Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 566 730 | 1 717 480 | 1 145 249 | 1 371 900 | 1 356 324 | 3 570 877 | 2 054 579 | 3 122 151 |
Current Assets | 6 636 016 | 7 980 727 | 6 860 156 | 7 198 770 | 7 028 926 | 8 567 885 | 7 968 807 | 15 213 705 |
Debtors | 5 049 286 | 6 263 247 | 5 696 154 | 5 819 021 | 5 667 134 | 4 989 238 | 5 911 288 | 12 091 554 |
Net Assets Liabilities | 1 406 909 | 1 758 362 | 2 293 296 | 1 742 347 | 2 218 402 | 2 313 154 | 2 910 737 | 3 465 702 |
Other Debtors | 105 027 | 139 237 | 231 874 | 598 614 | 403 121 | 320 554 | 381 975 | 804 159 |
Property Plant Equipment | 1 094 308 | 967 674 | 1 024 467 | 1 139 343 | 1 067 294 | 962 461 | 989 613 | 967 672 |
Total Inventories | 20 000 | | 18 753 | 7 849 | 5 468 | 7 770 | 2 940 | |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 350 | 11 320 | 10 340 | | | |
Other Non-audit Services Fees | | 3 020 | 1 460 | | | | | |
Company Contributions To Money Purchase Plans Directors | 746 | | | | | | | |
Director Remuneration | 205 843 | | | | | | | |
Dividend Recommended By Directors | | 120 000 | 250 000 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | | | | | | | |
Amount Specific Advance Or Credit Directors | | | | | | | 5 929 | 25 589 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 5 929 | 19 660 |
Accrued Liabilities Deferred Income | 516 733 | 273 667 | 289 446 | 119 371 | 69 837 | 159 481 | 291 494 | 334 721 |
Accumulated Depreciation Impairment Property Plant Equipment | 370 617 | 521 401 | 651 379 | 844 879 | 922 846 | 1 126 377 | 1 208 579 | 1 381 919 |
Additional Provisions Increase From New Provisions Recognised | | | | -3 135 | -4 451 | 4 151 | 36 739 | -2 592 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -20 082 | 12 385 | | | | | |
Administration Support Average Number Employees | 20 | 20 | 27 | 36 | | | | |
Administrative Expenses | 2 589 082 | 2 821 746 | 3 090 370 | 3 458 030 | 1 799 181 | 3 564 920 | 4 576 862 | 5 417 268 |
Amounts Owed By Group Undertakings | 198 909 | 578 463 | 432 431 | 71 591 | 119 279 | 23 392 | 103 453 | 254 667 |
Amounts Owed To Group Undertakings | | | | 61 055 | 173 798 | 344 412 | 20 749 | 336 371 |
Amounts Recoverable On Contracts | 2 620 694 | 1 901 128 | 2 754 257 | 1 795 037 | 1 319 101 | 2 615 361 | 1 195 468 | 3 512 056 |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 75 | 81 | 97 | 107 | 110 | 107 | 106 | 106 |
Bank Borrowings | 182 917 | 133 640 | 82 855 | | | | | |
Bank Borrowings Overdrafts | 133 831 | 82 830 | 30 411 | | | | | |
Comprehensive Income Expense | 737 733 | 471 453 | 784 934 | -550 949 | 476 055 | 319 752 | 597 583 | 1 154 965 |
Corporation Tax Payable | 68 072 | 115 513 | 92 128 | | 32 344 | | | 139 643 |
Corporation Tax Recoverable | | | | 189 048 | | 550 | 35 806 | 206 308 |
Cost Sales | 18 315 326 | 21 424 076 | 20 194 085 | 21 797 002 | 8 812 882 | 20 059 856 | 24 294 657 | 36 482 160 |
Creditors | 203 771 | 108 592 | 119 816 | 41 795 | 18 821 | 7 098 503 | 5 892 255 | 12 562 839 |
Current Tax For Period | 192 386 | 159 442 | 196 709 | -121 664 | 132 021 | 129 221 | 163 185 | 224 292 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -12 855 | | | -3 036 | -11 661 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 14 682 | -20 082 | 12 385 | -1 143 | | | | |
Deferred Tax Liabilities | 129 821 | 109 739 | 122 124 | 118 989 | 114 538 | 118 689 | 155 428 | 152 836 |
Depreciation Expense Property Plant Equipment | 131 547 | 152 834 | 160 429 | 193 054 | 98 524 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 44 216 | 57 484 | 50 408 | 34 421 | 17 486 | 146 718 | 56 378 |
Disposals Property Plant Equipment | | 52 029 | 89 009 | 75 388 | 47 489 | 24 845 | 216 913 | 96 632 |
Dividends Paid | 350 000 | 120 000 | 250 000 | | | 225 000 | | 600 000 |
Dividends Paid On Shares | 350 000 | 120 000 | 250 000 | | | | | |
Dividends Paid On Shares Interim | 10 500 | 3 600 | 7 500 | | | 225 000 | | 600 000 |
Finance Lease Liabilities Present Value Total | 69 940 | 25 762 | 89 405 | 41 795 | 18 821 | 18 821 | | |
Further Item Interest Expense Component Total Interest Expense | 2 271 | | 151 | 64 | | | 17 | 5 327 |
Further Operating Expense Item Component Total Operating Expenses | 128 126 | | 21 053 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 353 | 2 162 | 20 424 | 9 941 | 10 135 | 28 130 | 22 838 | 20 198 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -836 | -1 501 | | | | |
Gain Loss On Disposals Property Plant Equipment | -4 000 | 3 687 | -5 825 | -1 763 | 4 082 | | | |
Gross Profit Loss | 3 431 523 | 3 296 784 | 3 946 013 | 2 676 732 | 2 306 575 | 3 337 148 | 5 061 811 | 5 976 267 |
Income From Related Parties | | 11 852 | 269 783 | 63 622 | | 4 455 | 4 729 | 3 130 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 804 | | 1 | | | -2 992 | -1 713 | -335 675 |
Increase Decrease In Property Plant Equipment | | | 156 410 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 195 000 | 187 462 | 243 908 | 112 388 | 221 017 | 228 920 | 229 718 |
Interest Expense On Bank Loans Similar Borrowings | 7 183 | 5 146 | 3 667 | 1 681 | | | | |
Interest Expense On Bank Overdrafts | 13 | 5 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 270 | 10 045 | 7 801 | 6 142 | 1 302 | 3 872 | 954 | |
Interest Payable Similar Charges Finance Costs | 18 737 | 15 196 | 11 619 | 7 887 | 1 302 | 3 872 | 3 688 | 5 327 |
Loans Owed By Related Parties | | 277 825 | 78 240 | 71 591 | | | 57 549 | |
Loans Owed To Related Parties | | | | -61 055 | | -320 670 | -57 549 | -309 343 |
Merchandise | 20 000 | | 18 753 | 7 849 | 5 468 | 7 770 | 2 940 | |
Net Current Assets Liabilities | 646 193 | 1 009 019 | 1 510 769 | 763 788 | 1 284 467 | 1 469 382 | 2 076 552 | 2 650 866 |
Number Shares Issued Fully Paid | | 60 | 60 | 60 | 60 | 60 | 60 | 60 |
Operating Lease Payments Owing | 20 720 | 18 518 | 9 112 | 9 941 | | | | |
Operating Profit Loss | 962 441 | 625 038 | 1 005 643 | -667 861 | 604 927 | 909 107 | 795 406 | 1 044 635 |
Other Creditors | 45 326 | 2 616 | 112 185 | 80 574 | 59 835 | 91 182 | 73 462 | 40 497 |
Other Deferred Tax Expense Credit | 14 682 | -20 082 | 12 385 | 9 720 | -4 451 | -9 324 | -742 | -2 592 |
Other Departments Average Number Employees | 8 | 7 | 7 | 7 | | | | |
Other Interest Receivable Similar Income Finance Income | 1 901 | 971 | 5 | | | | 4 079 | 1 682 |
Other Operating Income Format1 | 120 000 | 150 000 | 150 000 | 113 437 | 97 533 | 1 136 879 | 310 457 | 485 636 |
Other Taxation Social Security Payable | 300 849 | 582 565 | 257 452 | 349 542 | 748 013 | 147 706 | 134 166 | 235 451 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | 42 424 | 67 217 | 174 662 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 80 830 | 100 316 | 127 019 | 138 576 | 73 027 | 159 435 | 169 228 | 163 701 |
Prepayments Accrued Income | 92 226 | 215 811 | 140 982 | 162 732 | 281 517 | 313 149 | 292 591 | 530 712 |
Production Average Number Employees | 47 | 54 | 63 | 64 | | | | |
Profit Loss | 737 733 | 471 453 | 784 934 | -550 949 | 476 055 | 319 752 | 597 583 | 1 154 965 |
Profit Loss On Ordinary Activities Before Tax | 945 605 | 610 813 | 994 029 | -675 748 | 603 625 | 450 235 | 795 797 | 1 040 990 |
Property Plant Equipment Gross Cost | 1 464 925 | 1 489 075 | 1 675 846 | 1 984 222 | 1 990 140 | 2 088 838 | 2 198 192 | 2 349 591 |
Provisions | 129 821 | 109 739 | 122 124 | 118 989 | 114 538 | 118 689 | 155 428 | 152 836 |
Provisions For Liabilities Balance Sheet Subtotal | 129 821 | 109 739 | 122 124 | 118 989 | 114 538 | 118 689 | 155 428 | 152 836 |
Social Security Costs | 350 335 | 349 060 | 404 233 | 416 014 | 204 724 | 410 334 | 488 181 | 546 193 |
Staff Costs Employee Benefits Expense | 3 610 156 | 4 726 897 | 4 799 633 | 5 502 164 | 2 635 430 | 5 060 107 | 5 539 978 | 6 185 046 |
Tax Expense Credit Applicable Tax Rate | 189 121 | 116 054 | 188 866 | -128 392 | 114 689 | 85 545 | 151 201 | 197 788 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -12 061 | 18 555 | -7 857 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 326 | 18 773 | 20 228 | 17 591 | 12 357 | 92 079 | 14 281 | 35 573 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 6 060 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 207 872 | 139 360 | 209 095 | -124 799 | 127 570 | 130 483 | 198 214 | -113 975 |
Total Additions Including From Business Combinations Property Plant Equipment | | 76 179 | 275 780 | 383 764 | 53 407 | 123 543 | 326 267 | 248 031 |
Total Assets Less Current Liabilities | 1 740 501 | 1 976 693 | 2 535 236 | 1 903 131 | 2 351 761 | 2 431 843 | 3 066 165 | 3 618 538 |
Total Borrowings | 328 828 | 203 580 | 245 632 | 89 405 | | | | |
Total Current Tax Expense Credit | 193 190 | 159 442 | 196 710 | -121 664 | 132 021 | 126 332 | 161 475 | -111 383 |
Total Deferred Tax Expense Credit | | | 12 385 | -3 135 | -4 451 | 4 151 | 36 739 | -2 592 |
Total Operating Lease Payments | 343 555 | 390 487 | 336 584 | 6 000 | 3 000 | | | |
Trade Creditors Trade Payables | 4 933 786 | 5 902 359 | 4 472 360 | 5 776 830 | 4 613 853 | 6 332 577 | 5 372 384 | 11 476 156 |
Trade Debtors Trade Receivables | 2 032 430 | 3 428 608 | 2 136 610 | 3 001 999 | 3 544 116 | 1 716 232 | 3 385 236 | 5 974 459 |
Turnover Revenue | 21 746 849 | 24 720 860 | 24 140 098 | 24 473 734 | 11 119 457 | 23 397 004 | 29 356 468 | 42 458 427 |
Wages Salaries | 3 178 991 | 4 277 521 | 4 268 381 | 4 947 574 | 2 357 679 | 4 490 338 | 4 882 569 | 5 475 152 |
Capital Commitments | | | | | | 41 887 | | |
Gain Loss Before Tax On Sale Discontinued Operations | | | | | | -455 000 | | |
Recoverable Value-added Tax | | | | | | | 510 830 | 688 585 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 58 913 | | |