Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-10-31 | 2013-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 368 404 | 2 434 350 | 1 939 539 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 014 820 | 2 169 301 | 2 522 073 | 1 904 564 | 1 466 667 | 3 391 329 | 3 365 133 | 3 263 043 |
Current Assets | 3 109 862 | 3 866 146 | 4 149 434 | 3 128 616 | 4 447 979 | 4 899 059 | 4 965 236 | 5 401 939 | 6 362 793 | 7 131 319 | 7 207 421 |
Debtors | 2 274 636 | 1 729 872 | 2 356 744 | 2 113 796 | 2 278 678 | 2 376 986 | 3 060 672 | 3 935 272 | 2 971 464 | 3 766 186 | 3 444 378 |
Net Assets Liabilities | | | | | | | 3 517 348 | 4 215 455 | 3 742 295 | 5 147 598 | 5 348 333 |
Other Debtors | | | | 8 193 | 4 396 | 600 | 407 994 | 468 015 | 34 297 | 26 276 | 84 129 |
Property Plant Equipment | | | | 145 136 | 83 670 | 83 647 | 108 585 | 288 005 | 220 551 | 77 183 | 59 920 |
Cash Bank In Hand | 835 226 | 2 136 274 | 1 792 690 | | | | | | | | |
Tangible Fixed Assets | 142 795 | 502 175 | 503 096 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 11 482 | 18 578 | 18 578 | | | | | | | | |
Profit Loss Account Reserve | 1 384 645 | 2 438 069 | 1 937 482 | | | | | | | | |
Shareholder Funds | 1 368 404 | 2 434 350 | 1 939 539 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | | | 503 775 | 611 656 | 271 593 | 430 027 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 062 318 | 1 197 886 | 1 245 789 | 1 269 340 | 1 403 729 | 1 561 725 | 1 727 016 | 1 804 253 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 108 730 | | 59 974 |
Amounts Owed By Related Parties | | | | 313 142 | 725 910 | 888 875 | 764 867 | 2 177 630 | | | |
Amounts Owed To Group Undertakings | | | | | | | | | | | 4 562 |
Amounts Recoverable On Contracts | | | | | | | | 166 891 | 100 209 | 99 321 | 38 713 |
Average Number Employees During Period | | | | | | | 40 | 42 | 47 | 55 | 50 |
Bank Borrowings | | | | | | | | | 1 100 000 | 898 333 | 678 334 |
Bank Borrowings Overdrafts | | | | | | | | | 898 333 | 220 000 | 220 000 |
Cash Cash Equivalents | | | | | | | | | | 3 931 286 | 3 911 764 |
Comprehensive Income Expense | | | | | | | | 930 512 | 110 748 | -342 007 | 347 828 |
Corporation Tax Payable | | | | | 15 358 | 85 059 | | | | 16 860 | |
Corporation Tax Recoverable | | | | 76 409 | | | 25 629 | 52 016 | 57 587 | | 52 386 |
Creditors | | | | 629 269 | 1 110 448 | 1 979 364 | 1 611 920 | 111 365 | 1 970 760 | 1 433 083 | 1 511 185 |
Current Asset Investments | | | | | | | | | | | 500 000 |
Current Tax For Period | | | | | | | | | | | 225 166 |
Deferred Tax Asset Debtors | | | | 30 018 | 25 265 | 15 905 | 9 022 | 14 293 | 45 981 | 48 958 | 39 782 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | -6 746 |
Depreciation Amortisation Impairment Expense | | | | | | | | | | 183 736 | |
Dividends Paid Classified As Financing Activities | | | | | | | | -418 152 | -678 621 | | -162 925 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | -162 925 |
Equity Securities Held | | | | | | | | 4 940 | 4 | 4 | 4 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | | | | | | | | 7 354 |
Finance Lease Liabilities Present Value Total | | | | | | | | 111 365 | 22 468 | 22 468 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 87 358 | 88 897 | 22 468 | |
Fixed Assets | 147 732 | 536 113 | 537 134 | 200 483 | 139 017 | 139 094 | 164 032 | 343 452 | 271 063 | 127 695 | 110 431 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | | | | | | | | -210 533 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | | -39 782 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 14 520 | 91 868 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 620 894 | 496 869 | 502 639 | | | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | | | | 158 276 | -97 159 |
Impairment Loss Reversal On Investments | | | | | | | | | | 47 800 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -12 954 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 135 568 | 47 903 | 59 987 | 136 253 | 176 184 | | 77 237 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 19 831 | 46 836 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 1 368 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -21 199 | -46 836 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 21 199 | 46 836 |
Interest Received Classified As Investing Activities | | | | | | | | | | -133 | -2 908 |
Investments | | | | | | | 55 447 | 55 447 | 50 512 | 50 512 | 50 511 |
Investments Fixed Assets | 4 937 | 33 938 | 34 038 | 55 347 | 55 347 | 55 447 | 55 447 | 55 447 | 50 512 | 50 512 | 50 511 |
Investments In Associates | | | | | | | | 1 | 1 | 1 | |
Investments In Group Undertakings Participating Interests | | | | | | | 50 507 | 50 507 | | | |
Investments In Subsidiaries | | | | | | | | 50 506 | 50 507 | 50 507 | 50 507 |
Net Current Assets Liabilities | 1 231 584 | 1 901 609 | 1 406 172 | 2 499 347 | 3 337 531 | 2 919 695 | 3 353 316 | 3 983 368 | | | |
Net Finance Income Costs | | | | | | | | | | 133 | 2 908 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | | | | 4 413 | 28 565 | 2 787 | | | |
Number Equity Instruments Granted Share-based Payment Arrangement | | | | | | | 35 152 | | | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | 12 403 | 4 413 | 28 565 | 2 787 | | | |
Other Creditors | | | | 352 475 | 561 677 | 1 443 627 | 857 668 | 111 365 | 553 804 | 593 611 | 342 209 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 36 436 | 1 864 | 18 188 | | |
Other Disposals Property Plant Equipment | | | | | | | 36 436 | 2 869 | 18 188 | | |
Other External Charges | | | | | | | | | | 96 620 | 54 850 |
Other Investments Other Than Loans | | | | | | | 4 940 | 4 940 | | | |
Other Operating Expenses Format2 | | | | | | | | | | 3 880 296 | |
Other Operating Income Format2 | | | | | | | | | | 59 415 | 22 615 |
Other Taxation Social Security Payable | | | | 146 491 | 118 691 | 298 573 | 414 315 | 235 328 | | | |
Payments Received On Account | | | | | | | | 45 530 | 20 973 | 63 992 | 89 378 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 327 057 | 362 314 |
Percentage Class Share Held In Associate | | | | | | | | | 33 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 | | 100 |
Prepayments Accrued Income | | | | | | | | 282 723 | 324 864 | 290 280 | 362 804 |
Proceeds From Sale Treasury Shares | | | | | | | | | | | -55 271 |
Profit Loss | | | | | | | | 930 512 | 110 748 | -500 283 | 347 828 |
Property Plant Equipment Gross Cost | | | | 1 207 454 | 1 281 556 | 1 329 436 | 1 377 925 | 1 691 734 | 1 782 276 | 1 804 199 | 1 864 173 |
Social Security Costs | | | | | | | | | | 509 863 | 496 708 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 4 962 045 | 5 380 997 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -1 224 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 18 706 | -2 370 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 232 380 | -36 892 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 74 102 | 47 880 | 84 925 | 316 678 | | | |
Total Assets Less Current Liabilities | 1 379 316 | 2 437 722 | 1 943 306 | 2 699 830 | 3 476 548 | 3 058 789 | 3 517 348 | 4 326 820 | | | |
Total Borrowings | | | | | | | | | | 220 000 | 220 000 |
Total Current Tax Expense Credit | | | | | | | | | | | 14 633 |
Total Deferred Tax Expense Credit | | | | | | | | | | 7 434 | |
Trade Creditors Trade Payables | | | | 130 303 | 414 722 | 152 105 | 339 937 | 257 211 | 218 658 | 554 620 | 516 416 |
Trade Debtors Trade Receivables | | | | 1 219 098 | 1 103 233 | 823 371 | 1 853 160 | 1 223 318 | 1 055 935 | 1 689 164 | 1 031 636 |
Turnover Revenue | | | | | | | | | | 10 930 455 | 12 136 988 |
Wages Salaries | | | | | | | | | | 4 125 125 | 4 521 975 |
Advances Credits Directors | | | | 1 184 | | | | 5 474 | | | |
Creditors Due Within One Year | 1 878 278 | 1 964 537 | 2 743 262 | | | | | | | | |
Fixed Asset Investments Additions | | 29 001 | 100 | | | | | | | | |
Fixed Asset Investments Cost Or Valuation | 4 937 | 33 938 | 34 038 | | | | | | | | |
Number Shares Allotted | | 22 500 | 22 500 | | | | | | | | |
Other Reserves | -27 723 | -22 297 | -16 521 | | | | | | | | |
Par Value Share | | 10 | 10 | | | | | | | | |
Percentage Associate Held | | 33 | 33 | | | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | | | | | | | | |
Provisions For Liabilities Charges | 10 912 | 3 372 | 3 767 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 250 | 2 250 | 2 250 | | | | | | | | |
Tangible Fixed Assets Additions | | 504 289 | 147 695 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 321 629 | 822 119 | 965 659 | | | | | | | | |
Tangible Fixed Assets Depreciation | 178 834 | 319 944 | 462 563 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 143 704 | 146 774 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 594 | 4 155 | | | | | | | | |
Tangible Fixed Assets Disposals | | 3 799 | 4 155 | | | | | | | | |