Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 46 428 | 55 236 | 364 081 | 59 709 | 17 701 | 26 454 |
Current Assets | 60 156 | 218 335 | 1 194 954 | 1 383 785 | 636 623 | 1 114 096 |
Debtors | 13 728 | 163 099 | 830 873 | 1 324 076 | 618 922 | 1 087 642 |
Net Assets Liabilities | 157 608 | 178 514 | 175 304 | 767 487 | 793 029 | 1 479 355 |
Other Debtors | 2 225 | 1 674 | 277 424 | 586 674 | 596 674 | 605 000 |
Property Plant Equipment | 435 000 | 430 000 | 425 000 | 417 500 | 412 500 | 520 190 |
|
Other Financial Data |
Audit Fees Expenses | 24 300 | 25 850 | | | | |
Other Non-audit Services Pension Schemes Fees | 6 194 | 8 230 | | | | |
Company Contributions To Money Purchase Plans Directors | 24 126 | 25 388 | 21 250 | 30 000 | | |
Director Remuneration | 386 043 | 173 051 | 84 532 | 115 429 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 4 | 4 | 3 | 3 | | |
Accrued Liabilities Deferred Income | 11 963 | 7 086 | 12 423 | 19 650 | 16 884 | 21 480 |
Accumulated Amortisation Impairment Intangible Assets | 18 816 | 22 627 | 26 438 | 32 154 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 15 000 | 20 000 | 25 000 | 32 500 | 37 500 | 58 599 |
Amortisation Expense Intangible Assets | 3 811 | 3 811 | | | | |
Amounts Owed By Directors | 4 725 | 51 519 | | | | |
Amounts Owed By Group Undertakings | 2 400 | 103 200 | 363 455 | 724 870 | 19 200 | 468 047 |
Amounts Owed To Group Undertakings | 263 274 | 354 191 | | | 57 549 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | 102 | 129 | 141 | 150 | 144 | 150 |
Bank Borrowings | 44 022 | 21 956 | 1 425 307 | 834 444 | 60 735 | |
Bank Borrowings Overdrafts | 113 977 | 96 412 | 898 044 | 60 679 | 60 735 | |
Comprehensive Income Expense | 301 622 | 661 865 | 696 183 | 1 207 172 | 667 102 | 1 271 944 |
Corporation Tax Payable | 6 888 | 37 443 | 19 866 | 54 356 | 77 108 | 39 191 |
Creditors | 113 977 | 96 412 | 898 044 | 60 679 | 291 504 | 53 932 |
Current Tax For Period | 211 026 | 371 917 | 55 777 | 556 163 | | |
Depreciation Expense Property Plant Equipment | 169 658 | 184 134 | | | | |
Dividends Paid | 300 870 | 640 959 | 593 868 | 614 989 | 641 560 | 585 618 |
Dividends Paid On Shares | 300 870 | 640 959 | 593 868 | 614 989 | | |
Fixed Assets | 583 801 | 578 801 | 503 351 | 495 851 | 490 851 | 598 541 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | 1 103 | | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 3 149 | 1 103 | 3 435 | -3 435 | | |
Further Item Interest Expense Component Total Interest Expense | | 151 | 68 | 499 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 16 500 | 6 000 | 1 500 | | 24 997 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -836 | | | | |
Gain Loss On Disposals Property Plant Equipment | 322 | -8 505 | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | -1 103 | | | | |
Increase Decrease From Revaluations Recognised Or Reversed In Profit Or Loss Property Plant Equipment | | 193 875 | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 3 811 | | 5 716 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 5 000 | | 7 500 | 5 000 | 21 099 |
Intangible Assets | 19 293 | 15 482 | 11 671 | 5 955 | | |
Intangible Assets Gross Cost | 38 109 | | 38 109 | | | |
Interest Expense On Bank Loans Similar Borrowings | 9 431 | 7 534 | 20 364 | 58 874 | | |
Interest Expense On Bank Overdrafts | 5 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 12 416 | 10 913 | 8 720 | 7 176 | | |
Interest Payable Similar Charges Finance Costs | 21 852 | 18 598 | 29 152 | 66 549 | | |
Investments Fixed Assets | 148 801 | 148 801 | 78 351 | 78 351 | 78 351 | 78 351 |
Investments In Group Undertakings | 148 801 | 148 801 | 78 351 | 78 351 | 78 351 | 78 351 |
Loans From Directors | 318 | 31 841 | | | | |
Net Current Assets Liabilities | -278 478 | -271 240 | 599 197 | 364 950 | 345 119 | 979 458 |
Number Shares Issued Fully Paid | | 600 | | 200 | 200 | 200 |
Other Comprehensive Income Expense Before Tax | | -3 231 | | | | |
Other Creditors | 130 | 318 | 292 | 584 | 294 | 294 |
Other Deferred Tax Expense Credit | 856 | 5 965 | 9 531 | 3 948 | | |
Other Taxation Social Security Payable | 33 845 | 34 848 | 35 643 | 104 287 | 60 144 | 23 076 |
Par Value Share | | 1 | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 150 497 | 185 696 | 202 066 | 350 720 | | |
Percentage Class Share Held In Subsidiary | | 90 | | 90 | 90 | 90 |
Prepayments Accrued Income | 4 378 | 6 706 | 32 511 | 12 532 | 3 048 | 14 595 |
Profit Loss | 757 281 | 660 762 | 166 456 | 1 210 607 | 677 408 | 1 271 944 |
Profit Loss On Ordinary Activities Before Tax | 969 163 | 1 852 487 | 217 174 | 2 653 181 | | |
Property Plant Equipment Gross Cost | 450 000 | 256 125 | 450 000 | 450 000 | 450 000 | 578 789 |
Provisions | 33 738 | 32 635 | 29 200 | 32 635 | 42 941 | 44 712 |
Provisions For Liabilities Balance Sheet Subtotal | 33 738 | 32 635 | 29 200 | 32 635 | 42 941 | 44 712 |
Social Security Costs | 477 318 | 535 555 | 562 424 | 878 022 | | |
Staff Costs Employee Benefits Expense | 6 064 943 | 6 235 486 | 7 114 716 | 10 627 068 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 33 738 | 32 635 | | | | |
Tax Expense Credit Applicable Tax Rate | 184 141 | 351 973 | 41 263 | 504 104 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 20 135 | 25 260 | 25 166 | 113 210 | | |
Tax Increase Decrease From Other Short-term Timing Differences | -1 153 | -5 316 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 211 882 | 377 882 | 50 718 | 572 410 | | |
Total Assets Less Current Liabilities | 305 323 | 307 561 | 1 102 548 | 860 801 | 835 970 | 1 577 999 |
Total Borrowings | 130 193 | 113 780 | 1 425 307 | 895 123 | 60 735 | 84 837 |
Total Deferred Tax Expense Credit | 856 | 5 965 | -5 059 | 19 136 | | |
Total Increase Decrease In Equity | | 3 231 | | | | |
Total Operating Lease Payments | 44 967 | 37 538 | | | | |
Trade Creditors Trade Payables | 6 000 | 6 480 | 270 | 4 714 | 18 790 | 3 103 |
Wages Salaries | 5 437 128 | 5 514 235 | 6 350 226 | 9 398 326 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 1 771 |
Deferred Tax Liabilities | | | | | | 1 771 |
Dividends Paid On Shares Interim | | | 398 871 | 8 958 | | |
Finance Lease Liabilities Present Value Total | | | | | | 30 905 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -2 992 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 58 913 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 128 789 |
Total Current Tax Expense Credit | | | 55 777 | 553 274 | | |