Profit & Loss |
Date of Accounts |
2012-01-31 | 2013-01-31 | 2014-01-31 | 2015-01-31 | 2021-01-31 | 2022-06-30 |
Currency |
| | | | | |
Net Worth | 378 349 | 384 936 | 429 278 | 518 442 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 16 917 | 75 810 |
Current Assets | 906 043 | 1 037 983 | 1 231 110 | 1 525 251 | 3 731 373 | 3 286 275 |
Debtors | 891 033 | 1 010 240 | 1 153 507 | 1 485 241 | 3 585 562 | 3 091 543 |
Net Assets Liabilities | | | | | -53 512 | 87 108 |
Other Debtors | | | | | 63 924 | 304 224 |
Property Plant Equipment | | | | | 1 055 451 | 879 358 |
Total Inventories | | | | | 128 894 | 118 922 |
Cash Bank In Hand | 10 010 | 12 743 | 52 603 | 10 | | |
Stocks Inventory | 5 000 | 15 000 | 25 000 | 40 000 | | |
Tangible Fixed Assets | 117 400 | 225 603 | 379 954 | 490 230 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | |
Profit Loss Account Reserve | 378 249 | 384 836 | 429 178 | 518 342 | | |
Shareholder Funds | 378 349 | 384 936 | 429 278 | 518 442 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 15 100 | 22 275 |
Accrued Liabilities Deferred Income | | | | | 44 344 | 29 288 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 642 745 | 3 062 971 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 346 420 |
Administrative Expenses | | | | | 2 219 336 | 3 709 359 |
Amounts Recoverable On Contracts | | | | | 2 175 237 | 1 431 543 |
Average Number Employees During Period | | | | | 166 | 171 |
Bank Borrowings | | | | | 300 000 | 245 000 |
Bank Borrowings Overdrafts | | | | | 277 264 | 185 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 639 615 | 546 125 |
Cash Cash Equivalents Cash Flow Value | | | | | 16 917 | 75 810 |
Corporation Tax Payable | | | | | | 9 938 |
Corporation Tax Recoverable | | | | | 135 152 | |
Cost Sales | | | | | 12 473 125 | 19 392 254 |
Creditors | | | | | 899 670 | 830 686 |
Current Tax For Period | | | | | | 9 938 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 4 001 | 28 112 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 55 013 | 61 329 |
Depreciation Expense Property Plant Equipment | | | | | 320 752 | 469 034 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 368 103 | 507 761 |
Dividends Paid | | | | | 152 000 | 5 000 |
Dividends Paid Classified As Financing Activities | | | | | -152 000 | -5 000 |
Dividends Paid On Shares Final | | | | | 152 000 | 5 000 |
Finance Lease Liabilities Present Value Total | | | | | 622 406 | 645 686 |
Finance Lease Payments Owing Minimum Gross | | | | | 964 527 | 1 130 886 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -300 000 | -796 420 |
Further Item Interest Expense Component Total Interest Expense | | | | | 19 521 | 22 837 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 229 970 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 23 700 | 23 700 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -1 413 416 | 450 554 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 899 390 | -358 867 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 44 683 | -9 972 |
Gain Loss On Disposals Property Plant Equipment | | | | | 29 045 | 15 998 |
Government Grant Income | | | | | 963 351 | 51 365 |
Gross Profit Loss | | | | | 263 833 | 3 966 702 |
Income From Related Parties | | | | | 106 360 | 117 414 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -101 940 | 135 152 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -230 263 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 507 761 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 7 | 20 987 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 12 071 | 47 997 |
Interest Payable Similar Charges Finance Costs | | | | | 31 599 | 91 821 |
Net Cash Flows From Used In Operating Activities | | | | | -183 487 | -268 204 |
Net Cash Generated From Operations | | | | | -317 026 | -224 873 |
Net Current Assets Liabilities | 318 861 | 262 606 | 279 741 | 332 532 | 373 610 | 188 785 |
Net Interest Paid Received Classified As Operating Activities | | | | | -31 599 | -91 821 |
Operating Profit Loss | | | | | -985 258 | 308 708 |
Other Creditors | | | | | 100 182 | 300 457 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 87 535 |
Other Disposals Property Plant Equipment | | | | | | 102 287 |
Other Operating Income Format1 | | | | | 970 245 | 51 365 |
Other Provisions Balance Sheet Subtotal | | | | | 493 883 | |
Other Taxation Social Security Payable | | | | | 539 863 | 460 435 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -269 976 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 139 658 | 216 100 |
Prepayments Accrued Income | | | | | 2 250 | 24 612 |
Proceeds From Sales Property Plant Equipment | | | | | -31 920 | -30 750 |
Profit Loss | | | | | -841 900 | 145 620 |
Profit Loss On Ordinary Activities Before Tax | | | | | -1 016 857 | 216 887 |
Property Plant Equipment Gross Cost | | | | | 3 698 196 | 3 942 329 |
Purchase Property Plant Equipment | | | | | -36 540 | -346 420 |
Raw Materials Consumables | | | | | 128 894 | 118 922 |
Redemption Shares Decrease In Equity | | | | | 70 350 | |
Social Security Costs | | | | | 551 433 | 863 629 |
Staff Costs Employee Benefits Expense | | | | | 6 220 190 | 9 413 901 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 89 020 | 150 349 |
Tax Decrease From Utilisation Tax Losses | | | | | | 44 494 |
Tax Expense Credit Applicable Tax Rate | | | | | -193 203 | 41 209 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 33 217 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 14 538 | 13 223 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -174 957 | 71 267 |
Total Assets Less Current Liabilities | 436 261 | 488 209 | 659 695 | 822 762 | 1 429 061 | 1 068 143 |
Total Borrowings | | | | | 277 264 | 185 000 |
Total Current Tax Expense Credit | | | | | -229 970 | 9 938 |
Total Increase Decrease In Provisions | | | | | | 493 883 |
Total Operating Lease Payments | | | | | 22 781 | 33 150 |
Trade Creditors Trade Payables | | | | | 2 308 517 | 1 752 172 |
Trade Debtors Trade Receivables | | | | | 1 208 999 | 1 331 164 |
Turnover Revenue | | | | | 12 736 958 | 23 358 956 |
Wages Salaries | | | | | 5 529 099 | 8 334 172 |
Company Contributions To Defined Benefit Plans Directors | | | | | 25 800 | 35 250 |
Director Remuneration | | | | | 157 791 | 199 360 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 183 591 | 234 610 |
Creditors Due After One Year | 37 312 | 89 577 | 191 957 | 238 937 | | |
Creditors Due Within One Year | 587 182 | 775 377 | 951 369 | 1 192 719 | | |
Number Shares Allotted | | 100 | 100 | 100 | | |
Number Shares Authorised | | 1 000 | 1 000 | 1 000 | | |
Par Value Share | | 1 | 1 | 1 | | |
Provisions For Liabilities Charges | 20 600 | 13 696 | 38 460 | 65 383 | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | |
Share Capital Authorised | 1 000 | 1 000 | 1 000 | 1 000 | | |