Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 180 411 | 128 775 | 477 231 | 1 254 054 |
Current Assets | 2 387 917 | 3 340 271 | 3 923 072 | 7 631 542 |
Debtors | 2 207 506 | 3 211 496 | 3 445 841 | 6 377 488 |
Net Assets Liabilities | 862 351 | 907 643 | 1 134 418 | 3 000 105 |
Other Debtors | 156 234 | 144 534 | 231 059 | 309 224 |
Property Plant Equipment | 502 521 | 494 478 | 447 012 | 406 704 |
|
Other Financial Data |
Audit Fees Expenses | | 8 500 | 10 000 | |
Amount Specific Advance Or Credit Directors | 3 650 | 2 000 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 1 650 | 2 000 | |
Company Contributions To Money Purchase Plans Directors | | 8 131 | 11 310 | 10 887 |
Director Remuneration | | 187 502 | 212 575 | 186 532 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 2 | 2 | 2 |
Accumulated Amortisation Impairment Intangible Assets | 338 385 | 338 385 | 338 385 | |
Accumulated Depreciation Impairment Property Plant Equipment | 810 091 | 944 903 | 1 085 296 | 1 224 522 |
Amounts Recoverable On Contracts | 170 101 | 335 255 | 353 207 | 829 656 |
Average Number Employees During Period | 104 | 128 | 143 | 167 |
Bank Borrowings Overdrafts | 376 775 | 1 154 670 | 407 567 | |
Bank Overdrafts | 376 775 | 1 154 670 | 407 567 | |
Creditors | 142 627 | 89 383 | 54 421 | 13 964 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 128 976 | | |
Disposals Property Plant Equipment | | 128 976 | | |
Finance Lease Liabilities Present Value Total | 142 627 | 89 383 | 54 421 | 13 964 |
Fixed Assets | 506 917 | 498 874 | 451 408 | 411 100 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 403 991 | 439 368 | 453 905 | 452 672 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 161 855 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 130 019 | 140 393 | 139 226 |
Intangible Assets Gross Cost | 338 385 | 338 385 | 338 385 | |
Investments Fixed Assets | 4 396 | 4 396 | 4 396 | 4 396 |
Net Current Assets Liabilities | 524 916 | 536 609 | 786 559 | 2 638 945 |
Number Shares Issued Fully Paid | | 64 000 | 32 000 | 707 858 |
Other Creditors | 367 421 | 39 358 | 45 897 | 46 552 |
Other Investments Other Than Loans | 4 396 | 4 396 | 4 396 | 4 396 |
Other Remaining Borrowings | | 142 627 | | |
Other Taxation Social Security Payable | 405 559 | 344 811 | 1 247 131 | 963 151 |
Par Value Share | | 0 | 0 | 0 |
Property Plant Equipment Gross Cost | 1 312 612 | 1 439 381 | 1 532 308 | 1 631 226 |
Provisions For Liabilities Balance Sheet Subtotal | 26 855 | 38 457 | 49 128 | 35 976 |
Total Additions Including From Business Combinations Property Plant Equipment | | 93 890 | 92 927 | 98 918 |
Total Assets Less Current Liabilities | 1 031 833 | 1 035 483 | 1 237 967 | 3 050 045 |
Total Borrowings | 572 646 | 1 297 297 | 515 232 | 67 208 |
Trade Creditors Trade Payables | 660 002 | 1 125 053 | 1 090 390 | 2 332 815 |
Trade Debtors Trade Receivables | 1 881 171 | 2 567 816 | 2 701 708 | 4 999 901 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 161 854 | | |
Accrued Liabilities Deferred Income | | 86 526 | 255 587 | 1 408 945 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 885 | -13 152 |
Administrative Expenses | | 2 650 530 | 2 915 656 | 3 148 546 |
Amounts Owed To Group Undertakings | | | | 100 000 |
Applicable Tax Rate | | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | -1 025 895 | 69 664 | |
Comprehensive Income Expense | | 45 292 | 226 807 | 1 835 353 |
Corporation Tax Payable | | | 36 697 | 87 890 |
Corporation Tax Recoverable | | 45 979 | | |
Cost Sales | | 7 937 625 | 9 979 300 | 15 555 870 |
Current Tax For Period | | | 36 697 | 87 889 |
Deferred Tax Liabilities | | -9 786 | 49 128 | 35 976 |
Depreciation Amortisation Expense | | 101 934 | 140 393 | |
Depreciation Expense Property Plant Equipment | | 130 019 | 140 393 | 139 226 |
Dividends Received Classified As Investing Activities | | -3 886 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -10 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | -24 968 | |
Further Operating Expense Item Component Total Operating Expenses | | 290 151 | 136 811 | 406 057 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 8 415 | -33 023 | -115 389 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 159 115 | 1 043 257 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -956 011 | -282 324 | |
Government Grant Income | | | 69 531 | 8 271 |
Gross Profit Loss | | 2 604 793 | 3 155 485 | 5 059 549 |
Income From Shares In Group Undertakings | | 3 886 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 1 048 | 45 979 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -829 531 | 1 095 559 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 10 536 | 9 184 |
Interest Payable Similar Charges Finance Costs | | | 10 536 | 9 184 |
Issue Equity Instruments | | | -32 | 30 334 |
Net Cash Flows From Used In Financing Activities | | 51 594 | 57 952 | |
Net Cash Flows From Used In Investing Activities | | 89 905 | 92 618 | |
Net Cash Flows From Used In Operating Activities | | 688 032 | -1 246 129 | |
Net Cash Generated From Operations | | 689 080 | -1 210 686 | |
Net Interest Received Paid Classified As Investing Activities | | -99 | -309 | |
Operating Profit Loss | | | 309 370 | 1 919 274 |
Other Comprehensive Income Expense Net Tax | | | -24 968 | |
Other Deferred Tax Expense Credit | | 11 602 | 10 671 | -13 152 |
Other Interest Receivable Similar Income Finance Income | | 99 | 309 | |
Other Operating Income Format1 | | 51 619 | 69 541 | 8 271 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -53 244 | -34 962 | |
Payments To Redeem Own Shares | | | -25 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 177 070 | 238 729 | 274 954 |
Prepayments | | 115 912 | 159 867 | 238 707 |
Profit Loss | | 45 292 | 251 775 | 1 835 353 |
Profit Loss On Ordinary Activities Before Tax | | 9 867 | 299 143 | 1 910 090 |
Provisions | | 38 457 | 49 128 | 35 976 |
Purchase Property Plant Equipment | | -93 890 | -92 927 | |
Social Security Costs | | 451 578 | 537 501 | 611 671 |
Staff Costs Employee Benefits Expense | | 4 992 942 | 5 890 192 | 7 269 187 |
Tax Decrease From Utilisation Tax Losses | | | 11 055 | |
Tax Expense Credit Applicable Tax Rate | | 1 875 | 56 837 | 362 917 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -2 720 | 1 159 | 11 779 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 29 | 4 931 | 28 439 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -35 425 | 47 368 | 74 737 |
Total Current Tax Expense Credit | | -47 027 | 36 697 | |
Total Operating Lease Payments | | 184 420 | 262 559 | 424 928 |
Turnover Revenue | | 10 542 418 | 13 134 785 | 20 615 419 |
Wages Salaries | | 4 364 294 | 5 113 961 | 6 382 562 |