Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
Net Worth | 737 579 | 691 674 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 201 342 | | | | | | | |
Cash Bank On Hand | | | 45 446 | 108 849 | 500 897 | 133 087 | 275 120 | 151 297 |
Current Assets | 1 105 412 | 920 118 | 1 087 604 | 658 653 | 678 688 | 1 029 328 | 1 652 779 | 1 789 866 |
Debtors | 904 070 | 920 118 | 1 042 158 | 549 804 | 177 791 | 896 241 | 1 377 659 | 1 638 569 |
Net Assets Liabilities | | | 823 480 | 370 | 232 020 | 404 667 | 1 014 245 | 1 239 113 |
Net Assets Liabilities Including Pension Asset Liability | 737 579 | 691 674 | | | | | | |
Other Debtors | | | 38 416 | 53 615 | 21 285 | 7 286 | 27 368 | 60 344 |
Property Plant Equipment | | | 55 443 | 26 384 | 10 962 | | 4 714 | |
Tangible Fixed Assets | 37 943 | 95 596 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 737 479 | 691 574 | | | | | | |
Shareholder Funds | 737 579 | 691 674 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 6 500 | | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 202 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 151 156 | 100 133 | 88 822 | 1 442 | 4 620 | 10 060 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 896 | -33 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | 16 725 | -2 996 | | | | | | |
Administrative Expenses | 1 450 731 | 1 657 293 | | | | | | |
Amounts Owed By Group Undertakings | | | 728 566 | | 69 559 | 565 971 | 859 546 | 1 015 088 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 211 000 | 299 940 | | | | | | |
Amounts Owed To Group Undertakings | | | 10 167 | 147 784 | 10 167 | 10 167 | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | 26 599 | | | | | | |
Average Number Employees During Period | | | 93 | 130 | 182 | 88 | 117 | 153 |
Bank Borrowings Overdrafts | | 895 | | 1 030 | | | | |
Bank Overdrafts | | 895 | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 4 558 | 6 957 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 100 312 | 116 990 | | | | | | |
Corporation Tax Due Within One Year | 82 739 | | | | | | | |
Cost Sales | 615 507 | 715 838 | | | | | | |
Creditors | | | 313 683 | 680 775 | 457 159 | 213 542 | 642 352 | 554 434 |
Creditors Due Within One Year | 405 776 | 311 845 | | | | | | |
Debtors Due Within One Year | 868 774 | 890 571 | | | | | | |
Decrease Increase In Net Debt During Period | 45 197 | 202 237 | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 45 197 | 202 237 | | | | | | |
Depreciation Tangible Fixed Assets Expense | 10 326 | 15 161 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 63 285 | 19 177 | 91 117 | 480 | |
Disposals Property Plant Equipment | | | | 80 082 | 26 733 | 98 625 | 480 | |
Expenses Not Deductible For Tax Purposes | 1 794 | 1 153 | | | | | | |
Fixed Assets | | | | | | | 4 714 | 4 544 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -1 173 | -221 | | | | | | |
Gross Profit Loss | 1 727 392 | 1 603 880 | | | | | | |
Increase Decrease In Net Cash For Period | -45 197 | -202 237 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 202 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 12 262 | 7 866 | 3 737 | 3 658 | 5 440 |
Intangible Assets | | | | | | | | 1 948 |
Intangible Assets Gross Cost | | | | | | | | 2 150 |
Interest Payable Similar Charges | 34 | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | 98 230 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | | 116 990 | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 2 082 | | | | | | | |
Net Current Assets Liabilities | 699 636 | 608 273 | 773 921 | -22 122 | 221 529 | 618 209 | 1 010 427 | 1 235 432 |
Net Debt Funds | 201 342 | 895 | | | | | | |
Net Increase Decrease In Shareholders Funds | 204 469 | -45 905 | | | | | | |
Number Shares Allotted | | 100 | | | | | | |
Operating Profit Loss | 276 661 | -53 413 | | | | | | |
Other Creditors | | | 97 777 | 285 977 | 259 864 | 213 542 | 190 627 | 172 824 |
Other Creditors Due Within One Year | 25 769 | 18 541 | | | | | | |
Other Interest Receivable Similar Income | 1 794 | 275 | | | | | | |
Other Taxation Social Security Payable | | | 142 577 | 237 280 | 185 598 | 166 832 | 442 915 | 357 783 |
Other Taxation Social Security Within One Year | 37 791 | 37 960 | | | | | | |
Par Value Share | | 1 | | | | | | |
Pension Costs | 8 486 | 10 883 | | | | | | |
Prepayments | | | 61 258 | 10 307 | 2 363 | 7 065 | | |
Profit Loss For Period | 204 469 | -45 905 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 278 421 | -53 138 | | | | | | |
Property Plant Equipment Gross Cost | | | 206 599 | 126 517 | 99 784 | 1 442 | 9 334 | 12 656 |
Provisions | | | | | | | 896 | 863 |
Provisions Charged Credited To Profit Loss Account During Period | | 12 195 | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 5 884 | 3 892 | 471 | | 896 | 863 |
Provisions For Liabilities Charges | | 12 195 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | |
Social Security Costs | 138 111 | 145 590 | | | | | | |
Staff Costs | 1 601 787 | 1 763 964 | | | | | | |
Standard Nominal Tax Rate | 23 | 20 | | | | | | |
Tangible Fixed Assets Additions | | 72 814 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 129 155 | 201 568 | | | | | | |
Tangible Fixed Assets Depreciation | 91 212 | 105 972 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 15 161 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 401 | | | | | | |
Tangible Fixed Assets Disposals | | 401 | | | | | | |
Taxation Expense Credit | 28 194 | 17 153 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 62 645 | -10 628 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 73 952 | -7 233 | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 2 150 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 283 | 8 372 | 3 322 |
Total Assets Less Current Liabilities | 737 579 | 703 869 | 829 364 | 4 262 | 232 491 | 618 209 | 1 015 141 | 1 239 976 |
Total U K Foreign Current Tax After Adjustments Relief | 73 952 | -19 428 | | | | | | |
Trade Creditors Trade Payables | | | 63 162 | 8 704 | 1 530 | 8 064 | 8 810 | 23 827 |
Trade Creditors Within One Year | 110 276 | 67 725 | | | | | | |
Trade Debtors Trade Receivables | | | 213 918 | 485 882 | 84 584 | 322 984 | 490 745 | 563 137 |
Turnover Gross Operating Revenue | 2 342 899 | 2 319 718 | | | | | | |
U K Current Corporation Tax | 73 202 | -16 432 | | | | | | |
U K Deferred Tax | | 12 195 | | | | | | |
V A T Due Total Creditors | 101 282 | 87 210 | | | | | | |
Wages Salaries | 1 455 190 | 1 607 491 | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 6 000 | 4 035 | | | | | | |
Director Remuneration | 71 247 | 61 398 | | | | | | |