Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 826 452 | 2 359 473 | 5 130 049 | 5 228 645 | 3 549 035 | 4 865 996 |
Current Assets | 6 978 286 | 8 316 709 | 9 748 566 | 10 626 350 | 6 431 546 | 8 176 618 |
Debtors | 3 407 004 | 4 159 037 | 3 775 313 | 5 397 705 | 2 882 511 | 3 310 622 |
Net Assets Liabilities | 3 493 675 | 4 863 890 | 6 326 300 | 6 516 077 | 2 372 435 | 3 610 538 |
Other Debtors | 21 746 | 36 056 | 939 008 | 650 493 | 821 301 | 2 075 266 |
Property Plant Equipment | 787 702 | 832 005 | 821 673 | 853 327 | 829 583 | 782 556 |
Total Inventories | 1 744 830 | 1 798 199 | 843 204 | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 000 | 7 500 | 8 000 | 9 500 | 10 000 | 15 000 |
Other Non-audit Services Entity Subsidiaries Fees | 8 908 | 10 020 | | | | |
Accrued Liabilities Deferred Income | 1 204 632 | 1 505 419 | 1 697 642 | 1 932 123 | 3 280 084 | 3 456 048 |
Accumulated Depreciation Impairment Property Plant Equipment | 210 580 | 222 729 | 270 358 | 322 342 | 397 730 | 478 649 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 126 671 | 67 554 | 122 417 | 68 417 | 40 242 |
Administrative Expenses | 881 311 | 966 930 | 945 436 | 1 203 002 | 1 355 897 | 1 497 456 |
Amounts Owed By Directors | 21 059 | | | | | |
Amounts Owed To Directors | 1 124 100 | 787 697 | | | | |
Amounts Recoverable On Contracts | 1 439 400 | 1 595 720 | | | | |
Applicable Tax Rate | 19 | 19 | | | | |
Average Number Employees During Period | 46 | 47 | 48 | 45 | 51 | 51 |
Capital Reduction Decrease In Equity | | | | 30 | 33 | 5 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 103 964 | 124 915 | 95 152 | 52 635 | 26 289 |
Cash Cash Equivalents Cash Flow Value | 1 826 452 | 2 359 473 | 5 130 049 | 5 228 645 | 3 549 035 | 4 865 996 |
Comprehensive Income Expense | 602 668 | 1 590 215 | | | | |
Corporation Tax Payable | 153 938 | 371 000 | 375 669 | 683 161 | 41 552 | 336 599 |
Cost Sales | 12 933 517 | 17 720 807 | 17 418 440 | 19 532 113 | 19 337 078 | 20 468 481 |
Creditors | 4 270 275 | 4 223 477 | 66 907 | 54 772 | 18 684 | 5 348 636 |
Current Tax For Period | 153 938 | 371 000 | 375 668 | 683 161 | 345 189 | 580 105 |
Depreciation Expense Property Plant Equipment | 64 315 | 66 600 | 70 640 | 63 295 | 92 158 | |
Depreciation Impairment Expense Property Plant Equipment | | | 70 640 | 63 295 | 92 158 | 87 268 |
Depreciation Rate Used For Property Plant Equipment | | 25 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 54 451 | | | | |
Disposals Property Plant Equipment | | 70 219 | | | | |
Dividends Paid | 200 000 | 220 000 | 112 000 | 100 000 | 80 000 | 155 000 |
Dividends Paid Classified As Financing Activities | 200 000 | 220 000 | -112 000 | -100 000 | -80 000 | -155 000 |
Dividends Paid On Shares | 200 000 | 220 000 | | | | |
Dividends Paid On Shares Final | | 220 000 | 112 000 | 100 000 | 80 000 | 155 000 |
Finance Lease Liabilities Present Value Total | 11 407 | 25 706 | 66 907 | 54 772 | 18 684 | 18 684 |
Finance Lease Payments Owing Minimum Gross | 13 445 | 87 053 | 103 661 | 97 709 | 45 592 | 18 684 |
Further Item Tax Increase Decrease Component Adjusting Items | | -4 996 | -1 783 | -7 825 | 1 194 | 11 277 |
Gain Loss In Cash Flows From Change In Accrued Items | 397 324 | 300 787 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 963 091 | -242 543 | 62 162 | -418 121 | -618 821 | -191 803 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -977 993 | -752 033 | -383 724 | 1 622 392 | -2 515 194 | 428 111 |
Gain Loss In Cash Flows From Change In Inventories | -483 580 | -53 369 | -954 995 | -843 204 | | |
Gain Loss On Disposals Property Plant Equipment | -236 | 733 | 7 308 | -12 968 | 3 298 | |
Government Grant Income | | | 112 004 | 18 950 | | |
Gross Profit Loss | 1 636 499 | 2 933 571 | 2 790 343 | 4 782 195 | 3 101 951 | |
Income Taxes Paid Refund Classified As Operating Activities | 258 564 | 153 938 | -370 999 | -375 669 | -986 798 | -285 058 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 209 694 | 533 021 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 66 600 | 70 640 | 63 295 | 92 158 | 87 268 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 10 658 | 7 507 | |
Interest Income On Bank Deposits | | | | 1 453 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 1 453 | | |
Interest Paid Classified As Operating Activities | 655 | 7 649 | | | | |
Interest Payable Similar Charges Finance Costs | 655 | 7 649 | 10 851 | 10 658 | 7 507 | 931 |
Interest Received Classified As Investing Activities | | | -4 018 | -1 453 | | |
Interest Received Classified As Operating Activities | 2 073 | 2 223 | | | | |
Net Cash Flows From Used In Financing Activities | -218 782 | -563 056 | | | | |
Net Cash Flows From Used In Investing Activities | -32 959 | -29 909 | | | | |
Net Cash Flows From Used In Operating Activities | 461 435 | 1 125 986 | -2 914 950 | -2 930 012 | -3 974 624 | -2 285 711 |
Net Cash Generated From Operations | 718 581 | 1 285 350 | -3 296 800 | -3 316 339 | -4 968 929 | -2 571 700 |
Net Current Assets Liabilities | 2 708 011 | 4 093 232 | 5 571 534 | 5 717 522 | 1 561 536 | 2 827 982 |
Net Finance Income Costs | | | 4 018 | 1 453 | | |
Net Interest Paid Received Classified As Operating Activities | | | -10 851 | -10 658 | -7 507 | -931 |
Number Shares Issued Fully Paid | 100 | 100 | | | | |
Operating Profit Loss | 755 188 | 1 966 641 | 1 956 911 | 3 601 143 | 1 746 054 | |
Other Creditors | 137 | 32 865 | 383 579 | 32 376 | 47 587 | 45 179 |
Other Departments Average Number Employees | 39 | 39 | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 23 011 | 11 311 | 16 771 | 6 349 |
Other Disposals Property Plant Equipment | | | 30 257 | 38 779 | 16 773 | 6 350 |
Other Interest Receivable Similar Income Finance Income | 2 073 | 2 223 | 4 018 | 1 453 | | |
Other Operating Income Format1 | | | 112 004 | 21 950 | | |
Other Taxation Social Security Payable | 306 075 | 417 608 | 428 810 | 1 134 646 | 243 370 | 267 870 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 18 782 | 6 653 | -33 651 | -45 507 | -52 117 | -26 908 |
Payments To Acquire Own Shares | | | | -2 619 000 | -5 457 000 | -750 000 |
Pension Costs Defined Contribution Plan | 128 067 | 67 364 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 128 067 | 67 364 | 40 747 | 124 569 | 128 710 | 51 629 |
Prepayments Accrued Income | 960 | 7 492 | 43 245 | | | |
Proceeds From Borrowings Classified As Financing Activities | | -336 403 | | | | |
Proceeds From Sales Property Plant Equipment | | -16 501 | -14 554 | -14 500 | -3 300 | -3 400 |
Profit Loss | 602 668 | 1 590 215 | 1 574 410 | 2 908 777 | 1 393 358 | 2 143 103 |
Profit Loss On Ordinary Activities Before Tax | 756 606 | 1 961 215 | 1 950 078 | 3 591 938 | 1 738 547 | 2 723 208 |
Property Plant Equipment Gross Cost | 998 282 | 1 054 734 | 1 092 031 | 1 175 669 | 1 227 313 | 1 261 205 |
Purchase Property Plant Equipment | 32 959 | 46 410 | -17 295 | -82 862 | -68 417 | -40 242 |
Redemption Shares Decrease In Equity | | | | -30 | -33 | -5 |
Revenue Arising From Exchanges Goods Or Services Interest | | 881 813 | | | | |
Revenue From Construction Contracts | 14 570 016 | 19 772 565 | | | | |
Social Security Costs | 182 132 | 197 028 | 218 750 | 275 607 | 294 549 | |
Staff Costs Employee Benefits Expense | 1 955 641 | 2 037 768 | 2 204 873 | 2 812 326 | 2 980 639 | 3 143 958 |
Tax Expense Credit Applicable Tax Rate | 143 756 | 372 631 | 370 515 | 682 468 | 330 324 | 558 258 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 4 868 | -4 996 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 314 | 3 365 | 6 936 | 8 518 | 13 671 | 10 570 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 153 938 | 371 000 | 375 668 | 683 161 | 345 189 | 580 105 |
Total Assets Less Current Liabilities | 3 495 713 | 4 925 237 | 6 393 207 | 6 570 849 | 2 391 119 | 3 610 538 |
Trade Creditors Trade Payables | 1 469 986 | 1 083 182 | 1 254 578 | 1 083 585 | 1 230 509 | 1 224 256 |
Trade Debtors Trade Receivables | 1 923 839 | 2 519 769 | 2 793 060 | 4 747 212 | 2 061 210 | 1 235 356 |
Turnover Revenue | 14 570 016 | 20 654 378 | 20 208 783 | 24 314 308 | 22 439 029 | |
Wages Salaries | 1 645 442 | 1 773 376 | 1 945 376 | 2 412 150 | 2 557 380 | 2 769 734 |
Work In Progress | 1 744 830 | 1 798 199 | 843 204 | | | |
Company Contributions To Defined Benefit Plans Directors | | | | 80 440 | 81 296 | |
Company Contributions To Money Purchase Plans Directors | 29 000 | | | | | |
Director Remuneration | 64 654 | 70 645 | 66 409 | 135 688 | 127 400 | 76 000 |
Director Remuneration Benefits Excluding Payments To Third Parties | 93 654 | 77 915 | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 66 409 | 216 128 | 208 696 | 76 440 |