Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | |
Net Worth | 2 357 679 | 2 888 181 | 3 479 832 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 600 567 | 791 158 | 646 795 | 1 007 034 | 2 212 423 | 1 855 269 |
Current Assets | 3 145 008 | 3 132 103 | 4 230 030 | 1 814 689 | 1 027 801 | 889 848 | 1 261 552 | 2 455 739 | 1 930 324 |
Debtors | 1 724 056 | 1 296 159 | 1 958 183 | 214 122 | 236 643 | 243 053 | 254 518 | 243 316 | 75 055 |
Net Assets Liabilities | | | | 3 054 361 | 3 180 341 | 3 272 568 | 3 580 756 | 4 081 433 | 4 232 502 |
Other Debtors | 73 925 | 37 379 | 65 195 | 104 122 | 126 643 | 163 053 | 174 518 | 163 316 | 75 055 |
Cash Bank In Hand | 1 420 952 | 1 480 694 | 2 271 847 | | | | | | |
Intangible Fixed Assets | -741 004 | -588 838 | -436 194 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 357 679 | 2 888 181 | 3 479 832 | | | | | | |
Stocks Inventory | | 355 250 | | | | | | | |
Tangible Fixed Assets | 45 949 | 130 630 | 148 076 | | | | | | |
Trade Debtors | 365 364 | 615 462 | 1 057 945 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | 500 | | | | | | |
Profit Loss Account Reserve | 2 304 169 | 2 884 671 | 3 451 322 | | | | | | |
Shareholder Funds | 2 357 679 | 2 888 181 | 3 479 832 | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 64 397 | 66 971 | 66 256 | 57 451 | 8 353 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 22 412 | 38 672 | 21 352 | 21 902 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 19 838 | 39 387 | 30 157 | 71 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | -728 992 | | -728 992 | -728 992 | -728 992 | |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | | | 305 000 | | | | |
Amounts Owed By Group Undertakings | | | | 110 000 | 110 000 | 80 000 | 80 000 | 80 000 | |
Amounts Owed To Group Undertakings | | | | 641 360 | 206 989 | 78 141 | 194 900 | 916 881 | 433 502 |
Average Number Employees During Period | | | | | | | 2 | 2 | 2 |
Creditors | | | | 293 781 | 245 548 | 197 048 | 147 216 | 122 343 | 122 343 |
Fixed Assets | 2 421 333 | 2 284 044 | 2 519 238 | 2 431 692 | 2 779 067 | 2 787 192 | 2 831 542 | 2 841 592 | 3 151 592 |
Intangible Assets Gross Cost | | | | -728 992 | | -728 992 | -728 992 | -728 992 | |
Investment Property | | | | 2 145 000 | 2 450 000 | 2 450 000 | 2 450 000 | 2 450 000 | 2 760 000 |
Investment Property Fair Value Model | | | | 2 145 000 | 2 450 000 | 2 450 000 | 2 450 000 | 2 450 000 | 2 760 000 |
Investments Fixed Assets | 10 500 | 10 500 | 10 500 | 286 692 | 329 067 | 337 192 | 381 542 | 391 592 | 391 592 |
Net Current Assets Liabilities | 1 099 796 | 1 603 440 | 2 235 369 | 916 450 | 646 822 | 682 424 | 896 430 | 1 377 184 | 1 295 753 |
Other Creditors | | | | 293 781 | 245 548 | 197 048 | 147 216 | 122 343 | 122 343 |
Other Investments Other Than Loans | | | | 286 692 | 329 067 | 337 192 | 381 542 | 391 592 | 391 592 |
Other Taxation Social Security Payable | | | | 54 431 | 15 470 | 28 705 | 33 234 | 43 943 | 31 568 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 15 000 | 92 500 |
Total Assets Less Current Liabilities | 3 521 129 | 3 887 484 | 4 754 607 | 3 348 142 | 3 425 889 | 3 469 616 | 3 727 972 | 4 218 776 | 4 447 345 |
Audit Fees Expenses | 10 250 | 10 375 | | | | | | | |
Fees For Non-audit Services | 2 910 | 3 000 | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 8 384 | -834 | | | | | | | |
Director Remuneration | 126 633 | 141 854 | 118 543 | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 135 017 | 141 020 | 118 543 | | | | | | |
Accruals Deferred Income Within One Year | 9 750 | 13 460 | 13 500 | | | | | | |
Administrative Expenses | 924 038 | 875 232 | 908 987 | | | | | | |
Aggregate Dividends Paid In Financial Year | | | 20 000 | | | | | | |
Amortisation Impairment Reversal Intangible Fixed Assets | -155 481 | -155 850 | -156 206 | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 67 924 | 63 592 | 203 210 | | | | | | |
Amounts Recoverable On Contracts | 1 197 313 | 573 703 | 631 833 | | | | | | |
Bank Borrowings | 45 000 | | | | | | | | |
Bank Borrowings Overdrafts | 67 876 | 125 736 | | | | | | | |
Bank Overdrafts | 67 876 | 125 736 | | | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -14 341 | -3 246 | 8 969 | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 165 861 | 43 392 | -4 971 | | | | | | |
Corporation Tax Due Within One Year | 152 429 | 110 876 | 111 205 | | | | | | |
Cost Sales | 6 183 260 | 5 337 803 | 12 698 358 | | | | | | |
Creditors Due After One Year | 45 000 | | | | | | | | |
Creditors Due Within One Year | 2 045 212 | 1 528 663 | 1 994 661 | | | | | | |
Debtors Due After One Year | 66 771 | 68 870 | 47 762 | | | | | | |
Decrease Increase In Net Debt During Period | 205 007 | 45 274 | 911 918 | | | | | | |
Deferred Tax Current Asset | 19 530 | 6 023 | | | | | | | |
Depreciation Impairment Reversal Tangible Fixed Assets | 35 359 | 19 109 | 19 360 | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -19 530 | -6 023 | 2 830 | | | | | | |
Expenses Not Deductible For Tax Purposes | -38 507 | -35 070 | -33 580 | | | | | | |
Finished Goods Goods For Resale | | 355 250 | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | | 39 750 | | | | | | |
Gross Profit Loss | 1 236 249 | 1 406 118 | 1 398 970 | | | | | | |
Increase Decrease In Net Cash For Period | 39 146 | 1 882 | 916 889 | | | | | | |
Intangible Fixed Assets Additions | | -3 684 | -3 562 | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | -813 810 | -969 660 | -1 125 866 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | -155 850 | -156 206 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | -1 554 814 | -1 558 498 | -1 562 060 | | | | | | |
Interest Payable Similar Charges | 27 516 | 19 278 | 11 338 | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 25 290 | 69 952 | 95 701 | | | | | | |
Net Debt Funds | -1 223 613 | -1 268 887 | -2 180 805 | | | | | | |
Number Shares Allotted | | 500 | 500 | | | | | | |
Operating Profit Loss | 549 930 | 686 736 | 646 189 | | | | | | |
Other Creditors Due Within One Year | 314 266 | 222 090 | 383 881 | | | | | | |
Other Interest Receivable Similar Income | 62 307 | 30 717 | 15 750 | | | | | | |
Other Operating Income | 237 719 | 155 850 | 156 206 | | | | | | |
Other Taxation Social Security Within One Year | 93 692 | 69 925 | 97 276 | | | | | | |
Par Value Share | | 1 | 1 | | | | | | |
Pension Costs | 9 353 | -30 | | | | | | | |
Profit Loss For Period | 484 920 | 580 502 | 586 651 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 595 683 | 706 847 | 710 780 | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | -1 855 | 13 507 | 8 853 | | | | | | |
Provisions For Liabilities Charges | 1 118 450 | 999 303 | 1 274 775 | | | | | | |
Revaluation Reserve | 53 010 | 3 010 | 28 010 | | | | | | |
Revaluation Surplus In Period Investment Properties | | 20 000 | 25 000 | | | | | | |
Share Capital Allotted Called Up Paid | 500 | 500 | 500 | | | | | | |
Social Security Costs | 66 799 | 72 812 | 68 095 | | | | | | |
Staff Costs | 731 963 | 781 273 | 800 482 | | | | | | |
Standard Nominal Tax Rate | 24 | 23 | 21 | | | | | | |
Tangible Fixed Assets Additions | | 124 594 | 53 250 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 438 780 | 392 678 | 420 478 | | | | | | |
Tangible Fixed Assets Depreciation | 392 831 | 262 048 | 272 402 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 28 376 | 35 804 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 159 159 | 25 450 | | | | | | |
Tangible Fixed Assets Disposals | | 170 696 | 25 450 | | | | | | |
Taxation Expense Credit | 21 315 | 152 799 | 110 960 | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 138 989 | 157 667 | 147 492 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 110 763 | 126 345 | 124 129 | | | | | | |
Total Dividend Payment | | | 20 000 | | | | | | |
Total Recognised Gain Loss For Period | 484 920 | 530 502 | 611 651 | | | | | | |
Trade Creditors Within One Year | 883 391 | 580 495 | 1 077 603 | | | | | | |
Turnover Gross Operating Revenue | 7 419 509 | 6 743 921 | 14 097 328 | | | | | | |
U K Current Corporation Tax | 112 618 | 112 838 | 115 276 | | | | | | |
U K Current Corporation Tax On Income For Period | 107 763 | 111 246 | 111 289 | | | | | | |
Undiscounted Provision For Deferred Taxation | -19 530 | -6 023 | 2 830 | | | | | | |
Utilisation Tax Losses | 2 205 | 13 005 | -10 333 | | | | | | |
Wages Salaries | 655 811 | 708 491 | 732 387 | | | | | | |