Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Debtors | 1 238 252 | 1 413 235 | 1 801 295 | 1 977 541 | 2 152 394 | 2 401 364 | 700 915 | 820 382 |
Net Assets Liabilities | | 1 358 793 | 1 605 890 | 1 885 886 | 2 030 238 | 2 198 892 | 476 525 | 438 412 |
Other Debtors | 1 523 | | 2 700 | 38 576 | 39 062 | 13 931 | 38 390 | 9 688 |
|
Other Financial Data |
Audit Fees Expenses | 3 500 | 3 050 | 2 500 | 3 650 | 3 600 | 5 200 | 10 250 | 14 950 |
Other Non-audit Services Fees | | | | 1 900 | 2 250 | 1 875 | 3 275 | 2 500 |
Accrued Liabilities Deferred Income | 46 515 | 47 300 | 172 529 | 64 314 | 75 830 | 96 440 | 77 965 | 159 923 |
Administration Support Average Number Employees | | | | | | | 1 | 3 |
Administrative Expenses | 358 722 | 327 889 | 506 618 | 507 872 | 424 192 | 603 397 | 749 320 | 943 519 |
Amounts Owed By Group Undertakings | 1 038 861 | 1 118 792 | 1 415 922 | 1 616 139 | 1 741 537 | 1 905 452 | 100 104 | |
Amounts Owed To Group Undertakings | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 8 880 |
Average Number Employees During Period | | 1 | 3 | 3 | 3 | 3 | 3 | 5 |
Comprehensive Income Expense | 75 371 | 134 057 | 247 097 | 279 996 | 144 352 | | | |
Corporation Tax Payable | | 8 143 | 27 410 | 45 985 | 38 348 | 3 053 | 39 550 | 22 879 |
Corporation Tax Recoverable | 25 119 | 24 474 | 19 563 | 15 137 | 15 137 | 7 788 | 690 | |
Cost Sales | 162 712 | 210 250 | 416 221 | 338 582 | 256 074 | 273 973 | 347 289 | 341 650 |
Creditors | 61 365 | 102 291 | 276 092 | 171 694 | 214 398 | 202 482 | 224 400 | 334 820 |
Current Tax For Period | | 8 143 | 27 410 | 44 486 | -7 640 | 3 052 | 39 550 | -8 759 |
Deferred Tax Asset Debtors | | | | | | 151 | 151 | 151 |
Deferred Tax Assets | | | | | | 151 | 151 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 399 | 3 923 | -10 693 | | |
Dividends Paid | | | | | | | 2 000 000 | |
Dividends Paid On Shares Final | | | | | | | 2 000 000 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -1 499 | -7 640 | 18 951 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 51 875 | 44 375 |
Gain Loss On Disposals Other Non-current Assets | | | | | | 17 989 | 1 367 | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | -2 047 | 16 126 | | | |
Government Grant Income | | | | | | 1 613 | | |
Gross Profit Loss | 387 492 | 458 915 | 735 357 | 818 127 | 532 549 | 733 138 | 1 062 933 | |
Impairment Loss Reversal On Investments | | | | 2 047 | -16 126 | -17 989 | -1 367 | |
Income From Related Parties | | 136 628 | 346 175 | 434 676 | 264 218 | 258 519 | 155 903 | 169 853 |
Interest Income On Bank Deposits | | | | | | | 98 | 2 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 98 | 2 |
Investments | | | | 86 658 | 102 774 | 10 | | |
Investments Fixed Assets | 47 849 | 47 849 | 88 705 | 86 658 | 102 784 | 10 | 10 | 12 |
Investments In Subsidiaries | | | | 10 | 10 | 10 | 10 | 12 |
Net Current Assets Liabilities | 1 176 887 | 1 310 944 | 1 525 203 | 1 805 847 | 1 937 996 | 2 198 882 | 476 515 | 485 562 |
Net Finance Income Costs | | | | | | 11 670 | 2 203 | 5 050 |
Operating Profit Loss | 59 415 | 131 026 | 270 937 | 308 208 | 108 357 | 131 354 | 313 613 | |
Other Creditors | 4 062 | 2 384 | 8 858 | 1 128 | 6 376 | 910 | 1 266 | 2 157 |
Other Departments Average Number Employees | | | | | | | 2 | 2 |
Other Interest Income | | | | 14 875 | 16 152 | 11 670 | 2 105 | 5 048 |
Other Interest Receivable Similar Income Finance Income | 2 093 | 11 174 | 12 930 | 14 875 | 16 152 | 11 670 | 2 203 | 5 050 |
Other Operating Income Format1 | 30 645 | | 42 198 | -2 047 | | 1 613 | | 2 000 |
Other Provisions Balance Sheet Subtotal | | | | | | | | 47 162 |
Other Taxation Social Security Payable | 4 219 | 3 770 | 7 533 | 8 911 | 10 339 | 43 867 | 41 497 | 30 651 |
Pension Costs Defined Contribution Plan | | | | | | 6 075 | 6 075 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 684 | 2 558 | 5 191 | 4 425 | 6 075 | 6 075 | 10 025 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 72 701 | 170 043 | 293 042 | 224 991 | 337 133 | 446 073 | 479 116 | 776 036 |
Profit Loss | 75 371 | 134 057 | 247 097 | 279 996 | 144 352 | 168 654 | 277 633 | -38 113 |
Profit Loss On Ordinary Activities Before Tax | 61 508 | 142 200 | 282 525 | 323 083 | 140 635 | 161 013 | 317 183 | -46 872 |
Social Security Costs | | 10 968 | 25 635 | 27 888 | 17 837 | 32 538 | 26 843 | |
Staff Costs Employee Benefits Expense | | 99 358 | 247 615 | 272 718 | 158 797 | 309 171 | 239 779 | 424 694 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 6 619 | 10 542 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 2 757 | 3 049 | 5 683 | | |
Tax Expense Credit Applicable Tax Rate | 12 302 | 27 018 | 53 680 | 61 386 | 26 721 | 30 592 | 60 265 | -8 906 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -23 512 | -17 380 | -16 900 | -14 592 | -20 562 | -40 837 | -20 905 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 134 | 82 | 1 105 | 1 948 | 10 | 29 | 190 | 147 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -13 863 | 8 143 | 35 428 | 43 087 | -3 717 | -7 641 | 39 550 | -8 759 |
Total Assets Less Current Liabilities | 1 224 736 | 1 358 793 | 1 613 908 | 1 892 505 | 2 040 780 | 2 198 892 | 476 525 | 485 574 |
Trade Creditors Trade Payables | 4 835 | 35 920 | 57 111 | 47 004 | 83 495 | 58 202 | 64 112 | 110 330 |
Trade Debtors Trade Receivables | 2 150 | 21 674 | 9 519 | 51 543 | 19 525 | 27 969 | 82 464 | 34 507 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | 1 192 | -3 867 | | | |
Turnover Revenue | 550 204 | 669 165 | 1 151 578 | 1 156 709 | 788 623 | 1 007 111 | 1 410 222 | |
Wages Salaries | | 87 706 | 219 422 | 239 639 | 136 535 | 270 558 | 206 861 | 368 589 |
Company Contributions To Defined Benefit Plans Directors | | | | 3 660 | 2 960 | 4 000 | 3 915 | |
Director Remuneration | 101 493 | 90 485 | 171 480 | 166 082 | 95 022 | 185 341 | 125 653 | 142 579 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 169 742 | 97 982 | 189 341 | 129 568 | 146 768 |
Amount Specific Advance Or Credit Directors | 97 898 | 78 252 | 60 549 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | 16 599 | 19 646 | 17 703 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | 1 795 | 3 660 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 280 | | | | | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 280 | | | | | | |
Disposals Property Plant Equipment | | 2 280 | | | | | | |
Fixed Assets | 47 849 | 47 849 | | | | | | |
Further Item Interest Income Component Total Interest Income | 77 | 11 174 | 12 925 | 14 509 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 750 | 1 000 | 900 | 1 900 | | | | |
Gain Loss On Disposals Property Plant Equipment | 30 645 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 499 | | | | |
Investments In Group Undertakings | 10 | 10 | 10 | 10 | | | | |
Loans Owed By Related Parties | | | 2 700 | 37 935 | | | | |
Loans Owed To Related Parties | | | -12 345 | -13 915 | | | | |
Net Assets Liabilities Subsidiaries | -10 | -10 | -10 | -10 | | | | |
Number Shares Issued Fully Paid | | 45 000 | 45 000 | 45 000 | | | | |
Other Deferred Tax Expense Credit | -13 863 | | 8 018 | -1 399 | | | | |
Other Investments Other Than Loans | 47 839 | 47 839 | 88 695 | -2 047 | | | | |
Par Value Share | | 1 | 1 | 1 | | | | |
Payments To Related Parties | | 52 960 | 88 199 | 78 464 | | | | |
Property Plant Equipment Gross Cost | 2 280 | | | | | | | |
Provisions | | | 8 018 | 6 619 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 8 018 | 6 619 | | | | |
Tax Increase Decrease From Changes In Pension Fund Prepayment | | | | -207 | | | | |
Tax Increase Decrease From Effect Dividends From U K Companies | -401 | -2 123 | -2 457 | -2 757 | | | | |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | 14 500 | | | | | | | |
Tax Increase Decrease From Other Short-term Timing Differences | -2 239 | 546 | | -389 | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -14 647 | | | | | | | |