Profit & Loss |
Date of Accounts |
2016-06-30 | 2017-06-30 | 2018-06-30 | 2020-06-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 112 499 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 886 172 | 1 067 768 | 851 967 | 2 545 891 | 3 334 447 | 13 538 232 |
Current Assets | 2 167 610 | 2 352 885 | 3 218 696 | 8 822 063 | 21 236 705 | 37 385 982 |
Debtors | 1 281 438 | 1 285 117 | 2 366 729 | 6 276 172 | 17 902 258 | 23 847 750 |
Net Assets Liabilities | | | | 1 993 415 | 4 758 748 | 4 128 211 |
Other Debtors | | 6 600 | 8 100 | 8 100 | 13 100 | |
Property Plant Equipment | 2 133 | 6 910 | 25 953 | 22 445 | 26 665 | 23 854 |
Cash Bank In Hand | 886 172 | | | | | |
Tangible Fixed Assets | 2 133 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 120 | | | | | |
Profit Loss Account Reserve | -21 251 | | | | | |
Shareholder Funds | 112 499 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 9 500 | 24 750 |
Other Non-audit Services Fees | | | | | | 4 500 |
Taxation Compliance Services Fees | | | | | | 5 775 |
Accrued Liabilities Deferred Income | 75 467 | 60 830 | 168 296 | | 314 899 | 625 438 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 20 455 | 236 372 |
Accumulated Depreciation Impairment Property Plant Equipment | 368 | 787 | 6 688 | 21 094 | 34 842 | 43 587 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 53 570 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 5 934 |
Administrative Expenses | | | | 1 902 686 | 4 803 378 | 4 736 754 |
Amortisation Impairment Expense Intangible Assets | | | | | | 215 917 |
Amounts Owed By Group Undertakings | | | | | 2 903 985 | 2 303 077 |
Amounts Owed To Group Undertakings | | | | | | 1 645 848 |
Average Number Employees During Period | 7 | 7 | 15 | 21 | 24 | 31 |
Cash Cash Equivalents Cash Flow Value | | | | 2 545 891 | 3 334 447 | 13 538 232 |
Comprehensive Income Expense | | | | 1 029 936 | 2 647 272 | 2 860 025 |
Corporation Tax Payable | -18 243 | -65 312 | -77 157 | 66 819 | | 674 084 |
Corporation Tax Recoverable | | | | | 80 321 | |
Cost Sales | | | | 15 174 693 | 57 837 059 | 80 748 027 |
Creditors | 2 057 244 | 1 806 839 | 2 605 565 | 7 324 249 | 17 215 491 | 33 829 248 |
Current Tax For Period | | | | 66 819 | -45 869 | 674 084 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 801 | 899 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 8 745 |
Dividends Paid | | | | | | 3 490 562 |
Dividends Paid Classified As Financing Activities | | | | | | -3 490 562 |
Dividends Paid On Shares Interim | | | | | | 3 490 562 |
Fixed Assets | | | | 499 865 | 742 599 | 577 441 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -120 260 | 899 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 25 920 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 34 | -433 438 | 203 700 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 3 174 046 | 9 958 061 | -15 939 673 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -3 708 435 | -8 641 780 | 6 025 813 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -66 819 | 80 321 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -34 452 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 20 455 | 215 917 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 649 | 6 178 | | 13 748 | 8 745 |
Intangible Assets | | | | 477 420 | 715 934 | 553 587 |
Intangible Assets Gross Cost | | | | 477 420 | 736 389 | 789 959 |
Interest Income On Bank Deposits | | | | | | 712 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 712 |
Interest Received Classified As Investing Activities | | | | | | -712 |
Issue Equity Instruments | | | | | 118 061 | |
Net Cash Generated From Operations | | | | -573 151 | -3 918 236 | -13 672 818 |
Net Current Assets Liabilities | 110 366 | 546 046 | 613 131 | 1 497 814 | 4 021 214 | 3 556 734 |
Net Finance Income Costs | | | | | | 712 |
Other Creditors | 52 084 | 526 591 | 1 416 038 | 2 450 120 | 281 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 712 |
Other Taxation Social Security Payable | | 11 096 | 19 414 | 32 626 | 54 248 | 108 384 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 14 693 | 36 255 | 28 545 |
Prepayments Accrued Income | | | | | 63 257 | 79 773 |
Proceeds From Issuing Shares | | | | | -118 061 | |
Profit Loss | | -210 393 | -191 873 | 1 029 936 | 445 155 | 2 860 025 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 101 019 | 365 635 | 3 535 008 |
Property Plant Equipment Gross Cost | 2 501 | 7 697 | 32 641 | 43 539 | 61 507 | 67 441 |
Purchase Intangible Assets | | | | -189 908 | -258 969 | -53 570 |
Purchase Property Plant Equipment | | | | -8 477 | -17 968 | -5 934 |
Staff Costs Employee Benefits Expense | | | | 1 195 283 | 2 638 106 | 2 261 914 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 5 065 | 5 964 |
Tax Expense Credit Applicable Tax Rate | | | | 209 194 | 69 471 | 671 652 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 3 886 | 196 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 215 | 2 142 | 2 236 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 71 083 | -79 520 | 674 983 |
Total Assets Less Current Liabilities | 112 499 | 552 956 | 639 084 | 1 997 679 | 4 763 813 | 4 134 175 |
Total Current Tax Expense Credit | | | | 66 819 | -80 321 | 674 084 |
Trade Creditors Trade Payables | 1 947 936 | 1 273 634 | 1 078 974 | 4 495 591 | 16 846 063 | 30 775 494 |
Trade Debtors Trade Receivables | 1 220 271 | 1 140 722 | 2 241 823 | 6 170 773 | 14 731 853 | 21 464 900 |
Wages Salaries | | | | 1 053 441 | 2 327 458 | 2 027 210 |
Director Remuneration | | | | 310 738 | 415 649 | 192 850 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 419 284 | 194 171 |
Company Contributions To Money Purchase Plans Directors | | | | 2 631 | 3 635 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 3 | 3 | |
Number Directors Who Exercised Share Options | | | | | 2 | |
Creditors Due Within One Year | 2 057 244 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 230 | 277 | | | |
Disposals Property Plant Equipment | | 1 920 | 850 | | | |
Number Shares Allotted | 120 000 | | | | | |
Number Shares Issued Fully Paid | | 471 085 | 608 700 | | | |
Par Value Share | 0 | 0 | 0 | | | |
Prepayments | | 5 025 | 1 184 | 45 878 | 50 157 | |
Recoverable Value-added Tax | 61 167 | 132 770 | 115 622 | 51 421 | 122 842 | |
Share Capital Allotted Called Up Paid | 120 | | | | | |
Share Premium Account | 132 630 | | | | | |
Tangible Fixed Assets Additions | 2 501 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 501 | | | | | |
Tangible Fixed Assets Depreciation | 368 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 368 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 7 116 | 25 794 | | 17 968 | |
Accrued Liabilities | | | | 279 093 | 314 899 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 801 | |
Amortisation Expense Intangible Assets | | | | | 20 455 | |
Applicable Tax Rate | | | | 19 | 19 | |
Depreciation Amortisation Expense | | | | 6 521 | 34 203 | |
Depreciation Expense Property Plant Equipment | | | | 6 521 | 13 748 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 2 202 117 | |
Gross Profit Loss | | | | 3 003 705 | 7 371 130 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 374 766 | 788 556 | |
Net Cash Flows From Used In Financing Activities | | | | | 2 785 924 | |
Net Cash Flows From Used In Investing Activities | | | | 198 385 | 276 937 | |
Net Cash Flows From Used In Operating Activities | | | | -573 151 | -3 851 417 | |
Operating Profit Loss | | | | 1 101 019 | 2 567 752 | |
Other Comprehensive Income Expense Net Tax | | | | | 2 202 117 | |
Other Deferred Tax Expense Credit | | | | 4 264 | 801 | |
Provisions | | | | 4 264 | 5 065 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 4 264 | 5 065 | |
Restructuring Costs | | | | | 2 202 117 | |
Social Security Costs | | | | 127 149 | 274 393 | |
Tax Decrease From Utilisation Tax Losses | | | | 26 870 | | |
Tax Decrease Increase From Effect Tax Incentives | | | | | 322 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -116 382 | -120 260 | |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | | 49 220 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -49 205 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | 258 969 | |
Turnover Revenue | | | | 18 178 398 | 65 208 189 | |