Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 270 414 | 1 346 184 | 1 522 597 | 1 249 525 |
Current Assets | 1 355 045 | 1 536 470 | 2 942 450 | 4 253 456 |
Debtors | 84 631 | 190 286 | 1 419 853 | 3 003 931 |
Net Assets Liabilities | 1 603 008 | 2 045 578 | 2 406 518 | 3 752 205 |
Other Debtors | 5 000 | 43 041 | 885 391 | 886 |
Property Plant Equipment | 239 899 | 101 212 | 56 393 | 40 975 |
|
Other Financial Data |
Audit Fees Expenses | 11 100 | 8 410 | 8 250 | 16 500 |
Accrued Liabilities Deferred Income | 17 286 | 22 419 | 51 501 | 30 061 |
Accumulated Amortisation Impairment Intangible Assets | 175 466 | 261 479 | 426 625 | 509 198 |
Accumulated Depreciation Impairment Property Plant Equipment | 403 930 | 413 501 | 461 959 | 477 377 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 74 318 | | |
Administrative Expenses | 1 759 467 | 1 788 773 | 3 439 286 | 2 366 205 |
Amortisation Expense Intangible Assets | 82 572 | 86 013 | 82 573 | 82 573 |
Amortisation Impairment Expense Intangible Assets | 82 572 | 86 013 | 82 573 | 82 573 |
Amounts Owed By Group Undertakings | | | | 2 792 621 |
Average Number Employees During Period | 24 | 24 | 26 | 26 |
Bank Borrowings | 124 994 | 74 991 | | |
Bank Borrowings Overdrafts | 74 991 | 24 988 | | |
Cash Cash Equivalents Cash Flow Value | 1 270 414 | 1 346 184 | 1 522 597 | 1 249 525 |
Cash Receipts From Sales Interests In Associates | | | 144 560 | |
Comprehensive Income Expense | 1 205 598 | 1 112 723 | 139 052 | 1 404 020 |
Corporation Tax Payable | 282 485 | 257 660 | 563 949 | 333 356 |
Corporation Tax Recoverable | | | 285 839 | |
Cost Sales | 589 960 | 683 345 | 76 351 | 4 516 |
Creditors | 74 991 | 24 988 | 444 366 | 224 926 |
Current Tax For Period | 282 483 | 257 660 | 278 110 | 333 357 |
Deferred Tax Asset Debtors | | 4 822 | 12 694 | 13 939 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 952 | -21 137 | -3 099 | -1 245 |
Depreciation Expense Property Plant Equipment | 13 906 | 16 875 | 20 633 | 15 418 |
Depreciation Impairment Expense Property Plant Equipment | 13 906 | 16 875 | 20 633 | 15 418 |
Dividends Paid | 765 865 | 670 153 | 834 945 | 58 333 |
Dividends Paid Classified As Financing Activities | -765 865 | -670 153 | -834 945 | -58 333 |
Dividends Paid On Shares Interim | 765 865 | 670 153 | 834 945 | 58 333 |
Fixed Assets | 890 158 | 1 102 404 | 940 695 | 357 502 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 50 003 | 50 003 | | |
Further Item Creditors Component Total Creditors | | | 444 366 | 224 926 |
Further Item Interest Expense Component Total Interest Expense | | | 400 | |
Further Item Tax Increase Decrease Component Adjusting Items | 4 951 | -29 812 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 28 886 | 22 202 | 8 835 | 2 151 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 25 307 | -42 244 | -946 397 | 387 281 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -220 144 | 100 833 | -3 103 | 1 383 672 |
Gain Loss On Disposals Property Plant Equipment | | -11 934 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | 35 000 | |
Government Grant Income | | | 23 669 | |
Gross Profit Loss | 3 259 526 | 3 142 646 | 3 793 931 | 4 113 400 |
Impairment Loss Reversal On Investments | | | -35 000 | 202 |
Income Taxes Paid Refund Classified As Operating Activities | -218 388 | -282 485 | -282 885 | -278 111 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -721 732 | -75 770 | 146 601 | 273 072 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -50 | |
Increase From Amortisation Charge For Year Intangible Assets | | 86 013 | | 82 573 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 16 875 | | 15 418 |
Intangible Assets | 650 259 | 564 246 | 399 100 | 316 527 |
Intangible Assets Gross Cost | 825 725 | | 825 725 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 11 258 | 11 259 | | |
Interest Income On Bank Deposits | 4 232 | 6 598 | 1 099 | 248 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 4 232 | 6 598 | 1 099 | 248 |
Interest Paid Classified As Operating Activities | | | -400 | -11 109 |
Interest Payable Similar Charges Finance Costs | 11 258 | 11 259 | 400 | 11 109 |
Interest Received Classified As Investing Activities | -4 232 | -6 632 | -1 099 | -248 |
Investments | | 436 946 | 485 202 | |
Investments Fixed Assets | | 436 946 | 485 202 | |
Investments In Subsidiaries | | | 202 | |
Net Cash Flows From Used In Financing Activities | 815 868 | 720 156 | | |
Net Cash Flows From Used In Investing Activities | 24 128 | 320 436 | | |
Net Cash Flows From Used In Operating Activities | -1 561 728 | -1 116 362 | | |
Net Cash Generated From Operations | -1 791 374 | -1 410 106 | -1 431 020 | -74 233 |
Net Current Assets Liabilities | 804 156 | 968 162 | 1 910 189 | 3 619 629 |
Net Finance Income Costs | 4 232 | 6 632 | 1 099 | 248 |
Net Interest Paid Received Classified As Operating Activities | -11 258 | -11 259 | | |
Operating Profit Loss | 1 500 059 | 1 353 873 | 378 314 | 1 747 195 |
Other Creditors | 601 | 160 000 | 388 993 | 267 774 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 304 | | |
Other Disposals Property Plant Equipment | | 21 488 | | |
Other Interest Expense | | | | 11 109 |
Other Interest Income | | 34 | | |
Other Interest Receivable Similar Income Finance Income | 4 232 | 6 632 | 1 099 | 248 |
Other Operating Income Format1 | | | 23 669 | |
Other Taxation Social Security Payable | 20 048 | 21 612 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 121 376 | 62 652 | 192 903 | 58 655 |
Prepayments Accrued Income | 18 221 | 5 082 | 167 503 | 156 866 |
Proceeds From Sales Property Plant Equipment | | -2 250 | | |
Profit Loss | 1 205 598 | 1 112 723 | 139 052 | 1 404 020 |
Profit Loss On Ordinary Activities Before Tax | 1 493 033 | 1 349 246 | 414 013 | 1 736 132 |
Property Plant Equipment Gross Cost | 643 829 | 514 713 | 518 352 | |
Provisions For Liabilities Balance Sheet Subtotal | 16 315 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | -255 000 | | |
Purchase Property Plant Equipment | -28 360 | -74 318 | -2 621 | |
Social Security Costs | 82 720 | 87 884 | 106 173 | 134 787 |
Staff Costs Employee Benefits Expense | 1 012 735 | 982 920 | 1 519 826 | 1 523 787 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 16 315 | | | |
Tax Expense Credit Applicable Tax Rate | 283 676 | 256 357 | 78 662 | 329 865 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 534 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 342 | 9 978 | 196 299 | 2 247 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 287 435 | 236 523 | 274 961 | 332 112 |
Total Assets Less Current Liabilities | 1 694 314 | 2 070 566 | 2 850 884 | 3 977 131 |
Total Borrowings | 74 991 | 24 988 | | |
Total Current Tax Expense Credit | | | 278 060 | 333 357 |
Total Operating Lease Payments | 137 293 | 133 900 | 142 661 | 119 524 |
Trade Creditors Trade Payables | 180 466 | 56 614 | 468 312 | 2 636 |
Trade Debtors Trade Receivables | 61 410 | 137 341 | 68 426 | 39 619 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 181 946 | | |
Turnover Revenue | 3 849 486 | 3 825 991 | 3 870 282 | 4 117 916 |
Wages Salaries | 808 639 | 832 384 | 1 220 750 | 1 330 345 |
Company Contributions To Defined Benefit Plans Directors | 81 667 | 2 980 | 107 000 | 1 750 |
Director Remuneration | | | 124 000 | 72 333 |
Director Remuneration Benefits Including Payments To Third Parties | 215 963 | 135 980 | 231 000 | 74 083 |