Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 | 3 854 562 | 2 083 290 | 2 040 127 |
Current Assets | 2 | 7 080 739 | 6 925 912 | 7 751 190 |
Debtors | | 2 985 427 | 4 541 112 | 5 373 727 |
Net Assets Liabilities | 2 | 2 739 958 | 3 188 287 | 3 516 275 |
Other Debtors | | 14 300 | 7 500 | |
Property Plant Equipment | | 246 817 | 224 223 | 188 123 |
Total Inventories | | 240 750 | 301 510 | 337 336 |
|
Other Financial Data |
Audit Fees Expenses | | 14 600 | 13 900 | 16 751 |
Accrued Liabilities Deferred Income | | 1 459 646 | 1 708 226 | 1 784 571 |
Accumulated Amortisation Impairment Intangible Assets | | 29 773 | 80 814 | 511 490 |
Accumulated Depreciation Impairment Property Plant Equipment | | 102 916 | 292 577 | 383 159 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 110 015 | | |
Additions Other Than Through Business Combinations Intangible Assets | | 510 411 | | 13 765 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 349 733 | 172 418 | 83 532 |
Administrative Expenses | | 2 263 606 | 3 603 648 | 4 480 052 |
Amortisation Expense Intangible Assets | | | 51 041 | 1 079 |
Amortisation Impairment Expense Intangible Assets | | 29 773 | 51 041 | 430 676 |
Amounts Owed To Group Undertakings | | 11 703 | | |
Average Number Employees During Period | 2 | 438 | 360 | 330 |
Bank Borrowings | | | 1 024 | |
Bank Borrowings Overdrafts | | | 1 024 | |
Cash Cash Equivalents Cash Flow Value | 2 | 3 854 562 | 2 083 290 | 2 040 127 |
Corporation Tax Payable | | 91 508 | 190 523 | 414 770 |
Cost Sales | | 12 389 296 | 23 277 114 | 26 530 896 |
Creditors | | 4 922 794 | 4 282 143 | 4 396 598 |
Current Tax For Period | | 91 508 | 190 523 | 396 820 |
Deferred Income | | | | 73 105 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 35 427 | -3 243 | 6 942 |
Deferred Tax Liabilities | | 35 427 | 32 184 | |
Depreciation Expense Property Plant Equipment | | | 194 779 | 117 532 |
Depreciation Impairment Expense Property Plant Equipment | | 102 916 | 194 779 | 117 532 |
Dividends Paid | | | 338 554 | 825 000 |
Dividends Paid Classified As Financing Activities | | -1 114 833 | -338 554 | -825 000 |
Dividends Paid On Shares Interim | | 1 114 833 | 338 554 | 825 000 |
Fixed Assets | | 727 455 | 653 820 | 200 809 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -1 024 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 35 427 | 9 698 | 6 942 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 841 499 | 596 256 | 543 763 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -100 | -1 177 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -4 831 286 | 740 690 | 183 464 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 2 985 427 | 1 555 685 | 832 615 |
Gain Loss In Cash Flows From Change In Inventories | | 240 750 | 60 760 | 35 826 |
Gain Loss On Disposals Property Plant Equipment | | | -233 | -2 100 |
Government Grant Income | | 1 673 254 | 759 507 | 11 109 |
Gross Profit Loss | | 982 173 | 3 766 381 | 6 025 693 |
Impairment Loss Intangible Assets | | | | 429 597 |
Income Taxes Paid Refund Classified As Operating Activities | | | -92 560 | -172 573 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 1 052 | |
Increase Decrease In Net Cash In Period | | 3 854 562 | | |
Increase Decrease In Net Debt From Cash Flows | | | 1 772 296 | |
Increase From Amortisation Charge For Year Intangible Assets | | 29 773 | 51 041 | 1 079 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 102 916 | 194 779 | 117 532 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 429 597 |
Intangible Assets | | 480 638 | 429 597 | 12 686 |
Intangible Assets Gross Cost | | 510 411 | 510 411 | 524 176 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 40 | | |
Interest Income | | | 49 | |
Interest Income On Bank Deposits | | | 49 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 49 | |
Interest Payable Similar Charges Finance Costs | | 40 | | |
Interest Received Classified As Investing Activities | | | -49 | |
Net Cash Flows From Used In Investing Activities | | 860 144 | 172 369 | 97 297 |
Net Cash Flows From Used In Operating Activities | | -2 239 594 | 1 314 299 | -878 567 |
Net Cash Generated From Operations | | -2 239 634 | 1 221 739 | -1 051 140 |
Net Current Assets Liabilities | 2 | 2 157 945 | 2 643 769 | 3 354 592 |
Net Debt Funds | | | 2 082 266 | |
Net Finance Income Costs | | | 49 | |
Net Interest Paid Received Classified As Operating Activities | | -40 | | |
Number Shares Issued Fully Paid | 2 | 2 | 2 | |
Operating Profit Loss | | 391 821 | 922 240 | 1 556 750 |
Other Cash Inflow Outflow Classified As Financing Activities | | 3 589 943 | 52 926 | |
Other Creditors | | 865 420 | 363 796 | 139 726 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 5 118 | 26 950 |
Other Disposals Property Plant Equipment | | | 5 351 | 29 050 |
Other Increase Decrease In Net Deferred Tax Liability | | 35 427 | | |
Other Interest Receivable Similar Income Finance Income | | | 49 | |
Other Operating Income Format1 | | 1 673 254 | 759 507 | 11 109 |
Other Provisions Balance Sheet Subtotal | | 110 015 | 77 118 | |
Other Remaining Borrowings | | | 1 024 | 1 591 |
Other Taxation Social Security Payable | | 1 847 467 | 795 454 | 602 266 |
Pension Costs Defined Contribution Plan | | 161 999 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 161 999 | 317 149 | 295 790 |
Prepayments Accrued Income | | 754 348 | 328 421 | 433 147 |
Proceeds From Issuing Shares | -2 | | | |
Profit Loss | | 264 846 | 733 957 | 1 152 988 |
Profit Loss On Ordinary Activities Before Tax | | 391 781 | 922 289 | 1 556 750 |
Property Plant Equipment Gross Cost | | 349 733 | 516 800 | 571 282 |
Provisions | | 110 015 | 77 118 | |
Provisions For Liabilities Balance Sheet Subtotal | | 145 442 | | |
Purchase Intangible Assets | | -510 411 | | -13 765 |
Purchase Property Plant Equipment | | -349 733 | -172 418 | -83 532 |
Raw Materials Consumables | | 240 750 | 301 510 | 337 336 |
Repayments Borrowings Classified As Financing Activities | | | 1 024 | 567 |
Research Development Expense Recognised In Profit Or Loss | | | 250 | 3 858 |
Revenue From Rendering Services | | 13 371 469 | 27 323 350 | |
Social Security Costs | | 818 136 | 1 452 286 | 1 516 514 |
Staff Costs Employee Benefits Expense | | 8 518 007 | 15 387 719 | 15 699 093 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 35 427 | 32 184 | 39 126 |
Tax Expense Credit Applicable Tax Rate | | 74 438 | 175 235 | 295 783 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -16 725 | -38 911 | -25 733 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 28 138 | 44 501 | 126 565 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 126 935 | 188 332 | 403 762 |
Total Assets Less Current Liabilities | 2 | 2 885 400 | 3 297 589 | 3 555 401 |
Total Borrowings | | | 1 024 | 1 591 |
Total Current Tax Expense Credit | | 91 508 | 191 575 | 396 820 |
Total Increase Decrease In Provisions | | -110 015 | 32 897 | 77 118 |
Total Operating Lease Payments | | | 1 170 600 | 1 314 156 |
Trade Creditors Trade Payables | | 647 050 | 1 223 120 | 1 380 569 |
Trade Debtors Trade Receivables | | 2 216 779 | 4 205 191 | 4 940 580 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | 389 595 | 1 254 597 |
Turnover Revenue | | 13 371 469 | 27 323 350 | 32 556 589 |
Wages Salaries | | 7 537 872 | 13 618 284 | 13 886 789 |
Director Remuneration | | | 106 517 | 151 110 |
Director Remuneration Benefits Including Payments To Third Parties | | 151 148 | | |