Profit & Loss |
Date of Accounts |
2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 162 199 | 273 085 | 635 743 | 765 190 | 357 825 | 307 863 |
Current Assets | 357 271 | 557 734 | 1 027 698 | 4 455 655 | 4 412 052 | 4 684 238 |
Debtors | 195 072 | 284 649 | 391 955 | 3 690 465 | 4 054 227 | 4 376 375 |
Net Assets Liabilities | | | 684 599 | 1 379 064 | 2 161 922 | 3 035 563 |
Other Debtors | 103 849 | 183 435 | 248 275 | 1 030 001 | 53 065 | |
Property Plant Equipment | 1 061 695 | 1 729 456 | 1 710 191 | 1 750 876 | 2 308 675 | 2 558 271 |
|
Other Financial Data |
Accrued Liabilities | | | 21 787 | 22 659 | 19 197 | 39 492 |
Accumulated Amortisation Impairment Intangible Assets | 8 399 | 16 799 | 25 198 | 33 598 | 41 997 | |
Accumulated Depreciation Impairment Property Plant Equipment | 31 047 | 93 756 | 155 444 | 231 343 | 358 698 | 489 120 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 116 584 | 685 154 | |
Amortisation Expense Intangible Assets | | | | 8 399 | 8 399 | |
Amounts Owed By Related Parties | | | 40 260 | 2 557 488 | 3 595 171 | |
Amount Specific Bank Loan | | | | 3 379 488 | 3 232 412 | |
Average Number Employees During Period | 65 | 65 | 134 | 100 | 123 | 123 |
Bank Borrowings | | | | 3 379 488 | 323 089 | 323 089 |
Creditors | 1 300 331 | 1 985 366 | 2 070 089 | 4 035 669 | 3 232 411 | 3 025 332 |
Depreciation Expense Property Plant Equipment | | | | 75 899 | 119 273 | 130 422 |
Fixed Assets | 1 095 293 | 1 754 654 | 1 726 990 | 1 759 275 | 2 308 675 | 2 921 199 |
Increase From Amortisation Charge For Year Intangible Assets | 8 399 | 8 400 | 8 399 | 8 400 | 8 399 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 31 047 | 62 709 | 61 688 | 75 899 | 127 355 | 130 422 |
Intangible Assets | 33 598 | 25 198 | 16 799 | 8 399 | | |
Intangible Assets Gross Cost | 41 997 | 41 997 | 41 997 | 41 997 | 41 997 | |
Net Current Assets Liabilities | -943 060 | -1 427 632 | -1 042 391 | 3 655 458 | 3 085 658 | 3 139 696 |
Number Shares Issued Fully Paid | | | 1 000 | 1 000 | 1 000 | 1 000 |
Other Creditors | 1 193 772 | 1 866 815 | 1 835 154 | 77 188 | 325 562 | 21 969 |
Other Remaining Borrowings | | | 1 577 141 | 656 181 | 50 000 | 127 941 |
Par Value Share | | | | 1 | 1 | 1 |
Prepayments | | | 3 125 | | | 19 319 |
Property Plant Equipment Gross Cost | 1 092 742 | 1 823 212 | 1 865 635 | 1 982 219 | 2 667 373 | 3 047 391 |
Taxation Social Security Payable | | | 315 328 | 334 367 | 326 953 | |
Total Assets Less Current Liabilities | 152 233 | 327 022 | 684 599 | 5 414 733 | 5 394 333 | 6 060 895 |
Total Borrowings | | | 1 577 141 | 4 035 669 | 327 264 | 455 891 |
Trade Creditors Trade Payables | 49 414 | 63 480 | 83 004 | 42 894 | 3 462 | 52 877 |
Trade Debtors Trade Receivables | 91 223 | 95 467 | 103 419 | 102 976 | 111 613 | 158 651 |
Amount Specific Advance Or Credit Directors | | | | 1 030 000 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 1 030 000 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | -1 030 000 | |
Audit Fees Expenses | | | | | 1 800 | 1 800 |
Amounts Owed By Group Undertakings | | 5 747 | 40 261 | | 1 454 549 | 1 389 549 |
Amounts Owed To Group Undertakings | 12 848 | | | | 294 379 | 349 389 |
Bank Borrowings Overdrafts | | 869 | 2 069 | | 3 182 411 | 2 980 425 |
Other Taxation Social Security Payable | 44 297 | 54 202 | 149 862 | | 181 216 | 168 022 |
Total Additions Including From Business Combinations Intangible Assets | 41 997 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | 1 092 742 | 730 470 | 42 423 | | | 380 018 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | | 362 928 |
Administrative Expenses | | | | | 870 973 | 866 088 |
Amounts Recoverable On Contracts | | | | | 2 435 000 | 2 745 122 |
Bank Overdrafts | | | | 2 099 | 4 175 | 4 861 |
Cash Cash Equivalents Cash Flow Value | | | | | 353 650 | 303 002 |
Cash Receipts From Government Grants | | | | | -400 180 | -205 484 |
Comprehensive Income Expense | | | | | 782 858 | 873 641 |
Corporation Tax Payable | | | | | 145 737 | 414 940 |
Cost Sales | | | | | 2 385 426 | 2 442 528 |
Current Tax For Period | | | | | 161 000 | 203 500 |
Depreciation Amortisation Expense | | | | | 135 754 | 130 424 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 337 006 | -234 692 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -61 702 | -66 357 |
Gross Profit Loss | | | | | 1 505 495 | 1 738 628 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -162 263 | 65 703 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -409 440 | -50 648 |
Interest Expense On Bank Loans Similar Borrowings | | | | | 103 559 | 106 438 |
Interest Paid Classified As Operating Activities | | | | | -103 559 | -106 438 |
Interest Payable Similar Charges Finance Costs | | | | | 103 559 | 106 438 |
Investment Property | | | | | | 362 928 |
Investment Property Fair Value Model | | | | | | 362 928 |
Net Cash Flows From Used In Financing Activities | | | | | 516 759 | 74 437 |
Net Cash Flows From Used In Investing Activities | | | | | 682 329 | 742 676 |
Net Cash Flows From Used In Operating Activities | | | | | -789 648 | -766 465 |
Net Cash Generated From Operations | | | | | -1 055 470 | -807 200 |
Net Interest Received Paid Classified As Investing Activities | | | | | -2 825 | -270 |
Operating Profit Loss | | | | | 1 044 592 | 1 183 309 |
Other Interest Receivable Similar Income Finance Income | | | | | 2 825 | 270 |
Other Operating Income Format1 | | | | | 410 070 | 310 769 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 29 881 | 28 091 |
Profit Loss | | | | | 782 858 | 873 641 |
Profit Loss On Ordinary Activities Before Tax | | | | | 943 858 | 1 077 141 |
Purchase Investment Properties | | | | | | -362 928 |
Purchase Property Plant Equipment | | | | | -685 154 | -380 018 |
Repayments Borrowings Classified As Financing Activities | | | | | -1 546 759 | |
Social Security Costs | | | | | 121 283 | 143 263 |
Staff Costs Employee Benefits Expense | | | | | 2 235 644 | 2 267 089 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 161 000 | 203 500 |
Total Operating Lease Payments | | | | | 14 372 | 24 863 |
Turnover Revenue | | | | | 3 890 921 | 4 181 156 |
Wages Salaries | | | | | 2 084 480 | 2 095 735 |