Profit & Loss |
Date of Accounts |
2015-09-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | |
Net Worth | 59 353 | 1 509 235 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 926 184 | 294 068 | 3 291 | 4 331 | 317 815 | 548 | 1 496 305 | 2 335 349 |
Current Assets | 1 941 423 | 3 005 701 | 3 498 790 | 3 814 551 | 4 909 221 | 4 197 214 | 5 034 120 | 10 306 521 | 12 715 869 |
Debtors | 1 755 441 | 1 826 842 | 3 204 722 | 3 811 260 | 4 904 890 | 3 879 399 | 5 033 572 | 8 446 392 | 10 380 520 |
Net Assets Liabilities | | 1 509 235 | 2 353 760 | 2 776 599 | 3 191 419 | | | 6 907 684 | 9 192 469 |
Other Debtors | | 827 678 | 1 867 042 | 1 152 371 | 3 437 801 | 2 576 762 | 3 479 050 | 1 212 865 | 1 715 892 |
Property Plant Equipment | | 538 390 | 829 066 | 818 216 | 598 985 | 304 776 | 308 513 | 275 316 | 1 272 711 |
Cash Bank In Hand | 185 982 | 926 184 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 59 353 | 1 509 235 | | | | | | | |
Stocks Inventory | | 252 675 | | | | | | | |
Tangible Fixed Assets | 303 533 | 538 390 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | | | | | | | |
Profit Loss Account Reserve | 59 343 | 1 509 225 | | | | | | | |
Shareholder Funds | 59 353 | 1 509 235 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 13 730 | 12 200 |
Accrued Liabilities Deferred Income | | | 874 612 | 266 771 | 301 396 | 803 151 | 807 703 | 1 669 607 | 3 773 370 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 11 438 | 55 628 | 115 423 | 191 996 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 93 433 | 343 369 | 679 939 | 1 083 394 | 1 415 663 | 1 652 596 | 1 766 689 | 1 960 037 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 123 175 | 304 835 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 540 612 | 325 720 | 184 223 | 44 214 | 240 670 | 120 905 | 1 190 743 |
Administrative Expenses | | | | | | | 10 279 390 | 14 590 329 | 19 858 194 |
Amortisation Expense Intangible Assets | | | | | | | 59 795 | 76 573 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | 59 795 | 76 573 | |
Amounts Owed To Group Undertakings | | 33 571 | | | | | | 363 824 | 472 849 |
Amounts Recoverable On Contracts | | | 675 486 | 466 782 | 960 462 | | 664 800 | 1 692 547 | 2 190 261 |
Average Number Employees During Period | | | | | 188 | 193 | 210 | 281 | 351 |
Balances Amounts Owed By Related Parties | | | | | | | | 1 213 515 | 1 025 024 |
Balances Amounts Owed To Related Parties | | | | | | 1 364 395 | 1 477 672 | | |
Bank Borrowings Overdrafts | | | | 362 162 | 753 911 | | 251 929 | | |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | -251 929 | | |
Bank Overdrafts | | | | | | | 251 929 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 317 815 | -251 381 | 1 496 305 | |
Comprehensive Income Expense | | | | | | | 125 053 | 3 664 483 | 2 303 535 |
Corporation Tax Recoverable | | | 587 229 | 737 102 | | | 1 229 862 | 1 281 989 | 1 744 664 |
Cost Sales | | | | | | | 754 443 | 1 466 025 | 2 260 470 |
Creditors | | 2 068 427 | 144 520 | 44 672 | 2 436 010 | 1 527 976 | 2 219 483 | 3 496 982 | 425 126 |
Current Tax For Period | | | | | | | -1 237 241 | -1 289 368 | -1 744 664 |
Depreciation Expense Property Plant Equipment | | | | | | | 236 933 | 145 069 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 236 933 | 145 069 | |
Dividends Paid | | | | | | | | 20 000 | 18 750 |
Dividends Paid Classified As Financing Activities | | | | | | | | -20 000 | |
Dividends Paid On Shares Final | | | | | | | | 20 000 | 18 750 |
Finance Lease Liabilities Present Value Total | | | 105 239 | 118 178 | 44 672 | | | | 425 126 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 539 641 |
Fixed Assets | 303 533 | 538 390 | | 818 216 | 718 208 | 468 910 | 448 564 | 461 969 | 3 076 107 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -3 507 | -39 420 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 3 043 409 | 1 955 450 | 1 119 744 | 1 959 090 | 1 405 735 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -439 578 | -1 529 428 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 879 543 | 3 360 693 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 3 967 | |
Gross Profit Loss | | | | | | | 9 171 561 | 16 975 369 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 962 611 | 1 237 241 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 11 438 | 44 190 | 59 795 | 76 573 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 249 936 | 336 570 | 403 455 | 338 423 | 236 933 | 145 069 | 193 348 |
Intangible Assets | | | | | 119 223 | 164 134 | 140 051 | 186 653 | 491 488 |
Intangible Assets Gross Cost | | | | | 130 661 | 219 762 | 255 474 | 378 649 | 683 484 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 4 359 | 9 925 | |
Interest Income On Bank Deposits | | | | | | | | | 36 568 |
Interest Payable Similar Charges Finance Costs | | | | | | | 4 359 | 9 925 | 7 241 |
Investments | | | | | | | | | 1 311 908 |
Investments Fixed Assets | | | | | | | | | 1 311 908 |
Net Cash Flows From Used In Operating Activities | | | | | | | 292 814 | -1 998 766 | |
Net Cash Generated From Operations | | | | | | | 1 251 066 | -771 450 | |
Net Current Assets Liabilities | -244 180 | 970 845 | 1 669 214 | 2 003 055 | 2 473 211 | 2 669 238 | 2 814 637 | 6 445 715 | 6 541 488 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -4 359 | -9 925 | |
Number Shares Issued Fully Paid | | | 10 | 10 | | | | | |
Operating Profit Loss | | | | | | | -1 107 829 | 2 385 040 | |
Other Creditors | | 1 169 440 | 144 520 | 44 672 | 191 251 | 20 421 | 28 457 | 36 593 | 54 756 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 6 154 | | 30 976 | |
Other Disposals Property Plant Equipment | | | | | | 6 154 | | 40 009 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 36 568 |
Other Taxation Social Security Payable | | 476 490 | 5 890 | | 224 494 | 9 626 | 100 609 | 458 366 | |
Par Value Share | | | 1 | 1 | | | | | |
Prepayments Accrued Income | | | 337 014 | 385 906 | 256 948 | | 307 848 | 397 246 | 679 753 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -13 000 | |
Profit Loss | | | | | | | 125 053 | 3 664 483 | 2 303 535 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -1 112 188 | 2 375 115 | 558 871 |
Property Plant Equipment Gross Cost | | 631 823 | 1 172 435 | 1 498 155 | 1 682 379 | 1 720 439 | 1 961 109 | 2 042 005 | 3 232 748 |
Purchase Intangible Assets | | | | | | | -35 712 | -123 175 | |
Purchase Property Plant Equipment | | | | | | | -240 670 | -120 905 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | -211 316 | 451 272 | 139 718 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -1 038 425 | -1 747 207 | -1 850 395 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 12 500 | 10 074 | 5 433 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | -1 237 241 | -1 289 368 | -1 744 664 |
Total Assets Less Current Liabilities | 59 353 | 1 509 235 | 2 498 280 | 2 821 271 | 3 191 419 | 3 138 148 | 3 263 201 | 6 907 684 | 9 617 595 |
Total Borrowings | | | | | | | 251 929 | | |
Trade Creditors Trade Payables | | 388 926 | 723 162 | 907 925 | 920 286 | 694 778 | 1 030 785 | 1 332 416 | 1 758 891 |
Trade Debtors Trade Receivables | | 1 285 410 | 750 451 | 1 069 099 | 1 467 089 | 1 302 637 | 1 554 522 | 3 861 746 | 4 049 950 |
Turnover Revenue | | | | | | | 9 926 004 | 18 441 394 | |
Wages Salaries | | | | | | | 10 800 | 10 800 | 10 800 |
Director Remuneration | | | | | | | 10 800 | 10 800 | 10 800 |
Creditors Due Within One Year | 2 185 603 | 2 034 856 | | | | | | | |
Tangible Fixed Assets Additions | 306 814 | 325 009 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 306 814 | 631 823 | | | | | | | |
Tangible Fixed Assets Depreciation | 3 281 | 93 433 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 3 281 | 90 152 | | | | | | | |