Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 |
Currency |
| |
Net Worth | 2 494 499 | 2 620 630 |
|
Balance Sheet |
Cash Bank In Hand | 7 165 | 514 678 |
Current Assets | 2 762 012 | 3 850 036 |
Debtors | 2 568 789 | 3 128 485 |
Net Assets Liabilities Including Pension Asset Liability | 2 494 499 | 2 620 630 |
Other Debtors | 404 643 | 270 582 |
Stocks Inventory | 186 058 | 206 873 |
Tangible Fixed Assets | 1 122 362 | 6 180 275 |
Trade Debtors | 2 020 155 | 1 633 132 |
|
Capital & Reserves |
Called Up Share Capital | 1 166 | 1 166 |
Profit Loss Account Reserve | 2 393 500 | 2 519 631 |
Shareholder Funds | 2 494 499 | 2 620 630 |
|
Other Financial Data |
Audit Fees Expenses | 8 575 | 9 950 |
Company Contributions To Money Purchase Schemes Directors | 8 496 | |
Director Remuneration | 219 346 | 41 134 |
Director Remuneration Benefits Excluding Payments To Third Parties | 201 796 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 |
Accruals Deferred Income Within One Year | 230 505 | 127 902 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 3 | |
Adjustment In Research Development Tax Credit Leading To An Increase Decrease In Tax Charge | -473 259 | |
Administration Support Average Number Employees | 16 | |
Administrative Expenses | 986 683 | |
Amount Due From To Related Party | | 1 005 682 |
Amounts Owed By Subsidiaries | 25 235 | 1 005 682 |
Amounts Owed By Subsidiaries After One Year | | 1 005 682 |
Average Number Employees During Period | 69 | |
Bank Borrowings Overdrafts | 25 | |
Bank Loans Overdrafts Finance Charges | 43 | |
Bank Overdrafts | 25 | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -22 241 | |
Capital Element Finance Lease Rental Payments | 17 110 | |
Capital Redemption Reserve | 206 | 206 |
Cash Flow Outflow Before Management Liquid Resources Financing | 579 749 | |
Cash Flow Outflow From Capital Expenditure Financial Investment | -49 440 | |
Cash Flow Outflow From Financing | -1 167 110 | |
Cash Flow Outflow From Operating Activities | 973 401 | |
Cash Flow Outflow From Returns On Investments Servicing Finance | -4 038 | |
Commitments Under Non-cancellable Operating Leases Other Items | 14 160 | 20 298 |
Cost Sales | 3 570 323 | |
Creditors Due After One Year | 135 481 | 5 173 705 |
Creditors Due Within One Year | 1 051 016 | 2 012 747 |
Debt Due After One Year | | 4 691 232 |
Debt Due Within One Year | | 203 967 |
Decrease Increase In Debtors | -108 550 | |
Decrease Increase In Net Debt During Period | -795 251 | |
Decrease Increase In Net Debt Resulting From Cash Flows | -570 251 | |
Decrease Increase In Stocks | -31 758 | |
Deferred Tax Liability | 134 630 | 154 481 |
Depreciation Tangible Fixed Assets Expense | 68 476 | 72 608 |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 134 630 | 265 363 |
Expenses Not Deductible For Tax Purposes | 4 481 | |
Fixed Asset Investments Cost Or Valuation | 2 | 2 |
Fixed Assets | 1 122 364 | 6 180 277 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -357 | |
Gain Loss From Disposal Fixed Assets | -2 985 | -10 655 |
Geographic Segment Revenue By Destination | 4 562 513 | 6 217 848 |
Gross Profit Loss | 1 642 416 | |
Hire Leasing Plant Machinery Costs | 11 533 | |
Hire Property Other Lease Expenditure | 70 096 | |
Increase Decrease In Creditors | 318 377 | |
Increase Decrease In Net Cash For Period | -587 361 | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -307 494 | |
Increase Decrease In U K Deferred Tax Arising From Adjustment For Prior Periods | -2 545 | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 23 022 | |
Instalment Debts Due After5 Years | | 1 427 766 |
Interest Element Finance Lease Rental Payments | 2 896 | |
Interest Paid | 2 460 | |
Interest Payable Similar Charges | 5 356 | |
Interest Receivable On Bank Deposits | 188 | |
Interest Received | 1 318 | |
Investments Fixed Assets | 2 | 2 |
Land Buildings Operating Leases Expiring Within One Year | 5 417 | 5 417 |
Leased Assets Included In Tangible Fixed Assets | 497 929 | 1 104 776 |
Leases Hire Purchase Contracts Finance Charges | 2 896 | |
Loans Other Than Banks Loans Overdrafts Finance Charges | 2 417 | |
Net Cash Receipts On Sale Subsidiaries | 14 001 | |
Net Current Assets Liabilities | 1 710 996 | 1 837 289 |
Net Debt Funds | 200 750 | 5 032 745 |
Net Increase Decrease In Shareholders Funds | -158 105 | |
Net Payments For Reacquisition Or Redemption Shares | 1 150 000 | |
New Finance Leases | 225 000 | |
Number Shares Allotted | 1 166 | 1 166 |
Obligations Under Finance Lease Hire Purchase Contracts | 207 890 | 652 224 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 135 481 | 482 473 |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 72 409 | 169 751 |
Obligations Under Finance Leases Hire Purchase Contracts Between One To Two Years | 75 864 | 165 276 |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | 59 617 | 317 197 |
Operating Profit Loss | 655 733 | |
Other Borrowings | | 4 691 232 |
Other Creditors Due Within One Year | 10 222 | 13 221 |
Other Departments Average Number Employees | 5 | |
Other Interest Receivable | 1 130 | |
Other Interest Receivable Similar Income | 1 318 | |
Other Operating Leases Expiring Between Two Five Years | 14 160 | 6 515 |
Other Operating Leases Expiring Within One Year | | 13 783 |
Other Taxation Social Security Within One Year | 184 674 | 66 318 |
Par Value Share | | 1 |
Pension Costs | 45 652 | |
Pension Costs Defined Contribution Scheme | 45 652 | |
Percentage Subsidiary Held | | 100 |
Percentage Turnover Attributable To Markets Outside U K | 12 | |
Prepayments Accrued Income Current Asset | 86 256 | 219 089 |
Production Average Number Employees | 48 | |
Profit Loss For Period | 991 895 | |
Profit Loss On Ordinary Activities Before Tax | 651 695 | |
Provisions Charged Credited To Profit Loss Account During Period | | 19 851 |
Provisions For Liabilities Charges | 203 380 | 223 231 |
Purchase Tangible Fixed Assets | 64 440 | |
Sale Tangible Fixed Assets | 15 000 | |
Share Premium Account | 99 627 | 99 627 |
Social Security Costs | 232 269 | |
Staff Costs | 2 439 574 | |
Standard Nominal Tax Rate | 20 | |
Stocks Raw Materials Consumables | 86 064 | 110 602 |
Tangible Fixed Assets Additions | | 1 579 690 |
Tangible Fixed Assets Cost Or Valuation | 1 866 599 | 7 030 440 |
Tangible Fixed Assets Depreciation | 744 237 | 850 165 |
Tangible Fixed Assets Depreciation Charged In Period | | 120 614 |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 19 824 |
Tangible Fixed Assets Disposals | | 28 220 |
Taxation Expense Credit | 354 175 | |
Tax Losses Available | | -110 882 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 130 339 | |
Tax On Profit Or Loss On Ordinary Activities | -340 200 | |
Total Assets Less Current Liabilities | 2 833 360 | 8 017 566 |
Total Depreciation Amortisation Impairment Charges | 136 614 | |
Total U K Foreign Current Tax After Adjustments Relief | -360 677 | |
Total U K Foreign Deferred Tax | 20 477 | |
Trade Creditors Within One Year | 553 181 | 1 431 588 |
Turnover Gross Operating Revenue | 5 212 739 | |
U K Current Corporation Tax | -360 677 | |
U K Current Corporation Tax On Income For Period | -53 183 | |
Value Shares Allotted | 1 166 | 1 166 |
Wages Salaries | 2 161 653 | |
Work In Progress | 99 994 | 96 271 |