Profit & Loss |
Date of Accounts |
2013-06-30 | 2014-06-30 | 2015-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | | |
Net Worth | 774 952 | 1 280 211 | 1 936 909 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 224 214 | 3 763 418 | 500 628 | 2 913 704 | 822 222 | 725 805 | 693 836 |
Current Assets | 1 621 977 | 1 981 741 | 3 266 526 | 6 158 729 | 9 512 087 | 4 297 178 | 3 512 823 | 1 187 962 | 1 154 823 | 1 455 961 |
Debtors | 1 084 555 | 1 395 122 | 2 188 044 | 3 934 515 | 5 748 669 | 3 796 550 | 599 119 | 365 740 | 429 018 | 762 125 |
Net Assets Liabilities | | | | 4 408 484 | 7 443 054 | 3 431 799 | 2 522 859 | 781 771 | 763 302 | 923 133 |
Other Debtors | | | | 136 704 | 191 997 | 650 | | | | |
Property Plant Equipment | | | | 52 164 | 69 881 | 45 336 | 16 855 | 1 882 | 120 | |
Cash Bank In Hand | 537 422 | 586 619 | 1 078 482 | | | | | | | |
Tangible Fixed Assets | 129 472 | 66 577 | 133 720 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 774 852 | 1 280 111 | 1 936 809 | | | | | | | |
Shareholder Funds | 774 952 | 1 280 211 | 1 936 909 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 12 350 | 12 400 | 18 050 | | | | |
Accrued Pension Period End Directors | | | | 2 800 | 1 800 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | 255 200 | 51 800 | 68 200 | | | | |
Director Remuneration | | | | 238 852 | 360 149 | 362 649 | | | | |
Dividend Recommended By Directors | | | | | 789 350 | 44 100 | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 5 | 5 | 5 | | | | |
Accrued Liabilities Deferred Income | | | | 243 691 | 244 593 | 188 897 | 508 260 | 56 500 | 93 522 | 119 582 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 368 685 | 421 637 | 457 056 | 233 745 | 248 718 | 90 773 | 90 893 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 3 277 | -3 955 | | | | |
Administrative Expenses | | | | 1 154 810 | 1 195 464 | 1 569 460 | | | | |
Amounts Owed By Associates | | | | | 345 000 | | | | | |
Applicable Tax Rate | | | | 20 | 19 | 19 | | | | |
Average Number Employees During Period | | | | 28 | 30 | 28 | 27 | 11 | 8 | 7 |
Cash Cash Equivalents Cash Flow Value | | | | 2 224 214 | | | | | | |
Comprehensive Income Expense | | | | | 3 823 920 | 2 897 610 | | | | |
Corporation Tax Recoverable | | | | 1 056 058 | 1 896 612 | 595 353 | 157 146 | 106 968 | 114 479 | 73 526 |
Cost Sales | | | | 5 415 023 | 7 355 985 | 6 441 896 | | | | |
Creditors | | | | 1 795 014 | 2 128 242 | 903 998 | 1 004 524 | 408 073 | 391 611 | 532 828 |
Current Tax For Period | | | | -255 943 | -306 222 | -274 845 | | | | |
Depreciation Amortisation Expense | | | | 55 987 | 52 952 | 35 419 | | | | |
Depreciation Expense Property Plant Equipment | | | | 55 987 | 52 952 | 35 419 | | | | |
Dividend Per Share Interim | | | | | 8 150 | 900 | | | | |
Dividends Paid | | | | 958 300 | 789 350 | 44 100 | | | | |
Dividends Paid Classified As Financing Activities | | | | -958 300 | -789 350 | -44 100 | | | | |
Dividends Paid On Shares | | | | 958 300 | 789 350 | | | | | |
Dividends Paid On Shares Final | | | | 654 000 | | | | | | |
Dividends Paid On Shares Interim | | | | 304 300 | 789 350 | 44 100 | | | | |
Fixed Assets | | | | 52 164 | 69 881 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | 6 864 765 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 274 928 | 451 259 | 426 927 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 49 367 | -339 | -46 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 260 601 | 167 750 | 82 908 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -472 901 | -628 600 | 305 860 | | | | |
Gross Profit Loss | | | | 3 338 919 | 4 711 885 | 4 182 922 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -565 564 | -536 542 | 1 581 913 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 691 831 | 1 539 204 | -3 262 790 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 2 210 | -5 809 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 52 952 | 35 419 | 30 447 | 14 973 | 1 762 | 120 |
Interest Expense On Bank Loans Similar Borrowings | | | | 8 051 | 5 820 | 648 | | | | |
Interest Expense On Bank Overdrafts | | | | 3 798 | | | | | | |
Interest Paid Classified As Operating Activities | | | | -11 849 | -5 820 | -648 | | | | |
Interest Payable Similar Charges Finance Costs | | | | 11 849 | 5 820 | 648 | | | | |
Investments In Group Undertakings | | | | 314 078 | -314 078 | | | | | |
Key Management Personnel Compensation Total | | | | 256 296 | 395 187 | 429 996 | | | | |
Net Assets Liabilities Subsidiaries | | | | -1 | | | | | | |
Net Cash Flows From Used In Financing Activities | | | | 749 467 | 968 872 | 7 871 017 | | | | |
Net Cash Flows From Used In Investing Activities | | | | 10 573 | 58 085 | 10 687 | | | | |
Net Cash Flows From Used In Operating Activities | | | | -1 451 871 | -2 566 161 | -4 618 914 | | | | |
Net Cash Generated From Operations | | | | -2 029 284 | -3 108 523 | -3 037 649 | | | | |
Net Current Assets Liabilities | 667 762 | 1 224 316 | 1 813 871 | 4 363 715 | 7 383 845 | 3 393 180 | 2 508 299 | 779 889 | 763 212 | 923 133 |
Net Interest Received Paid Classified As Investing Activities | | | | | -12 584 | -187 | | | | |
Number Shares Issued Fully Paid | | | | | 2 | 111 | | | | |
Operating Profit Loss | | | | 2 184 109 | 3 516 421 | 2 613 462 | | | | |
Other Creditors | | | | | | 3 323 | 5 437 | 1 422 | 215 | |
Other Deferred Tax Expense Credit | | | | -10 008 | 3 277 | -3 955 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 12 584 | 187 | | | | |
Other Taxation Social Security Payable | | | | 24 545 | 26 945 | 30 595 | 143 679 | 7 000 | 4 569 | 3 872 |
Par Value Share | | 1 | 1 | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 325 972 | 121 264 | 158 399 | | | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | | | | | |
Prepayments Accrued Income | | | | 137 367 | 228 845 | 155 701 | 130 928 | 7 389 | 3 312 | 27 962 |
Profit Loss | | | | 2 439 699 | 3 823 920 | 2 897 610 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 2 173 748 | 3 523 185 | 2 613 001 | | | | |
Property Plant Equipment Gross Cost | | | | 420 849 | 491 518 | 502 392 | 250 600 | 250 600 | 90 893 | |
Provisions | | | | 7 395 | 10 672 | 6 717 | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 7 395 | 10 672 | 6 717 | 2 295 | | 30 | |
Purchase Property Plant Equipment | | | | -10 573 | -70 669 | -10 874 | | | | |
Restructuring Costs | | | | -1 488 | | | | | | |
Social Security Costs | | | | 91 921 | 108 314 | 150 501 | | | | |
Staff Costs Employee Benefits Expense | | | | 1 402 414 | 1 372 983 | 1 563 064 | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 434 750 | 669 405 | 496 470 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 8 702 | -3 663 | 4 421 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 1 909 | 5 831 | 57 000 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -265 951 | -300 735 | -284 609 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 70 669 | 10 874 | 1 966 | | | |
Total Assets Less Current Liabilities | 797 234 | 1 290 893 | 1 947 591 | 4 415 879 | 7 453 726 | 3 438 516 | 2 525 154 | 781 771 | 763 332 | 923 133 |
Total Current Tax Expense Credit | | | | -255 943 | -304 012 | -280 654 | | | | |
Trade Creditors Trade Payables | | | | 201 986 | 252 032 | 396 208 | 133 631 | 238 582 | 254 277 | 368 074 |
Trade Debtors Trade Receivables | | | | 2 604 386 | 3 086 215 | 3 044 846 | 311 045 | 250 997 | 425 706 | 660 637 |
Turnover Revenue | | | | 8 753 942 | 12 067 870 | 10 624 818 | | | | |
Wages Salaries | | | | 984 521 | 1 143 405 | 1 254 164 | | | | |
Corporation Tax Payable | | | | | | | | | 32 165 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 253 758 | | 159 707 | |
Disposals Property Plant Equipment | | | | | | | 253 758 | | 159 707 | |
Advances Credits Directors | | 24 000 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 12 000 | 24 000 | | | | | | | |
Creditors Due Within One Year | 954 215 | 757 425 | 1 452 655 | | | | | | | |
Number Shares Allotted | | 100 | 100 | | | | | | | |
Provisions For Liabilities Charges | 22 282 | 10 682 | 10 682 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | | | | | |