Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
Net Worth | 594 933 | 637 034 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 345 842 | 238 446 | 3 158 559 | 1 121 658 | 1 800 132 |
Current Assets | 2 176 473 | 2 407 957 | 4 802 376 | 4 596 145 | 6 417 483 | 5 588 009 | 7 561 021 |
Debtors | 1 872 073 | 1 804 544 | 4 407 221 | 4 307 802 | 3 209 614 | 4 405 065 | 5 552 330 |
Net Assets Liabilities | | | 943 200 | 1 142 036 | 1 181 669 | 1 433 387 | 1 486 049 |
Other Debtors | | | 2 427 944 | 2 983 945 | 2 514 718 | 2 578 073 | 415 936 |
Property Plant Equipment | | | 451 226 | 289 647 | 169 641 | 148 181 | 164 223 |
Total Inventories | | | 49 313 | 49 897 | 49 310 | 61 286 | |
Cash Bank In Hand | 178 626 | 534 799 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 594 933 | 637 034 | | | | | |
Stocks Inventory | 125 774 | 68 614 | | | | | |
Tangible Fixed Assets | 190 335 | 331 536 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | | | | | |
Profit Loss Account Reserve | 574 933 | 617 034 | | | | | |
Shareholder Funds | 594 933 | 637 034 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 14 500 | 14 500 |
Accrued Liabilities Deferred Income | | | | | | 191 997 | 290 669 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 393 293 | 335 590 | 293 388 | 227 146 | 224 377 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 85 684 |
Administrative Expenses | | | | | 1 741 605 | 2 497 612 | 1 991 259 |
Amounts Owed By Related Parties | | | 270 178 | 298 440 | 200 250 | | |
Amounts Recoverable On Contracts | | | | | | 2 094 234 | 3 239 538 |
Average Number Employees During Period | | | 41 | 47 | 43 | 49 | 54 |
Balances Amounts Owed By Related Parties | | | | 298 440 | 9 682 | 78 454 | 276 285 |
Balances Amounts Owed To Related Parties | | | | 26 016 | 565 441 | 137 982 | 248 878 |
Bank Borrowings | | | | | | 680 037 | 447 085 |
Bank Borrowings Overdrafts | | | 44 395 | 601 522 | 644 135 | 434 781 | 238 569 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -773 372 |
Bank Overdrafts | | | | | | | 773 372 |
Cash Cash Equivalents Cash Flow Value | | | | 238 446 | 3 158 559 | 1 121 658 | 1 026 760 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | -9 682 | 276 285 |
Cash Receipts From Sales Interests In Associates | | | | | 9 682 | -9 682 | |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | -50 | |
Comprehensive Income Expense | | | | | | 251 718 | 904 662 |
Corporation Tax Payable | | | | | | 72 291 | 250 542 |
Cost Sales | | | | | 13 302 679 | 15 800 364 | 19 836 200 |
Creditors | | | 291 993 | 731 800 | 714 253 | 528 251 | 338 069 |
Current Tax For Period | | | | | | 72 291 | 250 542 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -13 151 | -3 293 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 80 580 | 66 039 | 49 006 |
Dividends Paid | | | | | | | 852 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -852 000 |
Dividends Paid On Shares Interim | | | | | | | 852 000 |
Finance Lease Liabilities Present Value Total | | | | | | 93 470 | 99 500 |
Finance Lease Payments Owing Minimum Gross | | | | | | 120 795 | 126 563 |
Finished Goods Goods For Resale | | | | | | 61 286 | 208 559 |
Fixed Assets | 190 335 | 331 536 | 451 226 | 289 697 | 169 691 | 148 181 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -93 569 | 220 752 | 232 952 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 1 500 | 1 105 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -13 151 | -3 293 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 176 000 | 176 000 | 88 000 | 527 084 | 417 084 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 657 849 | 868 089 | -1 215 246 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -1 107 870 | 1 381 058 | 870 980 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -587 | 11 976 | 147 273 |
Gain Loss On Disposals Property Plant Equipment | | | | | 24 049 | 1 544 | |
Gross Profit Loss | | | | | 1 777 571 | 2 837 304 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 81 366 | -72 291 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -2 920 113 | 2 036 901 | 94 898 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 105 103 | 80 580 | 66 039 | 49 006 |
Interest Income On Bank Deposits | | | | | | 45 | 817 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 45 | 817 |
Interest Paid Classified As Operating Activities | | | | | -54 579 | -40 004 | -37 026 |
Interest Payable Similar Charges Finance Costs | | | | | 54 579 | 40 004 | 37 026 |
Interest Received Classified As Investing Activities | | | | | | -956 | -3 479 |
Investments Fixed Assets | | | | 50 | 50 | | |
Investments In Group Undertakings Participating Interests | | | | 50 | 50 | | |
Net Cash Generated From Operations | | | | | -2 935 809 | 1 846 722 | -1 416 347 |
Net Current Assets Liabilities | 479 398 | 438 348 | 778 426 | 1 569 242 | 1 705 543 | 1 779 618 | 1 622 763 |
Net Finance Income Costs | | | | | | 956 | 3 479 |
Operating Profit Loss | | | | | 112 972 | 349 906 | |
Other Creditors | | | 247 598 | 130 278 | 70 118 | 93 470 | 669 428 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 162 806 | 122 782 | 132 281 | 51 775 |
Other Disposals Property Plant Equipment | | | | 257 017 | 170 582 | 198 028 | 72 411 |
Other Interest Income | | | | | | 911 | 2 662 |
Other Interest Receivable Similar Income Finance Income | | | | | | 956 | 3 479 |
Other Operating Income Format1 | | | | | 77 006 | 10 214 | 578 |
Other Taxation Social Security Payable | | | 242 324 | 695 105 | 920 474 | 977 429 | 1 071 994 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -108 479 | 21 558 | 5 768 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 56 996 | 61 875 |
Prepayments Accrued Income | | | | | | 221 365 | 179 784 |
Proceeds From Sales Property Plant Equipment | | | | | -71 849 | -67 291 | -35 746 |
Profit Loss | | | | | 39 633 | 251 718 | 904 662 |
Profit Loss On Ordinary Activities Before Tax | | | | | 58 393 | 310 858 | 1 151 911 |
Property Plant Equipment Gross Cost | | | 844 519 | 625 237 | 463 029 | 375 327 | 388 600 |
Provisions For Liabilities Balance Sheet Subtotal | | | -5 541 | -14 897 | -20 688 | -33 839 | |
Purchase Property Plant Equipment | | | | | -8 374 | -110 326 | -85 684 |
Staff Costs Employee Benefits Expense | | | | | | 2 713 983 | 3 244 786 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | -33 839 | -37 132 |
Tax Expense Credit Applicable Tax Rate | | | | | | 59 063 | 236 027 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 5 432 | 1 585 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 7 796 | 12 930 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 18 760 | 59 140 | 247 249 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 37 735 | 8 374 | 110 326 | |
Total Assets Less Current Liabilities | 669 733 | 769 884 | 1 229 652 | 1 858 939 | 1 875 234 | 1 927 799 | 1 786 986 |
Total Borrowings | | | | | | 680 037 | 1 220 457 |
Trade Creditors Trade Payables | | | 2 190 025 | 848 308 | 2 638 194 | 2 256 814 | 2 646 674 |
Trade Debtors Trade Receivables | | | 1 709 099 | 1 025 417 | 494 646 | 1 826 992 | 1 717 072 |
Turnover Revenue | | | | | 15 080 250 | 18 637 668 | |
Wages Salaries | | | | | | 2 398 653 | 2 804 553 |
Director Remuneration | | | | | | 243 525 | 274 877 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 245 805 | 277 348 |
Creditors Due After One Year | 65 780 | 124 500 | | | | | |
Creditors Due Within One Year | 1 697 075 | 1 969 609 | | | | | |
Number Shares Allotted | | 10 000 | | | | | |
Par Value Share | | 1 | | | | | |
Provisions For Liabilities Charges | 9 020 | 8 350 | | | | | |
Share Capital Allotted Called Up Paid | 10 000 | 10 000 | | | | | |
Tangible Fixed Assets Additions | | 272 373 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 424 239 | 656 482 | | | | | |
Tangible Fixed Assets Depreciation | 233 904 | 324 946 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 120 372 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 29 330 | | | | | |
Tangible Fixed Assets Disposals | | 40 130 | | | | | |