Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 672 027 | 527 639 | 1 711 206 | 2 613 676 | 1 887 879 | 1 657 358 | 809 516 |
Current Assets | 5 292 258 | 5 285 290 | 6 954 495 | 8 047 098 | 6 326 216 | 6 457 397 | 7 156 225 |
Debtors | 4 376 822 | 4 611 005 | 5 115 848 | 5 354 890 | 4 376 117 | 4 565 856 | 6 248 417 |
Net Assets Liabilities | 5 553 592 | 5 270 862 | 6 223 200 | 6 736 471 | 5 261 098 | 5 213 206 | 5 883 406 |
Other Debtors | 16 519 | 34 662 | 45 092 | 66 790 | 50 263 | 50 175 | 46 185 |
Property Plant Equipment | 2 381 761 | 2 518 083 | 2 494 641 | 1 638 229 | 314 731 | 296 199 | 323 381 |
Total Inventories | 243 409 | 146 646 | 127 441 | 78 532 | 62 220 | 61 009 | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 340 | 5 500 | 8 825 | 9 150 | 11 400 |
Accrued Liabilities Deferred Income | 46 572 | 49 822 | 24 871 | 34 280 | 32 201 | 29 469 | 83 615 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 131 159 | 4 173 391 | 4 506 298 | 4 515 353 | 3 051 154 | 2 780 848 | 2 812 617 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 433 224 | | 92 271 | 31 649 | 48 570 | 69 392 |
Administrative Expenses | 1 468 997 | 1 326 066 | 1 358 926 | 1 339 842 | 1 718 487 | 1 938 446 | 2 194 765 |
Amounts Owed By Group Undertakings | | | | 255 | | | 50 063 |
Amounts Owed To Group Undertakings | | | | | 74 472 | 62 299 | |
Amounts Recoverable On Contracts | 2 048 526 | 2 129 878 | 2 377 538 | 3 219 215 | 2 821 070 | 2 235 110 | 3 543 961 |
Average Number Employees During Period | 82 | 89 | 100 | 93 | 65 | 65 | 75 |
Bank Borrowings | | | 181 323 | | | | |
Bank Borrowings Overdrafts | | | 140 113 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 427 650 | 86 252 | | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | -351 | | | | | | |
Corporation Tax Payable | | | | 146 026 | 80 097 | | |
Corporation Tax Recoverable | 64 354 | 213 341 | 126 929 | | | 80 097 | 80 097 |
Cost Sales | 6 793 128 | 7 349 955 | 7 825 207 | 7 375 229 | 5 896 324 | 6 423 733 | 6 209 279 |
Creditors | 218 926 | 124 527 | 375 115 | 151 913 | 88 652 | 18 598 | 1 536 761 |
Current Tax For Period | 55 646 | 91 013 | 98 486 | 146 026 | 80 097 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 24 390 | -1 036 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 24 390 | | 15 923 | 3 410 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -18 977 | -1 526 | 12 308 | -20 878 | -156 178 | -29 044 | 15 534 |
Depreciation Expense Property Plant Equipment | 298 999 | 295 551 | 285 250 | 318 834 | 67 352 | 65 602 | |
Dividends Paid | 290 892 | 646 204 | 161 551 | 425 000 | 1 700 000 | | |
Dividends Paid Classified As Financing Activities | -290 892 | -646 204 | | | | | |
Dividends Paid On Shares Interim | | | 161 551 | 425 000 | 1 700 000 | | |
Finance Lease Liabilities Present Value Total | 195 222 | 124 527 | 23 861 | | | | |
Finance Lease Payments Owing Minimum Gross | | | 124 528 | | | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -1 036 | | |
Further Item Interest Expense Component Total Interest Expense | | | 60 397 | 60 514 | | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 281 143 | 90 382 | 45 397 | 108 487 | 706 240 | 290 | 8 442 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -1 448 | 2 612 | | 15 923 | -461 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 302 371 | 243 410 | 184 448 | 168 997 | 124 318 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -12 041 | -2 887 | -2 158 | 483 | -1 124 | -5 946 | -10 700 |
Gain Loss On Disposals Property Plant Equipment | | 6 092 | | -1 365 | 26 500 | 6 550 | |
Government Grant Income | | | | 102 246 | 122 609 | 1 018 | |
Gross Profit Loss | 1 969 178 | 1 794 158 | 2 405 471 | 2 351 333 | 2 342 341 | 1 892 942 | |
Impairment Loss Reversal On Investments | 400 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -333 572 | -240 000 | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -100 714 | | | -80 097 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 295 551 | | 327 318 | 67 352 | 65 602 | 41 710 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 1 721 | 4 838 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 248 | 8 786 | 10 123 | 8 162 | | 202 | |
Interest Income On Bank Deposits | 5 023 | 6 997 | 9 424 | 4 574 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 5 023 | 6 997 | | | | | |
Interest Payable Similar Charges Finance Costs | 49 493 | 54 284 | 98 360 | 96 894 | 17 894 | 12 033 | 5 132 |
Interest Received Classified As Investing Activities | -5 023 | -6 997 | | | | | |
Net Current Assets Liabilities | 3 587 293 | 3 072 316 | 4 310 992 | 5 460 985 | 5 088 635 | 5 149 274 | 5 619 464 |
Net Finance Income Costs | 5 023 | 6 997 | 9 771 | 5 419 | | | |
Net Interest Paid Received Classified As Operating Activities | -49 493 | -54 284 | | | | | |
Number Shares Issued Fully Paid | | 100 | | | | | |
Operating Profit Loss | 280 865 | 500 248 | 1 212 558 | 1 179 284 | 165 404 | 44 097 | |
Other Creditors | 475 827 | 1 006 784 | 1 159 288 | 1 086 216 | 56 676 | 62 400 | 38 962 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 253 319 | | 318 263 | 1 531 551 | 335 908 | 9 941 |
Other Disposals Property Plant Equipment | | 254 670 | | 939 628 | 2 819 346 | 337 408 | 10 441 |
Other Interest Expense | | | 26 119 | 23 380 | 17 894 | 11 831 | 5 132 |
Other Interest Income | | | 347 | 845 | | | |
Other Interest Receivable Similar Income Finance Income | 5 023 | 6 997 | 9 771 | 5 419 | | | |
Other Operating Income Format1 | 61 827 | 122 538 | 211 410 | 276 280 | 247 790 | 89 891 | 52 028 |
Other Remaining Borrowings | 23 704 | 24 838 | 263 394 | 211 141 | 153 401 | 89 599 | 19 097 |
Other Taxation Social Security Payable | 328 919 | 212 091 | 347 199 | 652 513 | 242 816 | 297 997 | 350 263 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -33 079 | -306 981 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 279 005 | 59 943 | 78 243 | 75 610 | 101 851 | 59 956 | 140 377 |
Prepayments Accrued Income | 74 597 | 89 186 | 84 971 | 155 692 | 126 268 | 101 776 | 135 321 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 400 | | | | | | |
Proceeds From Sales Property Plant Equipment | | -7 443 | | | | | |
Profit Loss | 199 326 | 363 474 | 1 113 889 | 938 271 | 224 627 | 125 282 | 670 200 |
Profit Loss On Ordinary Activities Before Tax | 235 995 | 452 961 | 1 123 969 | 1 087 809 | 147 510 | 28 492 | 689 144 |
Property Plant Equipment Gross Cost | 6 512 920 | 6 691 474 | 7 000 939 | 6 153 582 | 3 365 885 | 3 077 047 | 3 135 998 |
Provisions For Liabilities Balance Sheet Subtotal | 196 536 | 195 010 | 207 318 | 210 830 | | | |
Purchase Property Plant Equipment | -47 043 | -142 224 | | | | | |
Raw Materials Consumables | 243 409 | 146 646 | 127 441 | 78 532 | 62 220 | 61 009 | |
Social Security Costs | 298 732 | 272 390 | 369 583 | 368 875 | 228 602 | 275 003 | |
Staff Costs Employee Benefits Expense | 3 610 411 | 3 492 245 | 3 806 216 | 3 859 727 | 2 785 015 | 2 936 158 | 3 585 927 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 196 536 | 195 010 | 207 318 | 210 830 | 53 616 | 40 495 | 59 439 |
Tax Expense Credit Applicable Tax Rate | | | 213 554 | 206 684 | 28 027 | 5 413 | 141 275 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -16 194 | -5 045 | -9 655 | -3 324 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -98 862 | -101 759 | -78 751 | | -89 786 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 11 132 | 22 656 | -15 702 | 167 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | -25 850 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 36 669 | 89 487 | 10 080 | 149 538 | -77 117 | -93 218 | 18 944 |
Total Assets Less Current Liabilities | 5 969 054 | 5 590 399 | 6 805 633 | 7 099 214 | 5 403 366 | 5 272 299 | 5 942 845 |
Total Borrowings | 23 704 | 24 838 | 444 717 | 211 141 | 88 652 | 18 598 | 19 097 |
Total Current Tax Expense Credit | | | -2 228 | 146 026 | 80 097 | -80 097 | |
Total Deferred Tax Expense Credit | | | 12 308 | 3 512 | -157 214 | -13 121 | 18 944 |
Total Operating Lease Payments | 57 450 | 67 375 | 61 299 | 92 434 | 240 479 | 249 678 | |
Trade Creditors Trade Payables | 714 776 | 784 155 | 918 015 | 607 850 | 686 570 | 784 957 | 1 044 824 |
Trade Debtors Trade Receivables | 2 172 826 | 2 143 938 | 2 481 318 | 1 912 938 | 1 378 516 | 2 098 698 | 2 392 790 |
Turnover Revenue | 8 762 306 | 9 144 113 | 10 230 678 | 9 726 562 | 8 238 665 | 8 316 675 | |
Wages Salaries | 3 032 674 | 3 159 912 | 3 358 390 | 3 415 242 | 2 454 562 | 2 601 199 | 3 115 729 |
Company Contributions To Defined Benefit Plans Directors | 243 373 | 20 000 | 20 763 | 1 015 | 45 133 | 2 393 | |
Director Remuneration | | | 255 001 | 229 000 | 262 434 | 244 149 | 288 072 |
Director Remuneration Benefits Including Payments To Third Parties | | | 275 764 | 317 347 | 307 567 | 246 542 | 361 762 |