Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | | | |
Net Worth | 419 018 | 951 999 | 1 518 460 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 398 426 | 1 062 146 | 1 336 384 | | | | | | |
Cash Bank On Hand | | | 1 336 384 | 2 772 444 | 4 315 838 | 4 741 499 | 5 087 586 | 4 063 634 | 12 192 318 |
Current Assets | 683 538 | 1 903 691 | 2 171 380 | 5 012 730 | 5 731 609 | 8 129 847 | 8 428 102 | 11 533 626 | 17 157 629 |
Debtors | 75 112 | 841 545 | 834 996 | 2 240 286 | 1 415 771 | 3 388 348 | 3 340 516 | 7 469 992 | 4 965 311 |
Net Assets Liabilities | | | 1 518 460 | 2 789 182 | 3 702 613 | 4 626 597 | 5 969 505 | 8 324 126 | 13 366 647 |
Net Assets Liabilities Including Pension Asset Liability | 419 018 | 951 999 | 1 518 460 | | | | | | |
Other Debtors | | | | | | 268 178 | 103 825 | 5 790 | 686 |
Property Plant Equipment | | | 1 584 148 | 2 069 368 | 2 476 793 | 3 487 509 | 3 592 062 | 4 203 630 | 6 903 611 |
Stocks Inventory | 210 000 | | | | | | | | |
Tangible Fixed Assets | 146 346 | 661 635 | 1 584 148 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 327 184 | 927 477 | 1 494 259 | | | | | | |
Shareholder Funds | 419 018 | 951 999 | 1 518 460 | | | | | | |
|
Other Financial Data |
Fees For Non-audit Services | | | | | | 2 181 | 580 | 7 800 | 9 750 |
Company Contributions To Money Purchase Plans Directors | | | | | 13 313 | 16 538 | 17 796 | 17 798 | 16 615 |
Director Remuneration | | | | | 92 500 | 94 692 | 88 414 | 106 522 | 101 184 |
Dividend Recommended By Directors | | | | | | 75 000 | 135 000 | 150 000 | 150 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 2 | 2 | 2 | 2 | 2 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 1 009 684 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 1 009 684 |
Accrued Liabilities | | | | | 553 935 | 117 272 | 635 076 | 218 345 | 133 996 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 319 247 | 694 679 | 1 174 103 | 1 621 088 | 2 168 877 | 2 857 983 | 3 541 572 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 119 565 | 124 510 | 163 144 | 773 622 |
Administrative Expenses | | | | | 1 762 854 | 1 638 654 | 2 339 914 | 4 424 250 | 2 324 822 |
Applicable Tax Rate | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 2 | 5 | 5 | 9 | 15 | 20 | 25 |
Comprehensive Income Expense | | | | | 988 431 | 998 984 | 1 477 908 | 2 504 621 | 5 192 521 |
Corporation Tax Payable | | | | | 221 541 | 103 825 | 86 171 | 157 243 | 545 663 |
Cost Sales | | | | | 10 043 683 | 15 861 116 | 15 247 607 | 16 808 949 | 20 193 848 |
Creditors | | | 950 460 | 1 148 167 | 1 172 529 | 1 658 381 | 1 678 448 | 1 911 251 | 3 050 788 |
Creditors Due After One Year | | 399 456 | 950 460 | | | | | | |
Creditors Due Within One Year | 408 026 | 1 130 261 | 1 136 866 | | | | | | |
Current Tax For Period | | | | | 221 593 | -163 426 | -17 654 | 214 897 | 545 663 |
Depreciation Amortisation Expense | | | | | 479 424 | 628 589 | 813 788 | 689 106 | 883 089 |
Depreciation Expense Property Plant Equipment | | | | | 29 590 | 51 809 | 63 700 | 81 100 | 79 779 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 181 604 | 266 000 | | 199 500 |
Disposals Property Plant Equipment | | | | | | 327 900 | 399 000 | | 285 000 |
Dividends Paid | | | | | 75 000 | 75 000 | 135 000 | 150 000 | 150 000 |
Dividends Paid Classified As Financing Activities | | | | | -75 000 | -75 000 | -135 000 | -150 000 | -150 000 |
Dividends Paid On Shares Interim | | | | | 75 000 | 75 000 | 135 000 | 150 000 | 150 000 |
Finance Lease Liabilities Present Value Total | | | | | 1 172 529 | 1 658 381 | 1 678 448 | 890 964 | 1 448 563 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 59 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 154 020 | 1 771 970 | -1 107 389 | 851 100 | 315 699 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 824 515 | -1 972 577 | 47 833 | -4 129 476 | 2 510 781 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 17 704 | 27 000 | | -500 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 17 704 | 27 000 | | -500 |
Gross Profit Loss | | | | | 3 045 452 | 2 697 159 | 4 027 201 | 7 377 171 | 8 973 192 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -293 155 | 45 710 | | -143 825 | -163 343 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 543 394 | 425 661 | 346 087 | -1 023 952 | 8 128 684 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 41 916 | | | |
Increase Decrease In Property Plant Equipment | | | | 872 106 | 749 000 | 1 697 012 | 975 000 | 1 250 000 | 2 970 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 375 432 | 479 424 | 628 589 | 813 789 | 689 106 | 883 089 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 55 406 | 103 323 | 122 823 | 109 850 | 146 855 |
Interest Paid Classified As Operating Activities | | | | | | -59 | | | |
Interest Payable Similar Charges Finance Costs | | | | | 55 406 | 103 382 | 122 823 | 109 850 | 146 855 |
Net Cash Flows From Used In Financing Activities | | | | | 710 863 | 1 060 861 | 952 067 | 1 122 845 | 1 330 965 |
Net Cash Flows From Used In Investing Activities | | | | | 137 739 | -75 411 | 11 928 | 50 674 | 588 592 |
Net Cash Flows From Used In Operating Activities | | | | | -2 391 996 | -1 411 111 | -1 310 082 | -149 567 | -10 048 241 |
Net Cash Generated From Operations | | | | | -2 740 557 | -1 468 783 | -1 432 905 | -403 242 | -10 358 439 |
Net Current Assets Liabilities | 275 512 | 773 430 | 1 034 514 | 2 025 865 | 2 573 511 | 3 092 196 | 4 475 128 | 6 614 128 | 10 869 827 |
Net Interest Received Paid Classified As Investing Activities | | | | | -110 | | -1 914 | | -10 291 |
Number Shares Allotted | | 100 | 100 | | | | | | |
Number Shares Issued Fully Paid | | | | | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | | | | | 1 282 598 | 1 058 505 | 1 705 673 | 2 992 512 | 6 648 370 |
Other Creditors | | | | | 9 235 | 13 511 | 21 698 | 21 657 | 29 767 |
Other Deferred Tax Expense Credit | | | | | 17 278 | 119 565 | 124 510 | 163 144 | 773 622 |
Other Interest Receivable Similar Income Finance Income | | | | | 110 | | 1 914 | | 10 291 |
Other Taxation Social Security Payable | | | | | 8 968 | 13 479 | 26 498 | 3 738 | 51 430 |
Par Value Share | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -635 863 | -985 861 | -817 067 | -972 845 | -1 287 551 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 14 245 | 19 885 | 29 995 | 44 641 | 45 702 |
Prepayments | | | | | 974 302 | 2 671 810 | 1 537 503 | 2 236 400 | 1 361 550 |
Proceeds From Sales Property Plant Equipment | | | | | | -164 000 | -160 000 | | -85 000 |
Profit Loss | | | | | 988 431 | 998 984 | 1 477 908 | 2 504 621 | 5 192 521 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 227 302 | 955 123 | 1 584 764 | 2 882 662 | 6 511 806 |
Property Plant Equipment Gross Cost | | | 1 903 395 | 2 764 047 | 3 650 896 | 5 108 597 | 5 760 939 | 7 061 613 | 10 445 183 |
Provisions | | | | | 175 162 | 294 727 | 419 237 | 582 381 | 1 356 003 |
Provisions For Liabilities Balance Sheet Subtotal | | | 149 742 | 157 884 | 175 162 | 294 727 | 419 237 | 582 381 | 1 356 003 |
Provisions For Liabilities Charges | 2 840 | 83 610 | 149 742 | | | | | | |
Purchase Property Plant Equipment | | | | | -137 849 | -88 589 | -173 842 | -50 674 | -683 883 |
Revaluation Reserve | 91 734 | 24 422 | 24 101 | | | | | | |
Secured Debts | | 515 907 | 1 247 091 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | |
Social Security Costs | | | | | 14 839 | 33 964 | 63 257 | 113 984 | 132 506 |
Staff Costs Employee Benefits Expense | | | | | 201 217 | 377 456 | 703 524 | 1 159 328 | 1 345 888 |
Tangible Fixed Assets Additions | | 626 069 | 1 089 886 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 189 140 | 813 509 | 1 903 395 | | | | | | |
Tangible Fixed Assets Depreciation | 42 794 | 151 874 | 319 247 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 109 930 | 167 373 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 850 | | | | | | | |
Tangible Fixed Assets Disposals | | 1 700 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 233 187 | 181 473 | 301 105 | 547 706 | 1 237 243 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 5 684 | | | | 2 088 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 238 871 | -43 861 | 106 856 | 378 041 | 1 319 285 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 860 652 | 886 849 | 1 785 601 | 1 051 342 | 1 300 674 | 3 668 570 |
Total Assets Less Current Liabilities | 421 858 | 1 435 065 | 2 618 662 | 4 095 233 | 5 050 304 | 6 579 705 | 8 067 190 | 10 817 758 | 17 773 438 |
Total Operating Lease Payments | | | | | 2 025 221 | 3 346 105 | 1 952 701 | 1 752 451 | 1 947 022 |
Trade Creditors Trade Payables | | | | | 1 674 496 | 3 947 374 | 1 670 958 | 3 624 343 | 3 968 589 |
Trade Debtors Trade Receivables | | | | | 441 469 | 448 360 | 1 699 188 | 4 435 391 | 2 834 884 |
Turnover Revenue | | | | | 13 089 135 | 18 558 275 | 19 274 808 | 24 186 120 | 29 167 040 |
Wages Salaries | | | | | 172 133 | 323 607 | 610 272 | 1 000 703 | 1 167 680 |
Cash Cash Equivalents Cash Flow Value | | | | | | 4 741 499 | 5 087 586 | 4 063 634 | |
Corporation Tax Recoverable | | | | | | | | | 6 100 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 9 204 | 9 204 |
Other Operating Income Format1 | | | | | | | 18 386 | 39 591 | |
Recoverable Value-added Tax | | | | | | | | 792 411 | 762 091 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 17 364 | -71 823 | 141 810 |