Profit & Loss |
Date of Accounts |
2014-06-30 | 2016-06-30 | 2017-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | |
Net Worth | 24 400 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 50 183 | 72 085 | 315 401 | 68 368 | 77 732 | 93 433 |
Current Assets | | | | 3 028 778 | 4 869 434 | 7 402 695 | 9 046 548 |
Debtors | | 266 508 | 833 504 | 2 713 377 | 4 801 066 | 7 324 963 | 8 953 115 |
Net Assets Liabilities | | | | 3 518 932 | 3 583 736 | 4 235 383 | 5 456 828 |
Property Plant Equipment | | 1 695 631 | 2 724 407 | 4 436 252 | 5 129 301 | 6 244 889 | 6 804 346 |
Cash Bank In Hand | 16 368 | | | | | | |
Tangible Fixed Assets | 221 021 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | |
Profit Loss Account Reserve | 24 300 | | | | | | |
Shareholder Funds | 24 400 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 14 500 | 13 590 | 19 600 | 22 650 |
Accrued Liabilities Deferred Income | | 344 950 | 557 002 | 441 277 | 468 018 | 516 978 | 654 531 |
Accumulated Amortisation Impairment Intangible Assets | | -28 303 | -56 606 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 375 119 | 715 958 | 1 825 893 | 2 436 366 | 2 984 456 | 3 544 892 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 1 775 122 | 2 275 508 | 1 748 284 |
Administrative Expenses | | | | 1 677 750 | 2 358 206 | 2 755 452 | 3 533 287 |
Amortisation Expense Intangible Assets | | | | -37 737 | | | |
Amounts Owed By Group Undertakings | | | | 945 440 | 2 133 819 | 2 912 905 | 3 656 732 |
Amounts Owed To Group Undertakings | | | | 100 | 100 | 200 | 200 |
Average Number Employees During Period | | | | 72 | 80 | 99 | 109 |
Bank Borrowings Overdrafts | | 240 371 | 256 539 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 1 934 967 | 2 838 758 | 2 487 706 | 4 164 211 |
Corporation Tax Payable | | 3 400 | 184 469 | 25 527 | | | 521 129 |
Corporation Tax Recoverable | | | | | 169 715 | 293 202 | 599 336 |
Cost Sales | | | | 7 203 153 | 8 752 354 | 12 094 405 | 14 260 863 |
Creditors | | 1 402 909 | 1 890 572 | 1 138 289 | 1 832 429 | 2 424 406 | 1 954 069 |
Current Tax For Period | | | | 25 527 | | | 5 523 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 51 167 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 23 300 | 427 300 | 124 700 | 426 000 |
Depreciation Expense Property Plant Equipment | | | | 604 015 | 702 666 | 882 911 | |
Distribution Costs | | | | 1 128 665 | 1 136 805 | 1 733 990 | 2 682 266 |
Finance Lease Liabilities Present Value Total | | 269 132 | 386 763 | 1 138 289 | 1 832 429 | 2 424 406 | 1 954 069 |
Finance Lease Payments Owing Minimum Gross | | | | 1 618 089 | 2 559 815 | 3 415 094 | 3 334 519 |
Fixed Assets | | | | | | 6 244 989 | 6 804 446 |
Further Item Interest Expense Component Total Interest Expense | | | | 15 240 | | 3 175 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 39 631 | 117 | 17 029 | 65 545 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 614 461 | 1 658 542 | 1 448 783 | 1 373 676 |
Gain Loss On Disposals Intangible Assets | | | | 204 415 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | -30 159 | -38 740 | -39 475 | |
Government Grant Income | | | | 55 632 | 70 525 | | |
Gross Profit Loss | | | | 3 828 975 | 3 771 666 | 5 184 346 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -168 996 | -123 303 | -82 570 |
Increase From Amortisation Charge For Year Intangible Assets | | | -28 303 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 354 956 | | 702 666 | 882 911 | 964 240 |
Intangible Assets | | -254 726 | -226 423 | | | | |
Intangible Assets Gross Cost | | -283 029 | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 41 853 | 18 855 | 24 607 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 1 950 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 35 084 | 50 217 | 74 078 | |
Interest Payable Similar Charges Finance Costs | | | | 94 127 | 69 072 | 101 860 | 109 193 |
Investments Fixed Assets | | | | | | 100 | 100 |
Investments In Subsidiaries | | | | | | 100 | 100 |
Net Current Assets Liabilities | -191 801 | | | 715 969 | 1 209 164 | 1 461 900 | 2 079 451 |
Operating Profit Loss | | | | 1 078 192 | 392 180 | 754 904 | |
Other Creditors | | 175 000 | 145 000 | 14 243 | 309 560 | 1 448 776 | 1 265 375 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 14 117 | | 92 193 | 334 821 | 403 804 |
Other Disposals Property Plant Equipment | | | 63 000 | | 471 600 | 611 830 | 628 391 |
Other Operating Income Format1 | | | | 55 632 | 115 525 | 60 000 | 60 000 |
Other Taxation Social Security Payable | | 146 791 | 219 099 | 492 286 | 529 545 | 374 111 | 522 519 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 52 368 | 57 587 | 75 259 | 88 752 |
Prepayments Accrued Income | | 127 111 | 179 369 | 530 421 | 851 680 | 1 230 876 | 1 394 812 |
Profit Loss | | | | 935 238 | 64 804 | 651 647 | 1 221 445 |
Profit Loss On Ordinary Activities Before Tax | | | | 984 065 | 323 108 | 653 044 | 1 570 398 |
Property Plant Equipment Gross Cost | | 2 070 750 | 3 440 365 | 6 262 145 | 7 565 667 | 9 229 345 | 10 349 238 |
Social Security Costs | | | | 85 050 | 89 357 | 119 694 | |
Staff Costs Employee Benefits Expense | | | | 2 734 591 | 3 044 061 | 3 602 317 | 4 509 651 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 495 000 | 922 300 | 1 047 000 | 1 473 000 |
Tax Decrease From Utilisation Tax Losses | | | | | -167 750 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 22 354 | 2 731 |
Tax Expense Credit Applicable Tax Rate | | | | 186 972 | 61 391 | 124 078 | 321 932 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | 5 200 | 50 360 | -20 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 350 | 143 | 218 | 3 780 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 48 827 | 258 304 | 1 397 | 348 953 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 1 432 615 | | | | |
Total Assets Less Current Liabilities | 29 220 | | | 5 152 221 | 6 338 465 | 7 706 789 | 8 883 897 |
Total Current Tax Expense Credit | | | | 25 527 | -168 996 | -123 303 | -77 047 |
Total Operating Lease Payments | | | | 144 529 | 175 000 | 184 569 | |
Trade Creditors Trade Payables | | 344 938 | 347 802 | 859 576 | 1 625 661 | 2 610 142 | 2 622 893 |
Trade Debtors Trade Receivables | | 1 135 662 | 1 522 671 | 1 237 516 | 1 645 852 | 2 887 980 | 3 302 235 |
Turnover Revenue | | | | 11 032 128 | 12 524 020 | 17 278 751 | |
Wages Salaries | | | | 2 597 173 | 2 897 117 | 3 407 364 | 4 138 674 |
Company Contributions To Defined Benefit Plans Directors | | | | 3 012 | 9 674 | 14 827 | |
Director Remuneration | | | | 194 652 | 282 701 | 383 019 | 445 294 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 197 664 | 292 375 | 384 008 | 457 007 |
Creditors Due Within One Year | 208 169 | | | | | | |
Number Shares Allotted | 100 | | | | | | |
Par Value Share | 1 | | | | | | |
Provisions For Liabilities Charges | 4 820 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | |