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 | 3 490 235 | 931 324 | 341 089 | 1 576 496 | 1 607 883 | 1 993 747 | 1 169 928 |
Current Assets | 5 760 463 | 3 996 158 | 4 239 359 | 3 925 816 | 5 207 379 | 6 535 964 | 4 214 116 |
Debtors | 2 270 228 | 3 064 834 | 3 898 270 | 2 349 320 | 3 599 496 | 4 542 217 | 3 044 188 |
Net Assets Liabilities | 709 091 | 712 005 | 728 227 | 745 935 | 803 789 | 987 154 | 992 275 |
Other Debtors | 38 164 | 206 633 | 252 824 | 284 232 | 418 053 | 448 946 | 451 339 |
Property Plant Equipment | 123 391 | 98 323 | 66 176 | 32 871 | 6 058 | 74 289 | 82 445 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 8 925 | 9 500 | 11 000 |
Accrued Liabilities Deferred Income | 2 680 325 | 1 303 402 | 956 498 | 1 523 524 | 1 378 069 | 822 736 | 580 807 |
Accumulated Depreciation Impairment Property Plant Equipment | 77 183 | 112 089 | 147 427 | 183 097 | 211 656 | 220 763 | 250 094 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 9 839 | | | | 77 339 | 37 487 |
Administrative Expenses | 680 784 | 676 709 | 690 449 | 689 331 | 813 744 | 780 238 | 918 117 |
Amounts Owed By Group Undertakings | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Amounts Recoverable On Contracts | 996 211 | 1 625 890 | 776 410 | 516 083 | 720 794 | 1 922 865 | 1 152 729 |
Average Number Employees During Period | | | | 41 | 46 | 44 | 43 |
Bank Borrowings | | | | | 491 667 | 404 167 | 304 167 |
Bank Borrowings Overdrafts | | | | 237 500 | 404 167 | 304 167 | 204 167 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 113 550 | 83 562 | 53 574 | | | 57 656 | 68 875 |
Cash Cash Equivalents Cash Flow Value | | | | 1 576 496 | 1 607 883 | 1 993 747 | 1 169 928 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 26 628 | 8 780 |
Cash Receipts From Sales Interests In Associates | | | | | -3 744 | 26 628 | |
Corporation Tax Payable | 136 474 | 40 401 | 91 356 | 165 540 | 36 408 | 67 963 | 45 836 |
Cost Sales | 17 858 740 | 11 678 285 | 12 566 534 | 11 576 630 | 13 037 444 | 16 009 300 | 14 880 990 |
Creditors | 62 742 | 26 598 | 3 593 258 | 237 500 | 404 167 | 343 219 | 253 380 |
Current Tax For Period | | | | | -158 914 | 62 351 | 42 873 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -4 210 | | 19 220 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 28 559 | 9 107 | 29 331 |
Dividends Paid | | 204 360 | 208 460 | 204 060 | 264 060 | 211 560 | 209 408 |
Dividends Paid Classified As Financing Activities | | | | | -264 060 | -211 560 | -209 408 |
Dividends Paid On Shares Interim | | | | | 264 060 | 211 560 | 209 408 |
Finance Lease Liabilities Present Value Total | 55 783 | 36 144 | 26 598 | | | 39 052 | 49 213 |
Finance Lease Payments Owing Minimum Gross | | | | | | 52 163 | 68 575 |
Fixed Assets | 148 391 | 123 323 | 91 176 | 57 871 | 31 058 | 99 289 | 107 445 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -241 667 | 87 500 | 100 000 |
Further Item Creditors Component Total Creditors | | | | | 289 860 | 289 859 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -17 369 | 13 519 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 21 400 | 113 400 | 101 400 | 101 400 | 65 455 | 51 750 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 088 571 | -1 217 233 | 2 232 318 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 253 920 | 916 092 | -1 506 809 |
Government Grant Income | | | | | 78 325 | 28 833 | |
Gross Profit Loss | 1 886 465 | 917 321 | 958 817 | 757 441 | 894 767 | 1 183 946 | |
Impairment Loss Reversal On Investments | 50 000 | | | | | | |
Income From Related Parties | | | | | | | 423 965 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 29 782 | 7 793 | -16 074 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -385 864 | 823 819 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 3 609 | -38 589 | -48 927 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 34 906 | 35 337 | 35 670 | 28 559 | 9 107 | 29 331 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 667 | 13 956 | |
Interest Income On Bank Deposits | | | | | 109 | 102 | 7 416 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 109 | 102 | 7 416 |
Interest Paid Classified As Operating Activities | | | | | | -13 956 | -19 508 |
Interest Payable Similar Charges Finance Costs | | | 1 361 | 421 | 667 | 13 956 | 19 508 |
Interest Received Classified As Investing Activities | | | | | -109 | -102 | -7 416 |
Investments | | | | | 25 000 | 25 000 | 25 000 |
Investments Fixed Assets | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
Key Management Personnel Compensation Total | | | | | 207 331 | 213 235 | 282 526 |
Net Cash Flows From Used In Operating Activities | | | | | -51 673 | -736 626 | |
Net Cash Generated From Operations | | | | | -22 558 | -742 789 | 456 390 |
Net Current Assets Liabilities | 623 442 | 630 506 | 646 101 | 929 774 | 1 176 898 | 1 231 084 | 1 157 430 |
Net Finance Income Costs | | | | | 109 | 102 | 7 416 |
Net Interest Paid Received Classified As Operating Activities | | | | | -667 | -13 956 | |
Number Shares Issued Fully Paid | | 100 | | | | | |
Operating Profit Loss | 1 221 169 | 254 112 | 278 727 | 277 639 | 159 348 | 432 541 | |
Other Creditors | 62 742 | 26 598 | 12 940 | 10 715 | 10 716 | 12 840 | 11 265 |
Other Interest Receivable Similar Income Finance Income | 2 462 | 799 | 512 | 2 219 | 109 | 102 | 7 416 |
Other Operating Income Format1 | 15 488 | 13 500 | 10 359 | 209 529 | 78 325 | 28 833 | 93 706 |
Other Taxation Social Security Payable | 331 161 | 51 680 | 58 126 | 128 603 | 367 019 | 266 422 | 290 747 |
Par Value Share | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -3 187 | 16 412 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 91 008 | 50 402 | 73 641 |
Prepayments Accrued Income | 15 424 | 16 106 | 19 882 | 30 363 | 30 615 | 30 488 | 32 878 |
Profit Loss | 1 040 193 | 207 274 | 224 682 | 221 768 | 321 914 | 394 925 | 214 529 |
Profit Loss On Ordinary Activities Before Tax | 1 173 631 | 254 911 | 277 878 | 279 437 | 158 790 | 418 687 | 227 696 |
Property Plant Equipment Gross Cost | 200 573 | 210 412 | 213 602 | 215 968 | 217 714 | 295 052 | 332 539 |
Provisions For Liabilities Balance Sheet Subtotal | | 15 228 | 9 050 | 4 210 | | | |
Purchase Property Plant Equipment | | | | | -1 746 | -21 989 | -37 487 |
Staff Costs Employee Benefits Expense | | | | | 2 060 853 | 1 935 876 | 2 109 006 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 19 220 |
Tax Expense Credit Applicable Tax Rate | | | | | 30 170 | 79 551 | 50 093 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -197 504 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -4 409 | -1 850 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 443 | 3 956 | 142 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 158 | 622 | 190 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 133 438 | 47 637 | 53 196 | 57 669 | -163 124 | 23 762 | 13 167 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 3 190 | 2 366 | 1 746 | | |
Total Assets Less Current Liabilities | 771 833 | 753 829 | 737 277 | 987 645 | 1 207 956 | 1 330 373 | 1 264 875 |
Total Borrowings | | | | | 404 167 | 304 167 | 204 167 |
Total Current Tax Expense Credit | | | | | -158 914 | 23 762 | -6 053 |
Trade Creditors Trade Payables | 1 759 713 | 1 925 611 | 2 447 740 | 1 155 160 | 1 860 909 | 3 731 949 | 2 008 669 |
Trade Debtors Trade Receivables | 1 120 429 | 1 116 205 | 2 749 154 | 1 418 642 | 2 330 034 | 2 039 918 | 1 307 242 |
Turnover Revenue | 19 745 205 | 12 595 606 | 13 525 351 | 12 334 071 | 13 932 211 | 17 193 246 | |
Wages Salaries | | | | | 1 969 845 | 1 885 474 | 2 035 365 |
Director Remuneration | | | | | 35 112 | 35 760 | 58 503 |