Profit & Loss |
Date of Accounts |
2015-06-30 | 2016-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 241 238 | 258 114 | 214 304 | 229 949 | 512 675 |
Current Assets | 742 506 | 721 670 | 347 742 | 371 025 | 302 175 | 317 503 | 574 918 |
Debtors | 205 862 | 178 611 | 64 576 | 70 468 | 51 890 | 58 910 | 39 253 |
Net Assets Liabilities | | | 1 730 516 | 1 751 812 | 1 666 258 | 1 820 317 | 2 135 548 |
Other Debtors | | | | 442 | 4 273 | 9 886 | 13 656 |
Property Plant Equipment | | | 7 566 753 | 7 594 070 | 7 785 513 | 7 754 737 | 7 735 392 |
Total Inventories | | | 41 928 | 42 443 | 35 981 | 28 644 | 22 990 |
Cash Bank In Hand | 145 808 | 119 992 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 005 894 | 1 180 306 | | | | | |
Stocks Inventory | 390 836 | 423 067 | | | | | |
Tangible Fixed Assets | 7 339 159 | 7 354 987 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 4 000 | 4 000 | | | | | |
Profit Loss Account Reserve | 1 001 894 | 1 176 306 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 4 500 | 4 635 | 4 635 | 4 635 | 6 000 |
Accrued Liabilities Deferred Income | | | 209 483 | 213 028 | 245 529 | 148 682 | 83 338 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 111 791 | 137 473 | 172 226 | 201 052 | 183 266 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 52 999 | 226 196 | | |
Administration Support Average Number Employees | | | 8 | 9 | 8 | 3 | |
Administrative Expenses | | | 2 481 106 | 2 602 024 | 2 305 723 | 1 023 320 | 1 452 609 |
Amount Specific Bank Loan | | | | | 41 667 | | |
Applicable Tax Rate | | | 19 | 19 | | | |
Average Number Employees During Period | | | 101 | 96 | 99 | 38 | 54 |
Bank Borrowings | | | 221 645 | 198 100 | 8 333 | | |
Bank Borrowings Overdrafts | | | | 198 100 | 204 580 | | |
Comprehensive Income Expense | | | 173 430 | 21 296 | -85 554 | 154 059 | 315 231 |
Corporation Tax Payable | | | 23 877 | 4 876 | | 14 016 | 91 190 |
Cost Sales | | | 808 470 | 815 910 | 575 629 | 126 056 | 571 148 |
Creditors | | | 6 070 226 | 5 441 842 | 5 465 113 | 646 575 | 789 985 |
Current Tax For Period | | | 23 877 | 4 876 | | 14 016 | 91 190 |
Depreciation Expense Property Plant Equipment | | | 26 842 | 25 682 | 34 753 | 30 776 | 7 860 |
Further Item Interest Expense Component Total Interest Expense | | | 15 771 | 17 251 | 32 876 | 30 023 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 25 000 | 23 000 | 23 000 | 23 000 | |
Gain Loss On Disposals Property Plant Equipment | | | 750 | | | 400 | 9 414 |
Gross Profit Loss | | | 2 656 664 | 2 630 275 | 1 933 017 | 837 823 | 1 831 860 |
Income Taxes Paid Refund Classified As Operating Activities | | | -46 328 | -23 877 | -4 876 | 4 902 | -14 016 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 37 254 | 16 876 | -43 810 | 15 645 | 282 726 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 18 | | | -4 902 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 25 682 | 34 753 | 30 776 | 7 860 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 104 | | |
Interest Paid Classified As Operating Activities | | | 15 771 | 17 251 | 32 980 | -30 023 | -14 843 |
Interest Payable Similar Charges Finance Costs | | | 15 771 | 17 251 | 32 980 | 30 023 | 14 843 |
Interest Received Classified As Operating Activities | | | | | | 18 | |
Key Management Personnel Compensation Total | | | 17 095 | 15 012 | | | |
Net Cash Flows From Used In Financing Activities | | | -221 054 | 634 143 | 191 356 | 315 737 | 257 228 |
Net Cash Flows From Used In Investing Activities | | | -241 512 | -52 999 | -226 196 | -418 | -20 906 |
Net Cash Flows From Used In Operating Activities | | | 499 820 | -564 268 | -8 970 | -330 964 | -519 048 |
Net Cash Generated From Operations | | | 561 919 | -523 140 | 28 886 | -356 085 | -547 907 |
Net Current Assets Liabilities | -5 577 089 | -5 625 229 | -5 722 484 | -5 070 817 | -5 162 938 | -5 287 845 | -4 800 144 |
Nominal Value Allotted Share Capital | | | 4 000 | 4 000 | 4 000 | 4 000 | |
Number Shares Issued Fully Paid | | | | 4 000 | 4 000 | 4 000 | 4 000 |
Operating Profit Loss | | | 212 346 | 43 423 | -52 574 | 193 178 | 430 972 |
Other Creditors | | | 1 822 | 1 216 | 1 308 | 6 466 | 15 397 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 950 | |
Other Disposals Property Plant Equipment | | | | | | 1 950 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 18 | 7 |
Other Operating Income Format1 | | | 36 788 | 15 172 | 320 132 | 378 675 | 51 721 |
Other Taxation Social Security Payable | | | 138 348 | 161 249 | 68 160 | 12 871 | 19 692 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 10 943 | 19 188 | 24 052 | 12 065 | 16 470 |
Prepayments Accrued Income | | | 22 784 | 29 693 | 19 975 | 12 072 | |
Proceeds From Borrowings Classified As Financing Activities | | | | 770 107 | 350 000 | | -472 968 |
Proceeds From Sales Property Plant Equipment | | | 2 999 | | | -400 | -20 899 |
Profit Loss | | | 173 430 | 21 296 | -85 554 | 154 059 | 315 231 |
Profit Loss On Ordinary Activities Before Tax | | | 197 325 | 26 172 | -85 554 | 163 173 | 416 136 |
Property Plant Equipment Gross Cost | | | 7 678 544 | 7 731 543 | 7 957 739 | 7 955 789 | 7 918 658 |
Purchase Property Plant Equipment | | | 244 511 | 52 999 | 226 196 | | |
Raw Materials Consumables | | | | 26 850 | 20 388 | 13 051 | |
Repayments Borrowings Classified As Financing Activities | | | 221 054 | 135 964 | 158 644 | -315 737 | -329 690 |
Revenue From Rendering Services | | | | 3 446 185 | 2 508 646 | 963 879 | |
Selling Average Number Employees | | | 93 | 87 | 91 | 35 | |
Social Security Costs | | | 80 063 | 88 405 | 82 872 | 38 855 | 53 390 |
Staff Costs Employee Benefits Expense | | | 1 507 613 | 1 559 710 | 1 547 506 | 725 215 | 889 406 |
Tax Decrease From Utilisation Tax Losses | | | 6 990 | 2 883 | | | |
Tax Expense Credit Applicable Tax Rate | | | 37 492 | 4 973 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -6 597 | 2 770 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | -28 | 16 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 23 895 | 4 876 | | 9 114 | 100 905 |
Total Assets Less Current Liabilities | 1 762 070 | 1 729 758 | 1 844 269 | 2 523 253 | 2 622 575 | 2 466 892 | 2 935 248 |
Total Current Tax Expense Credit | | | 23 895 | 4 876 | | 9 114 | 91 190 |
Total Operating Lease Payments | | | 25 340 | 24 660 | 23 000 | 23 000 | 3 833 |
Trade Creditors Trade Payables | | | 223 791 | 164 065 | 81 192 | 18 146 | 80 951 |
Trade Debtors Trade Receivables | | | 41 792 | 40 333 | 27 642 | 36 952 | 17 118 |
Turnover Revenue | | | 3 465 134 | 3 446 185 | 2 508 646 | 963 879 | 2 403 008 |
Wages Salaries | | | 1 416 607 | 1 452 117 | 1 440 582 | 674 295 | 819 546 |
Work In Progress | | | 15 593 | 15 593 | 15 593 | 15 593 | |
Director Remuneration | | | 17 095 | 15 012 | 16 703 | 13 585 | 14 986 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 1 | 1 | 1 | |
Accrued Liabilities | | | | | | 45 051 | 55 376 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 9 715 |
Cash Cash Equivalents Cash Flow Value | | | | | | 229 949 | |
Depreciation Amortisation Expense | | | | | | 30 776 | 7 860 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 25 646 |
Disposals Property Plant Equipment | | | | | | | 37 131 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 132 214 | 93 178 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -7 020 | 19 657 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 400 | 9 414 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -7 337 | -5 654 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 30 023 | 14 843 |
Merchandise | | | | | | 13 051 | 22 990 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -18 | -7 |
Other Deferred Tax Expense Credit | | | | | | | 9 715 |
Other Remaining Borrowings | | | | | | 198 585 | 198 453 |
Prepayments | | | | | | 12 072 | 8 479 |
Provisions | | | | | | | 9 715 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | 9 715 |
Capital Employed | 1 005 894 | 1 180 306 | | | | | |
Creditors Due After One Year | 756 176 | 549 452 | | | | | |
Creditors Due Within One Year | 6 319 595 | 6 346 899 | | | | | |
Number Shares Allotted | | 4 000 | | | | | |
Share Capital Allotted Called Up Paid | 4 000 | 4 000 | | | | | |
Tangible Fixed Assets Additions | | 29 540 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 396 640 | 7 426 180 | | | | | |
Tangible Fixed Assets Depreciation | 57 481 | 71 193 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 13 712 | | | | | |