Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
Net Worth | 805 982 | 1 051 028 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 375 867 | 1 831 133 | 1 009 952 | 630 049 | 514 084 |
Current Assets | 2 322 651 | 2 448 359 | 1 911 776 | 4 799 317 | 4 413 944 | 4 303 565 | 2 922 590 |
Debtors | 1 679 918 | 1 135 348 | 1 526 019 | 2 958 294 | 3 392 211 | 3 659 065 | 2 401 056 |
Net Assets Liabilities | | | 1 232 263 | 1 549 035 | 1 980 280 | 1 799 707 | 1 710 483 |
Other Debtors | | | 138 732 | 369 458 | 1 169 001 | 1 146 946 | 471 201 |
Property Plant Equipment | | | 244 958 | 200 404 | 216 728 | 286 594 | 411 686 |
Total Inventories | | | 9 640 | 9 640 | 11 531 | 14 201 | |
Cash Bank In Hand | 636 547 | 1 306 825 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 805 982 | 1 051 028 | | | | | |
Stocks Inventory | 1 200 | 1 200 | | | | | |
Tangible Fixed Assets | 104 385 | 103 003 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 25 400 | 25 400 | | | | | |
Profit Loss Account Reserve | 780 582 | 1 025 628 | | | | | |
Shareholder Funds | 805 982 | 1 051 028 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 14 250 |
Accrued Liabilities Deferred Income | | | 374 152 | 925 997 | 1 376 356 | 501 540 | 425 733 |
Accumulated Amortisation Impairment Intangible Assets | | | 43 934 | 56 241 | 74 798 | 112 105 | 149 412 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 269 644 | 313 605 | 431 372 | 455 899 | 472 779 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 250 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 91 566 | 132 223 | 221 731 | 257 357 |
Administrative Expenses | | | | | | 830 874 | 898 600 |
Amortisation Impairment Expense Intangible Assets | | | | | | 37 307 | 37 307 |
Amortisation Rate Used For Intangible Assets | | | | 10 | 10 | 10 | |
Amounts Owed To Directors | | | 65 500 | 70 858 | 19 283 | | |
Average Number Employees During Period | | | 39 | 45 | 48 | 51 | 52 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 009 952 | 630 049 | 514 084 |
Contingent Consideration For Business Combination | | | | | 125 000 | 114 583 | |
Corporation Tax Payable | | | | | | 153 888 | 94 145 |
Cost Sales | | | | | | 14 225 507 | 11 277 521 |
Creditors | | | 1 003 610 | 3 517 518 | 2 834 084 | 3 009 826 | 1 787 839 |
Current Asset Investments | 4 986 | 4 986 | 250 | 250 | 250 | 250 | 250 |
Current Tax For Period | | | | | | 114 132 | 90 013 |
Deferred Consideration For Business Combination | | | | | 114 583 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 41 594 | 18 021 |
Deferred Tax Liabilities | | | | | | 41 594 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 121 551 | 124 765 |
Depreciation Rate Used For Property Plant Equipment | | | | 25 | 25 | 25 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 53 997 | 15 309 | 97 024 | |
Disposals Property Plant Equipment | | | | 92 159 | 21 000 | 127 338 | |
Dividends Paid | | | | | | 610 000 | 449 000 |
Dividends Paid Classified As Financing Activities | | | | | | -610 000 | -449 000 |
Dividends Paid On Shares Final | | | | | | 610 000 | 449 000 |
Fixed Assets | 104 385 | 103 003 | 324 097 | 267 236 | 515 003 | 547 562 | 635 347 |
Further Item Borrowings Component Total Borrowings | | | 49 500 | 57 346 | 16 058 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -3 518 | 18 021 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 594 910 | 412 182 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 76 671 | 1 162 244 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 266 854 | -1 258 009 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 2 670 | -7 001 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -149 756 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | | | | 22 868 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 379 903 | 115 965 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 39 755 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 12 307 | 18 557 | 37 307 | 37 307 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 97 958 | 112 145 | 121 551 | 124 765 |
Intangible Assets | | | 79 139 | 66 832 | 298 275 | 260 968 | 223 661 |
Intangible Assets Gross Cost | | | | 123 073 | 373 073 | 373 073 | |
Interest Paid Classified As Operating Activities | | | | | | -10 807 | |
Interest Payable Similar Charges Finance Costs | | | | | | 10 807 | |
Interest Received Classified As Investing Activities | | | | | | -291 | -1 735 |
Investments | | | | | | 250 | 250 |
Net Cash Generated From Operations | | | | | | -429 570 | -697 163 |
Net Current Assets Liabilities | 705 105 | 957 325 | 908 166 | 1 281 799 | 1 579 860 | 1 293 739 | 1 134 751 |
Net Deferred Tax Liability Asset | | | -27 788 | | | 41 594 | |
Net Finance Income Costs | | | | | | 291 | 1 735 |
Number Shares Issued Fully Paid | | | 100 | 100 | 100 | 100 | |
Other Creditors | | | 18 250 | 18 250 | 18 250 | 24 530 | 35 990 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 107 885 |
Other Disposals Property Plant Equipment | | | | | | | 115 385 |
Other Interest Receivable Similar Income Finance Income | | | | | | 291 | 1 735 |
Other Taxation Social Security Payable | | | 235 873 | 646 214 | 347 136 | 652 814 | 493 599 |
Par Value Share | | 1 | | 1 | 1 | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 355 216 | 372 810 |
Prepayments Accrued Income | | | | | | 36 836 | 45 629 |
Proceeds From Sales Property Plant Equipment | | | | | | -48 832 | -41 250 |
Profit Loss | | | | | | 429 427 | 359 776 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 624 909 | 467 810 |
Property Plant Equipment Gross Cost | | | 514 602 | 514 009 | 648 100 | 742 493 | 884 465 |
Purchase Property Plant Equipment | | | | | | -221 731 | -257 357 |
Raw Materials | | | 9 640 | 9 640 | 11 531 | 14 201 | |
Repayments Borrowings Classified As Financing Activities | | | | | | -16 058 | |
Staff Costs Employee Benefits Expense | | | | | | 3 166 449 | 3 501 874 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 41 594 | 59 615 |
Tax Expense Credit Applicable Tax Rate | | | | | | 118 733 | 116 953 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -15 666 | -257 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -19 781 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 7 496 | 1 536 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 195 482 | 108 034 |
Total Assets Less Current Liabilities | 809 490 | 1 060 328 | 1 232 263 | 1 549 035 | 2 094 863 | 1 841 301 | 1 770 098 |
Total Current Tax Expense Credit | | | | | | 153 888 | 90 013 |
Trade Creditors Trade Payables | | | 260 335 | 1 798 853 | 932 001 | 1 562 471 | 738 372 |
Trade Debtors Trade Receivables | | | 1 378 637 | 2 580 386 | 2 214 510 | 2 503 669 | 1 884 226 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | | | | 20 931 | | |
Wages Salaries | | | | | | 2 513 389 | 2 800 126 |
Director Remuneration | | | | | | 355 096 | 387 932 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 375 838 | 426 131 |
Creditors Due Within One Year | 1 617 546 | 1 491 034 | | | | | |
Number Shares Allotted | | 100 | | | | | |
Provisions For Liabilities Charges | 3 508 | 9 300 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | |
Tangible Fixed Assets Additions | | 43 086 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 228 753 | 244 723 | | | | | |
Tangible Fixed Assets Depreciation | 124 368 | 141 720 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 40 638 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 23 286 | | | | | |
Tangible Fixed Assets Disposals | | 27 116 | | | | | |