Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 725 178 | 815 141 | 938 738 | 1 080 688 | 1 254 382 | 1 916 338 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 528 954 | 603 561 | 560 566 | 586 399 | 603 984 | 1 033 894 | | | | | | | |
Cash Bank On Hand | | | | | | 1 033 894 | 1 203 075 | 2 705 572 | 1 951 870 | 2 405 133 | 1 409 133 | 1 486 116 | 270 634 |
Current Assets | 1 013 690 | 1 150 189 | 1 473 161 | 1 528 153 | 1 704 489 | 2 814 119 | 3 343 681 | 4 992 006 | 4 842 656 | 4 675 291 | 5 233 343 | 8 305 324 | 10 361 046 |
Debtors | 461 828 | 544 014 | 888 388 | 880 541 | 1 029 493 | 1 780 225 | 2 126 642 | 2 251 746 | 2 890 786 | 2 270 158 | 3 824 210 | 6 819 208 | 10 090 412 |
Net Assets Liabilities | | | | | | 1 916 338 | 2 571 110 | 3 870 129 | 4 203 849 | 3 451 819 | 4 479 955 | 6 526 907 | 8 947 597 |
Net Assets Liabilities Including Pension Asset Liability | 725 178 | 815 141 | 938 738 | | | | | | | | | | |
Property Plant Equipment | | | | | | 196 375 | 174 460 | 181 108 | 355 662 | 305 630 | 247 019 | 141 993 | 77 688 |
Stocks Inventory | 22 908 | 2 614 | 24 207 | 61 213 | 71 012 | | | | | | | | |
Tangible Fixed Assets | 54 684 | 62 007 | 58 889 | 76 704 | 108 361 | 196 375 | | | | | | | |
Total Inventories | | | | | | | 13 964 | 34 688 | | | | | |
Other Debtors | | | | | | | | | 31 130 | 29 442 | 13 250 | | |
|
Capital & Reserves |
Called Up Share Capital | 10 624 | 10 624 | 10 624 | 10 624 | 10 624 | 10 624 | | | | | | | |
Profit Loss Account Reserve | 707 679 | 797 642 | 921 239 | 1 063 189 | 1 228 441 | 1 880 304 | | | | | | | |
Shareholder Funds | 725 178 | 815 141 | 938 738 | 1 080 688 | 1 254 382 | 1 916 338 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 14 500 | 12 500 | 9 000 | 18 500 | 11 450 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 30 783 | 18 126 | 3 776 | 5 322 | 6 608 |
Director Remuneration | | | | | | | | | 387 249 | 196 052 | 39 239 | 105 744 | 197 167 |
Dividend Recommended By Directors | | | | | | | | | | 2 001 039 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 3 | 1 | 1 | 2 | 1 |
Accounting Period Subsidiary | | | 2 013 | | | 2 016 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 54 697 | 177 687 | 371 624 | 600 738 | 857 681 | 1 276 145 | 1 705 626 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 271 183 | 327 883 | 223 182 | 297 475 | 395 696 | 456 141 | 317 817 | 407 571 |
Average Number Employees During Period | | | | | | | 73 | 73 | 78 | 73 | 69 | 66 | 50 |
Creditors | | | | | | 1 234 366 | 56 | 1 934 029 | 1 767 292 | 2 252 603 | 1 632 215 | 2 449 007 | 2 490 264 |
Creditors Due Within One Year | | 386 849 | 594 295 | 525 152 | 690 959 | 1 234 366 | | | | | | | |
Debtors Due After One Year | | | -20 000 | -20 000 | -20 000 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 5 173 | 167 735 | | 7 792 | 1 846 | 257 023 | |
Disposals Property Plant Equipment | | | | | | | 6 076 | 170 398 | | 7 986 | 5 882 | 260 232 | |
Fixed Assets | 54 684 | 62 007 | 59 872 | 77 687 | 240 852 | 336 585 | 578 324 | 812 152 | 1 163 699 | 1 068 209 | 908 126 | 686 348 | 1 089 118 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 54 697 | 122 990 | | 274 335 | 203 603 | 418 464 | 429 481 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 61 873 | 63 034 | | 106 013 | 62 291 | 118 699 | 89 754 |
Intangible Assets | | | | | | | 193 822 | 299 579 | 526 782 | 761 596 | 660 124 | 543 372 | 1 010 447 |
Intangible Assets Gross Cost | | | | | | | 248 519 | 477 266 | 898 406 | 1 362 334 | 1 517 805 | 1 819 517 | 2 716 073 |
Investments Fixed Assets | | | 983 | 983 | 132 491 | 140 210 | 210 042 | 331 465 | 281 255 | 983 | 983 | 983 | 983 |
Net Current Assets Liabilities | 678 605 | 763 340 | 878 866 | 1 003 001 | 1 013 530 | 1 579 753 | 1 992 842 | 3 057 977 | 3 075 364 | 2 422 688 | 3 601 128 | 5 856 317 | 7 870 782 |
Number Shares Allotted | | | 10 624 | 10 624 | 10 624 | 10 624 | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Property Plant Equipment Gross Cost | | | | | | 467 558 | 502 343 | 404 290 | 653 137 | 701 326 | 703 160 | 459 810 | 485 259 |
Provisions For Liabilities Charges | 8 111 | 10 206 | | | | | | | | | | | |
Revaluation Reserve | | | | | 8 442 | 18 535 | | | | | | | |
Share Capital Allotted Called Up Paid | | 10 624 | 10 624 | 10 624 | 10 624 | 10 624 | | | | | | | |
Share Premium Account | 6 875 | 6 875 | 6 875 | 6 875 | 6 875 | 6 875 | | | | | | | |
Tangible Fixed Assets Additions | | 26 241 | 18 366 | 41 740 | 61 802 | 132 060 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 193 842 | 220 083 | 238 449 | 273 696 | 335 498 | 467 558 | | | | | | | |
Tangible Fixed Assets Depreciation | 139 158 | 158 076 | 179 560 | 196 992 | 227 137 | 271 183 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 21 484 | 23 396 | 30 145 | 44 046 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 5 964 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | | 6 493 | | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | 248 519 | 228 747 | | 509 149 | 155 471 | 301 712 | 896 556 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 40 861 | 72 345 | | 56 175 | 7 716 | 16 882 | 25 449 |
Total Assets Less Current Liabilities | 733 289 | 825 347 | 938 738 | 1 080 688 | 1 254 382 | 1 916 338 | 2 571 166 | 3 870 129 | 4 239 063 | 3 490 897 | 4 509 254 | 6 542 665 | 8 959 900 |
Accrued Liabilities Deferred Income | | | | | | | | | 632 004 | 538 132 | 427 904 | 688 850 | 642 565 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | 3 864 | -9 779 | -13 541 | -3 455 |
Administrative Expenses | | | | | | | | | 1 035 279 | 849 868 | 508 369 | 1 029 356 | 888 771 |
Amortisation Expense Intangible Assets | | | | | | | | | 193 937 | 274 335 | 203 603 | 418 464 | 429 481 |
Amounts Owed By Group Undertakings | | | | | | | | | 19 471 | 180 357 | 738 842 | 3 823 555 | 6 548 181 |
Amounts Owed To Group Undertakings | | | | | | | | | 133 840 | 835 067 | | 5 421 | 28 872 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | | | | | 1 792 315 | 1 185 469 | 1 028 136 | 2 046 952 | 2 420 690 |
Corporation Tax Payable | | | | | | | | | 1 002 | 274 478 | 526 663 | 498 760 | 581 185 |
Cost Sales | | | | | | | | | 7 175 337 | 7 177 539 | 3 438 235 | 7 133 792 | 7 566 372 |
Current Tax For Period | | | | | | | | | 1 002 | 273 476 | 253 186 | 498 760 | 581 185 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 83 476 | 106 013 | 62 291 | 118 699 | 89 754 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 45 221 | | | |
Disposals Intangible Assets | | | | | | | | | | 45 221 | | | |
Dividends Paid | | | | | | | | | 1 468 916 | 2 001 039 | | | |
Dividends Paid On Shares Interim | | | | | | | | | 1 468 916 | 2 001 039 | | | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | | | 5 151 | | 15 360 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | 96 735 | 71 908 | 93 191 | 91 938 | 35 631 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | 17 420 | 14 914 | -36 677 | -42 010 | 53 724 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -5 657 | 127 659 | -3 697 | 202 | |
Government Grant Income | | | | | | | | | | 20 253 | 21 760 | | |
Gross Profit Loss | | | | | | | | | 2 880 657 | 2 388 830 | 1 759 260 | 3 545 201 | 3 828 683 |
Income From Other Fixed Asset Investments | | | | | | | | | 4 956 | 559 | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | | | | | 53 340 | | |
Interest Expense On Loan Capital | | | | | | | | | | 6 590 | 1 108 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 6 590 | 1 108 | | |
Investments In Group Undertakings | | | | | | | | | 1 650 | 983 | 983 | 983 | 983 |
Issue Equity Instruments | | | | | | | | | 10 320 | 63 540 | | | |
Net Assets Liabilities Subsidiaries | | | | | | | | | -209 192 | -233 510 | -336 756 | -378 214 | -480 343 |
Number Shares Issued Fully Paid | | | | | | | | | | 14 699 | 14 699 | 14 699 | 14 699 |
Operating Profit Loss | | | | | | | | | 1 864 738 | 1 564 366 | 1 272 651 | 2 531 205 | 2 939 912 |
Other Creditors | | | | | | | | | 11 099 | 1 397 | | 17 803 | 17 959 |
Other Deferred Tax Expense Credit | | | | | | | | | 35 214 | 3 864 | -9 779 | -13 541 | -3 455 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 5 272 | 847 | | 966 | 58 508 |
Other Investments Other Than Loans | | | | | | | | | 279 605 | -88 120 | | | |
Other Operating Income Format1 | | | | | | | | | 19 360 | 25 404 | 21 760 | 15 360 | |
Other Taxation Social Security Payable | | | | | | | | | 359 356 | 280 112 | 322 059 | 345 240 | 330 926 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 313 472 | 313 712 | 140 068 | 269 857 | 207 832 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | | | | 435 836 | 571 476 | 703 056 | 695 122 | 979 167 |
Profit Loss | | | | | | | | | 1 792 315 | 1 185 469 | 1 028 136 | 2 046 952 | 2 420 690 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 828 531 | 1 462 984 | 1 271 543 | 2 532 171 | 2 998 420 |
Profit Loss Subsidiaries | | | | | | | | | -12 381 | 30 884 | 149 485 | 32 106 | 38 727 |
Provisions | | | | | | | | | 35 214 | 39 078 | 29 299 | 15 758 | 12 303 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 35 214 | 39 078 | 29 299 | 15 758 | 12 303 |
Social Security Costs | | | | | | | | | 403 550 | 373 608 | 157 553 | 331 104 | 273 838 |
Staff Costs Employee Benefits Expense | | | | | | | | | 4 295 808 | 4 074 990 | 1 852 109 | 3 577 807 | 2 845 193 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 89 018 | 23 044 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 942 | 106 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 347 421 | 277 967 | 241 593 | 481 112 | 569 700 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 14 734 | 22 523 | 1 814 | 4 107 | 5 077 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 36 216 | 277 515 | 243 407 | 485 219 | 577 730 |
Total Current Tax Expense Credit | | | | | | | | | 1 002 | 273 651 | 253 186 | | |
Trade Creditors Trade Payables | | | | | | | | | 629 991 | 323 417 | 355 589 | 892 933 | 888 757 |
Trade Debtors Trade Receivables | | | | | | | | | 2 404 349 | 1 488 883 | 2 369 062 | 2 300 531 | 2 563 064 |
Turnover Revenue | | | | | | | | | 10 055 994 | 9 566 369 | 5 197 495 | 10 678 993 | 11 395 055 |
Wages Salaries | | | | | | | | | 3 578 786 | 3 387 670 | 1 554 488 | 2 976 846 | 2 363 523 |
Creditors Due Within One Year Total Current Liabilities | 335 085 | 386 849 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 18 918 | | | | | | | | | | | |