments In Group Undertakings | 161 200 | 161 200 | 200 | | 200 | 200 | 300 |
Key Management Personnel Compensation Total | | | | | | | 7 000 |
Net Assets Liabilities Associates | | | | | 4 240 | 15 | 15 |
Net Cash Flows From Used In Financing Activities | | | | -1 000 000 | -2 670 000 | -2 034 758 | -2 547 177 |
Net Cash Flows From Used In Investing Activities | | | | 100 000 | 263 095 | 157 833 | 139 320 |
Net Cash Flows From Used In Operating Activities | | | | -3 757 126 | 2 160 299 | 1 769 169 | 2 261 077 |
Net Cash Generated From Operations | | | | -3 513 476 | 2 605 265 | 2 265 081 | 2 716 751 |
Net Current Assets Liabilities | 981 175 | 1 979 689 | 3 209 035 | 787 783 | 259 005 | 559 814 | -81 563 |
Nominal Value Allotted Share Capital | | | | 200 | 200 | 200 | 200 |
Number Shares Issued Fully Paid | | | | | 200 | 200 | 200 |
Operating Profit Loss | | | | 1 318 845 | 2 406 980 | 2 637 813 | 2 147 156 |
Other Creditors | 6 627 | | | 1 112 594 | 2 042 643 | 870 | 655 271 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 4 782 | 1 917 |
Other Disposals Investment Property Fair Value Model | | | | | 217 486 | 208 874 | 208 874 |
Other Disposals Property Plant Equipment | | | | | | 7 871 | 2 900 |
Other Interest Receivable Similar Income Finance Income | | | | 13 492 | 24 437 | 7 539 | 14 753 |
Other Operating Income Format1 | | | | 2 622 | | | |
Other Taxation Social Security Payable | | | | 74 247 | 63 417 | 79 357 | 95 317 |
Par Value Share | 1 | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 40 000 | 40 000 | 40 000 | 40 000 |
Percentage Class Share Held In Associate | | | | | 100 | 100 | 100 |
Prepayments Accrued Income | | | | 606 503 | 173 000 | 36 761 | 5 807 |
Proceeds From Sales Investment Properties | | | | | 217 486 | 208 874 | 208 874 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | 100 000 | 100 000 | -30 000 | -40 000 |
Proceeds From Sales Property Plant Equipment | | | | | -51 075 | -18 743 | -20 849 |
Profit Loss | | | | 1 078 059 | 1 916 436 | 2 118 136 | 1 696 648 |
Profit Loss From Continuing Operations Associates | | | | | 4 140 | -85 | 29 299 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 332 337 | 2 378 942 | 2 623 520 | 2 140 077 |
Property Plant Equipment Gross Cost | | | | 85 922 | 89 238 | 83 665 | 89 470 |
Purchase Property Plant Equipment | | | | | 3 316 | 2 298 | 8 705 |
Revenue From Rendering Services | | | | | | 90 794 | 94 357 |
Revenue From Sale Goods | | | | 5 508 379 | 12 338 721 | 11 897 501 | 10 738 175 |
Social Security Costs | | | | 163 | | | |
Staff Costs Employee Benefits Expense | | | | 49 827 | 7 382 | 58 892 | 77 500 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -33 596 |
Tax Expense Credit Applicable Tax Rate | | | | 253 144 | 451 999 | 498 469 | 406 615 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -1 681 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | 1 134 | 11 278 | 7 104 | 4 899 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 254 278 | 462 506 | 505 384 | 443 429 |
Total Current Tax Expense Credit | | | | 254 278 | 462 506 | 505 384 | 443 429 |
Trade Creditors Trade Payables | | | | 1 412 806 | 655 308 | 127 173 | 16 |
Trade Debtors Trade Receivables | | | | 1 386 048 | 1 800 048 | 1 821 998 | 1 200 000 |
Turnover Revenue | | | | 5 508 379 | 12 338 721 | 11 988 295 | 10 832 532 |
Wages Salaries | | | | 9 664 | 7 382 | 18 892 | 37 500 |
Work In Progress | | | | 11 607 | 8 912 | 22 731 | 30 292 |
Company Contributions To Money Purchase Plans Directors | | | | 40 000 | 40 000 | 40 000 | 40 000 |
Director Remuneration | | | | 8 164 | 3 182 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | 48 164 | 43 182 | | |
Dividend Recommended By Directors | | | | | 2 670 000 | 2 034 758 | 2 547 177 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | 1 | 1 |
Capital Employed | 1 142 375 | | | | | | |
Creditors Due Within One Year | 6 627 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | |
Value Shares Allotted Increase Decrease During Period | 100 | | | | | | |