Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 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 | 2023-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | | | | | 615 216 | 131 457 | 464 339 | 1 103 309 | 1 165 854 | 2 020 953 | 1 426 006 | 2 672 730 |
Current Assets | 84 639 | 668 662 | 1 100 940 | 1 478 490 | 1 644 862 | 1 867 443 | 2 466 769 | 3 643 025 | 4 239 911 | 6 559 284 | 8 234 979 | 9 547 929 |
Debtors | 107 277 | 576 180 | 931 894 | 753 405 | 899 301 | 1 712 736 | 1 965 430 | 2 509 716 | 3 061 457 | 4 461 331 | 6 753 973 | 6 819 544 |
Net Assets Liabilities | | | | | 1 427 828 | 1 567 148 | 1 936 634 | 2 911 992 | 3 533 013 | 5 316 083 | 6 610 155 | 8 172 608 |
Other Debtors | | | | | 23 318 | 90 263 | 113 818 | 105 984 | 141 342 | 483 453 | 121 771 | 120 382 |
Property Plant Equipment | | | | | 236 053 | 314 153 | 207 212 | 277 070 | 301 955 | 294 259 | 338 165 | 227 824 |
Total Inventories | | | | | 130 422 | 23 250 | 37 000 | 30 000 | 12 600 | 77 000 | 55 000 | 55 655 |
Cash Bank In Hand | -25 228 | 4 694 | 160 546 | 658 557 | 615 139 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 44 134 | 431 375 | 793 452 | 1 200 136 | 1 427 829 | | | | | | | |
Stocks Inventory | 2 590 | 87 788 | 8 500 | 73 000 | 130 422 | | | | | | | |
Tangible Fixed Assets | 795 | 71 178 | 148 895 | 182 636 | 236 053 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 44 132 | 431 373 | 792 452 | 1 194 234 | 1 426 829 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 6 000 | |
Accrued Liabilities Deferred Income | | | | | 2 828 | 2 411 | 85 635 | 192 196 | 184 093 | 273 458 | 290 408 | 362 620 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 118 082 | 169 005 | 220 810 | 265 467 | 314 380 | 250 716 | 291 289 | 301 805 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 172 553 | |
Administrative Expenses | | | | | | | | | | 2 604 918 | 3 489 740 | 4 294 570 |
Amounts Owed By Group Undertakings | | | | | | 1 000 | 466 916 | 407 925 | 1 356 925 | 1 550 030 | 1 609 512 | |
Average Number Employees During Period | | | | | | | | 24 | 26 | 28 | 40 | 56 |
Bank Borrowings Overdrafts | | | | | 77 | 1 874 | 1 180 | 468 | 77 122 | 4 616 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 94 400 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 138 732 | 2 020 953 | 1 426 006 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | 357 507 | |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 90 817 | | |
Corporation Tax Payable | | | | | 125 189 | 95 693 | 131 532 | 242 356 | 185 527 | 471 270 | 458 301 | 237 411 |
Cost Sales | | | | | | | | | | 5 448 091 | 9 198 272 | 9 340 090 |
Creditors | | | | | 417 952 | 551 617 | 697 977 | 961 001 | 951 482 | 4 616 | 59 000 | 1 564 650 |
Current Tax For Period | | | | | | | | | | 471 270 | 337 896 | 507 301 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -6 886 | 8 667 | |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 73 568 | 84 541 | 54 953 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 73 568 | 84 541 | |
Dividends Paid | | | | | | | | | | 194 000 | 195 000 | 364 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -194 000 | -195 000 | -364 000 |
Dividends Paid On Shares Final | | | | | | | | | | 194 000 | 195 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 35 400 | |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 102 464 | |
Finished Goods Goods For Resale | | | | | 6 250 | 9 750 | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 50 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | -6 886 | 8 667 | |
Future Finance Charges On Finance Leases | | | | | | | | | | | 8 064 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -326 871 | 335 431 | -23 896 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 309 057 | -1 112 266 | -527 012 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 64 400 | -22 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -14 | 11 628 | 4 597 |
Government Grant Income | | | | | | | | | | 2 017 | 482 | |
Gross Profit Loss | | | | | | | | | | 5 038 864 | 5 307 868 | 6 600 701 |
Income From Related Parties | | | | | | | | | | 366 600 | 487 029 | 100 297 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -185 526 | -350 865 | -728 191 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -882 220 | -594 947 | 1 246 724 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 63 541 | 51 805 | 66 889 | 75 487 | 73 568 | 84 541 | 54 953 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 1 250 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 1 158 | 5 023 |
Interest Income On Bank Deposits | | | | | | | | | | | 367 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 367 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -1 250 | -1 158 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 1 250 | 1 158 | 5 023 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -8 194 | |
Net Cash Generated From Operations | | | | | | | | | | -1 469 700 | -1 146 677 | -1 821 227 |
Net Current Assets Liabilities | 43 498 | 385 499 | 678 558 | 1 050 952 | 1 226 987 | 1 315 826 | 1 768 792 | 2 682 024 | 3 288 429 | 5 072 310 | 6 390 143 | 7 983 279 |
Net Finance Income Costs | | | | | | | | | | | 8 194 | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | | | | | 333 330 |
Operating Profit Loss | | | | | | | | | | 2 442 704 | 1 828 599 | 2 327 073 |
Other Creditors | | | | | 45 598 | 55 007 | 43 687 | 2 097 | | 4 353 | 70 445 | 14 868 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 12 618 | | 22 232 | 26 574 | 137 232 | 43 968 | |
Other Disposals Property Plant Equipment | | | | | | 45 615 | 60 000 | 50 458 | 43 500 | 310 710 | 88 074 | |
Other Interest Income | | | | | | | | | | | 7 827 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 8 194 | 41 623 |
Other Operating Income Format1 | | | | | | | | | | 8 758 | 10 471 | 20 942 |
Other Taxation Social Security Payable | | | | | 56 907 | 132 072 | 56 128 | 169 967 | 185 864 | 35 142 | 73 715 | 82 577 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 94 400 | -94 400 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 141 683 | 29 598 | 37 532 |
Prepayments Accrued Income | | | | | 5 792 | 7 952 | 9 066 | 8 384 | 37 746 | 65 212 | 19 622 | 54 758 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -173 464 | -55 734 | -114 292 |
Profit Loss | | | | | | | | | | 1 977 070 | 1 489 072 | 1 877 030 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 441 454 | 1 835 635 | 2 363 673 |
Property Plant Equipment Gross Cost | | | | | 354 135 | 483 159 | 428 022 | 542 536 | 616 335 | 544 975 | 629 454 | 529 629 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 35 211 | 62 831 | 39 370 | 47 102 | 57 371 | 45 870 | 59 153 | 38 495 |
Purchase Property Plant Equipment | | | | | | | | | | -239 351 | -172 553 | -54 307 |
Social Security Costs | | | | | | | | | | 139 242 | 200 201 | 304 895 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 715 057 | 2 314 402 | 2 943 670 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 35 211 | 62 831 | 39 370 | 47 102 | 57 371 | 45 870 | 59 153 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 463 876 | 348 771 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 6 886 | -11 683 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 508 | 808 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 464 384 | 346 563 | 486 643 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 174 638 | 4 863 | 164 972 | 117 299 | 239 351 | | 54 307 |
Total Assets Less Current Liabilities | 44 293 | 456 677 | 827 453 | 1 233 588 | 1 463 040 | 1 629 979 | 1 976 004 | 2 959 094 | 3 590 384 | 5 366 569 | 6 728 308 | 8 211 103 |
Trade Creditors Trade Payables | | | | | 187 353 | 264 560 | 379 815 | 353 917 | 318 876 | 668 964 | 882 008 | 867 174 |
Trade Debtors Trade Receivables | | | | | 870 190 | 1 614 521 | 1 375 630 | 1 987 423 | 1 525 444 | 2 362 636 | 3 644 924 | 4 096 100 |
Turnover Revenue | | | | | | | | | | 10 486 955 | 14 506 140 | 15 940 791 |
Wages Salaries | | | | | | | | | | 1 434 132 | 2 084 603 | 2 601 243 |
Work In Progress | | | | | 124 172 | 13 500 | | | | | 35 000 | 15 655 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | 123 518 | 121 870 | |
Director Remuneration | | | | | | | | | | 341 420 | 252 630 | 310 824 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | 464 938 | 377 213 | |
Amount Specific Advance Or Credit Directors | | | | | | | | | | | 217 195 | 45 851 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | 258 695 | 45 851 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | 41 500 | 136 000 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | -20 658 |
Cash Receipts From Government Grants | | | | | | | | | | | | -4 639 |
Comprehensive Income Expense | | | | | | | | | | | 1 489 072 | 1 877 030 |
Depreciation Amortisation Expense | | | | | | | | | | | 84 541 | 54 953 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 44 437 |
Disposals Property Plant Equipment | | | | | | | | | | | | 154 132 |
Dividends Paid On Shares Interim | | | | | | | | | | | 195 000 | 364 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 38 424 | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 11 628 | 4 597 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | | | -22 000 | 655 |
Issue Equity Instruments | | | | | | | | | | | | 49 423 |
Loans Owed By Related Parties | | | | | | | | | | | 2 177 256 | 340 600 |
Loans Owed To Related Parties | | | | | | | | | | | -21 039 | -38 471 |
Merchandise | | | | | | | | | | | 20 000 | 40 000 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 923 469 | -429 525 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 466 132 | 270 814 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -794 654 | -1 088 013 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -8 194 | -41 623 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 8 667 | -20 658 |
Payments To Redeem Own Shares | | | | | | | | | | | | 49 090 |
Payments To Related Parties | | | | | | | | | | | 192 785 | 336 168 |
Proceeds From Issuing Shares | | | | | | | | | | | | -333 |
Provisions | | | | | | | | | | | 59 153 | 38 495 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | | | 357 507 | 372 422 |
Recoverable Value-added Tax | | | | | | | | | | | 237 250 | 279 339 |
Total Operating Lease Payments | | | | | | | | | | | 2 791 | 1 663 |
Capital Employed | 44 134 | 431 375 | 793 452 | 1 200 136 | 1 427 829 | | | | | | | |
Creditors Due After One Year | | 8 931 | 3 598 | | | | | | | | | |
Creditors Due Within One Year | 41 141 | 283 163 | 422 382 | 434 010 | 417 875 | | | | | | | |
Number Shares Allotted | | 2 | 2 | 2 | 2 | | | | | | | |
Provisions For Liabilities Charges | 159 | 16 371 | 30 403 | 38 354 | 35 211 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 75 198 | 120 940 | 102 708 | 129 789 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 075 | 76 273 | 191 213 | 264 171 | 354 135 | | | | | | | |
Tangible Fixed Assets Depreciation | 280 | 5 095 | 42 318 | 81 535 | 118 082 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 4 815 | 37 223 | 45 659 | 44 011 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 6 442 | 7 464 | | | | | | | |
Tangible Fixed Assets Disposals | | | 6 000 | 29 750 | 39 825 | | | | | | | |
Value Shares Allotted Increase Decrease During Period | | | 998 | | | | | | | | | |