Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2023-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 137 892 | 264 257 | 132 944 | 495 193 | 1 163 157 | 1 743 414 | 5 459 983 | 4 543 038 | 5 368 675 |
Current Assets | 436 558 | 688 096 | 372 640 | 606 895 | 2 004 692 | 5 365 046 | 13 448 971 | 10 569 902 | 14 821 900 |
Debtors | 298 666 | 423 839 | 239 696 | 89 702 | 701 535 | 3 586 632 | 7 941 988 | 5 979 864 | 9 378 225 |
Net Assets Liabilities | 118 468 | 177 940 | 191 452 | 252 743 | 500 994 | 1 001 513 | 2 140 606 | 2 144 764 | 3 167 503 |
Other Debtors | 1 358 | 5 969 | | 6 845 | 1 767 | 48 197 | 773 877 | 1 676 910 | 1 245 871 |
Property Plant Equipment | 23 237 | 3 403 | | 38 636 | 103 025 | 149 595 | 282 777 | 407 086 | 397 271 |
Total Inventories | | | | 22 000 | 140 000 | 35 000 | 47 000 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 12 000 | | |
Accrued Liabilities Deferred Income | | | | | | 132 229 | 1 065 655 | 1 502 464 | 1 986 652 |
Accumulated Depreciation Impairment Property Plant Equipment | 13 155 | 6 491 | | 3 071 | 22 997 | 77 677 | 147 909 | 243 251 | 272 408 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 84 315 | 101 250 | 203 414 | 308 539 | 46 921 |
Administrative Expenses | | | | | | 1 097 389 | 2 208 114 | 3 151 921 | 1 374 434 |
Amounts Owed To Group Undertakings | 85 726 | 168 582 | | | 185 000 | 490 841 | 1 023 800 | 520 130 | 20 130 |
Average Number Employees During Period | | | | 9 | 18 | 40 | 55 | 78 | 93 |
Bank Borrowings | | | | | | 230 000 | 195 500 | 149 500 | 126 500 |
Bank Borrowings Overdrafts | | | | | | 230 000 | 149 500 | 103 500 | 80 500 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 163 157 | 1 743 414 | 5 459 983 | 4 543 038 | 5 368 675 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | 40 000 |
Cash Receipts From Sales Interests In Associates | | | | | | 2 000 | | | |
Comprehensive Income Expense | | | | | | 1 120 519 | 2 339 093 | 203 124 | 1 022 739 |
Corporation Tax Payable | | | 3 627 | 11 000 | 112 000 | 255 900 | 527 000 | 72 319 | 91 767 |
Cost Sales | | | | | | 13 702 373 | 39 455 058 | 35 673 083 | 20 361 114 |
Creditors | 6 388 | 513 559 | 181 188 | 20 172 | 8 567 | 250 716 | 150 211 | 103 500 | 80 500 |
Current Tax For Period | | | | | | 255 900 | 527 000 | | 66 000 |
Deferred Tax Asset Debtors | | | | | | | | 20 000 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 29 501 | -68 801 | 95 000 |
Depreciation Expense Property Plant Equipment | | | | | | 54 680 | 70 232 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 54 680 | 70 232 | 112 337 | 56 736 |
Dividends Paid | | | | | | 620 000 | 1 200 000 | 198 966 | |
Dividends Paid Classified As Financing Activities | | | | | | -620 000 | -1 200 000 | -198 966 | |
Dividends Paid On Shares Interim | | | | | | 620 000 | 1 200 000 | 198 966 | |
Finance Lease Liabilities Present Value Total | 6 388 | | | | | 20 716 | 711 | 1 193 | 298 |
Finance Lease Payments Owing Minimum Gross | | | | | | 20 716 | 5 354 | 1 193 | 298 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -230 000 | 34 500 | 46 000 | 23 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -6 647 | 2 628 | -2 587 | 139 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 37 | -602 | 3 441 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -2 543 060 | -6 827 275 | 2 205 275 | -3 148 891 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 2 883 097 | 4 355 356 | -1 982 124 | 3 378 361 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -105 000 | 12 000 | | 28 000 |
Government Grant Income | | | | | | 26 950 | | | |
Gross Profit Loss | | | | | | 2 451 353 | 5 107 828 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -112 000 | -255 267 | | -46 552 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -3 716 569 | 916 945 | -825 637 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -633 | -454 681 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 2 669 | | 3 071 | 19 926 | 54 680 | 70 232 | 112 337 | 56 736 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 1 645 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 4 495 | 3 131 | | |
Interest Income On Bank Deposits | | | | | | | 23 | 99 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 23 | 99 | |
Interest Paid Classified As Operating Activities | | | | | | | -4 776 | -12 782 | -6 581 |
Interest Payable Similar Charges Finance Costs | | | | | | 4 495 | 4 776 | 12 782 | 6 581 |
Interest Received Classified As Investing Activities | | | | | | | -23 | -99 | |
Net Cash Flows From Used In Operating Activities | | | | | | -1 084 062 | -5 169 822 | | |
Net Cash Generated From Operations | | | | | | | -5 429 865 | 429 930 | -989 586 |
Net Current Assets Liabilities | 101 693 | 174 537 | 191 452 | 241 579 | 425 836 | 1 121 934 | 2 056 841 | 1 841 178 | 2 925 732 |
Net Finance Income Costs | | | | | | | 23 | 99 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | -4 495 | -4 776 | | |
Operating Profit Loss | | | | | | 1 380 914 | 2 899 714 | | |
Other Creditors | 41 494 | 93 947 | 108 448 | 20 172 | 8 567 | 20 716 | 405 671 | 443 086 | 863 198 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 16 995 | 27 579 |
Other Disposals Property Plant Equipment | | | | 2 500 | | | | 88 888 | 27 579 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 23 | 99 | |
Other Operating Income Format1 | | | | | | 26 950 | | 160 847 | 1 500 |
Other Taxation Social Security Payable | 25 673 | 16 015 | | 58 882 | 292 777 | 21 147 | 156 187 | 191 111 | 216 580 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -10 555 | -15 362 | -4 161 | -895 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 58 983 | 37 676 | 54 630 | 34 310 |
Prepayments Accrued Income | | | | | | -6 293 | 2 776 023 | 1 771 640 | 1 575 854 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -83 334 | |
Profit Loss | | | | | | 1 120 519 | 2 339 093 | 203 124 | 1 022 739 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 376 419 | 2 894 961 | -320 358 | 1 183 739 |
Property Plant Equipment Gross Cost | 23 998 | 9 894 | | 41 707 | 126 022 | 227 272 | 430 686 | 650 337 | 669 679 |
Provisions For Liabilities Balance Sheet Subtotal | 74 | | | 7 300 | 19 300 | 19 300 | | | |
Purchase Property Plant Equipment | | | | | | -101 250 | -203 414 | -308 539 | -46 921 |
Raw Materials Consumables | | | | | | 35 000 | 47 000 | | |
Social Security Costs | | | | | | 131 277 | 234 842 | | |
Staff Costs Employee Benefits Expense | | | | | | 1 605 805 | 2 493 211 | 3 996 634 | 1 947 007 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 19 300 | 48 801 | | 75 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | 261 520 | 550 043 | -65 673 | 295 935 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -454 681 | -150 000 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | -14 110 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 1 027 | 2 297 | 4 052 | 848 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 255 900 | 555 868 | -523 482 | 161 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 44 207 | | | | | |
Total Assets Less Current Liabilities | 124 930 | 177 940 | 191 452 | 280 215 | 528 861 | 1 271 529 | 2 339 618 | 2 248 264 | 3 323 003 |
Total Borrowings | | | | | | 230 000 | 149 500 | 103 500 | 80 500 |
Total Current Tax Expense Credit | | | | | | 255 900 | 526 367 | -454 681 | 66 000 |
Total Operating Lease Payments | | | | | | 10 255 | 63 717 | | |
Trade Creditors Trade Payables | 174 306 | 235 015 | 69 113 | 263 124 | 960 908 | 3 328 206 | 8 163 174 | 5 952 421 | 8 671 543 |
Trade Debtors Trade Receivables | 275 387 | 93 280 | 110 927 | 82 857 | 699 768 | 3 538 435 | 4 392 088 | 2 511 314 | 6 556 500 |
Turnover Revenue | | | | | | 16 153 726 | 44 562 886 | | |
Wages Salaries | | | | | | 1 415 545 | 2 220 693 | 3 571 416 | 1 729 295 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 881 | | |
Director Remuneration | | | | | | 19 500 | 85 803 | 255 112 | 23 642 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 19 500 | 86 684 | 257 754 | 23 832 |
Amounts Owed By Group Undertakings | 6 548 | 420 | | | | | | | |
Amounts Recoverable On Contracts | 15 373 | 324 170 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 9 333 | | | | | | | |
Disposals Property Plant Equipment | | 23 998 | | | | | | | |