Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | | |
Net Worth | 342 606 | 380 830 | 415 777 | 566 794 | 1 026 546 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 3 047 197 | 1 252 321 | 1 326 211 | 584 730 |
Current Assets | 439 938 | 328 484 | 403 253 | 630 731 | 1 360 387 | 5 826 758 | 3 840 665 | 4 237 949 | 4 904 904 |
Debtors | 344 223 | 176 196 | 125 652 | 330 638 | 607 626 | 1 818 261 | 1 420 102 | 1 495 799 | 3 039 507 |
Net Assets Liabilities | | | | | | 5 596 374 | 5 041 738 | 5 707 795 | 7 582 700 |
Other Debtors | | | | | | 1 012 500 | 575 480 | 495 876 | 1 006 402 |
Property Plant Equipment | | | | | | 3 011 783 | 4 332 095 | 4 630 885 | 6 710 726 |
Total Inventories | | | | | | 961 300 | 1 168 242 | 1 415 939 | |
Cash Bank In Hand | 8 987 | 38 915 | 19 368 | 136 751 | 332 434 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 342 606 | 380 830 | 415 777 | 566 794 | 1 026 546 | | | | |
Stocks Inventory | 86 728 | 113 373 | 257 815 | 163 342 | 420 327 | | | | |
Tangible Fixed Assets | 908 165 | 813 974 | 969 832 | 1 067 433 | 1 311 850 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 342 506 | 380 730 | 415 677 | 566 694 | 1 026 446 | | | | |
Shareholder Funds | 342 606 | 380 830 | 415 777 | 566 794 | 1 026 546 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 000 | 9 900 | | |
Accrued Liabilities Deferred Income | | | | | | 13 500 | 107 395 | 51 770 | 79 880 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 2 270 589 | 2 522 171 | 2 908 127 | 3 525 689 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 1 819 072 | 848 772 | 3 114 353 |
Administration Support Average Number Employees | | | | | | 5 | 4 | | |
Administrative Expenses | | | | | | 1 027 006 | 714 772 | | |
Amounts Owed To Directors | | | | | | 19 432 | 5 961 | | |
Applicable Tax Rate | | | | | | 19 | 19 | | |
Average Number Employees During Period | | | | | | 22 | 22 | 22 | 25 |
Bank Borrowings Overdrafts | | | | | | 13 983 | 86 813 | 608 079 | 470 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | 3 047 197 | 1 252 321 | | |
Commitments For Acquisition Property Plant Equipment | | | | | | 172 453 | 4 963 | | |
Comprehensive Income Expense | | | | | | 1 890 609 | -389 636 | | |
Corporation Tax Payable | | | | | | 100 272 | 118 | 56 907 | 275 361 |
Cost Sales | | | | | | 9 740 761 | 4 546 604 | | |
Creditors | | | | | | 1 674 685 | 1 325 798 | 707 608 | 859 627 |
Current Tax For Period | | | | | | 100 493 | | | |
Deferred Tax Asset Debtors | | | | | | | 110 787 | 110 787 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 106 770 | 168 892 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 106 770 | 58 105 | | |
Deferred Tax Liabilities | | | | | | 324 060 | 492 952 | | |
Depreciation Expense Property Plant Equipment | | | | | | 476 379 | 453 089 | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 10 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 201 507 | | |
Disposals Property Plant Equipment | | | | | | | 247 178 | | |
Dividends Paid | | | | | | 310 000 | 165 000 | | |
Dividends Paid Classified As Financing Activities | | | | | | 310 000 | 165 000 | | |
Dividends Paid On Shares | | | | | | 310 000 | 165 000 | | |
Finance Lease Liabilities Present Value Total | | | | | | 762 852 | 695 276 | 576 217 | 395 633 |
Finance Lease Payments Owing Minimum Gross | | | | | | 1 644 211 | 1 157 125 | | |
Finished Goods | | | | | | 80 900 | 26 994 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 8 400 | 39 650 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | 12 300 | 93 895 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -1 563 338 | -371 402 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 1 318 663 | 508 946 | | |
Gain Loss In Cash Flows From Change In Inventories | | | | | | 330 150 | -206 942 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -6 161 | 88 228 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 6 913 | -56 093 | | |
Government Grant Income | | | | | | 34 634 | 94 630 | | |
Gross Profit Loss | | | | | | 3 169 689 | 382 770 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 471 633 | 100 154 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 587 835 | -1 794 876 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -98 108 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 1 892 500 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 453 089 | 482 360 | 729 214 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 351 | 36 167 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 84 272 | 71 898 | | |
Interest Income On Bank Deposits | | | | | | | 52 | | |
Interest Paid Classified As Operating Activities | | | | | | 84 623 | 108 065 | | |
Interest Payable Similar Charges Finance Costs | | | | | | 84 623 | 108 065 | | |
Interest Received Classified As Operating Activities | | | | | | | 52 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 221 423 | 27 254 | | |
Net Cash Flows From Used In Investing Activities | | | | | | -805 508 | -1 685 173 | | |
Net Cash Flows From Used In Operating Activities | | | | | | 2 171 920 | -136 957 | | |
Net Cash Generated From Operations | | | | | | 2 728 176 | 71 210 | | |
Net Current Assets Liabilities | -300 163 | -250 006 | -241 107 | -121 325 | -3 668 | 4 152 073 | 2 514 867 | 2 277 471 | 2 224 554 |
Net Debt Funds | | | | | | -1 119 571 | 772 929 | | |
Net Deferred Tax Liability Asset | | | | | | 324 060 | 382 165 | | |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | | |
Operating Profit Loss | | | | | | 2 182 495 | -223 518 | | |
Other Creditors | | | | | | | 536 921 | 99 529 | 389 627 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | 1 089 982 | 733 446 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 96 403 | 111 652 |
Other Disposals Property Plant Equipment | | | | | | | | 164 025 | 416 950 |
Other Increase Decrease In Provisions | | | | | | | 168 892 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 52 | | |
Other Operating Income Format1 | | | | | | 39 812 | 108 484 | | |
Other Remaining Operating Income | | | | | | 5 178 | 13 854 | | |
Other Taxation Social Security Payable | | | | | | 207 426 | 32 091 | 39 750 | 52 086 |
Par Value Share | | | 1 | 1 | 1 | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -223 746 | 487 086 | | |
Pension Costs Defined Contribution Plan | | | | | | 36 979 | 20 088 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 193 210 | 20 973 | | |
Prepayments Accrued Income | | | | | | 342 158 | 268 256 | 243 406 | 252 696 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 273 043 | 584 710 | | |
Proceeds From Government Grants Classified As Financing Activities | | | | | | 34 634 | 94 630 | | |
Proceeds From Sales Property Plant Equipment | | | | | | 24 501 | 133 899 | | |
Production Average Number Employees | | | | | | 17 | 18 | | |
Profit Loss | | | | | | 1 890 609 | -389 636 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 2 097 872 | -331 531 | | |
Property Plant Equipment Gross Cost | | | | | | 5 282 372 | 6 854 265 | 7 539 012 | 10 236 415 |
Provisions | | | | | | 324 060 | 492 952 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 324 060 | 492 952 | 492 953 | 492 953 |
Purchase Property Plant Equipment | | | | | | 830 009 | 1 819 072 | | |
Revenue From Construction Contracts | | | | | | 12 910 450 | 4 929 374 | | |
Social Security Costs | | | | | | 132 644 | 124 733 | | |
Staff Costs Employee Benefits Expense | | | | | | 1 499 521 | 1 244 496 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 398 596 | -62 991 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -98 772 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -103 727 | -31 052 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 504 | -16 744 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 207 263 | 58 105 | | |
Total Assets Less Current Liabilities | 608 002 | 563 968 | 728 725 | 946 108 | 1 308 182 | 7 163 856 | 6 846 962 | 6 908 356 | 8 935 280 |
Total Operating Lease Payments | | | | | | 7 800 | 7 800 | | |
Trade Creditors Trade Payables | | | | | | 557 220 | 398 144 | 1 028 865 | 1 706 143 |
Trade Debtors Trade Receivables | | | | | | 463 603 | 465 579 | 645 730 | 1 780 409 |
Turnover Revenue | | | | | | 12 910 450 | 4 929 374 | | |
Wages Salaries | | | | | | 1 173 667 | 1 098 790 | | |
Work In Progress | | | | | | 880 400 | 1 141 248 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 156 231 | 885 | | |
Director Remuneration | | | | | | 28 800 | 29 070 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 185 031 | 29 955 | | |
Creditors Due After One Year | 134 140 | 75 769 | 159 896 | 219 023 | 93 713 | | | | |
Creditors Due Within One Year | 740 101 | 578 490 | 644 360 | 752 056 | 1 364 055 | | | | |
Fixed Assets | 908 165 | 813 974 | 969 832 | 1 067 433 | 1 311 850 | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | | | | |
Provisions For Liabilities Charges | 131 256 | 107 369 | 153 052 | 160 291 | 187 923 | | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 9 348 | 319 253 | 274 199 | 647 083 | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 674 220 | 1 683 568 | 1 937 721 | 2 049 923 | 2 481 307 | | | | |
Tangible Fixed Assets Depreciation | 766 055 | 869 594 | 967 889 | 982 490 | 1 169 457 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 103 539 | 122 035 | 147 373 | 191 550 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 23 740 | 132 772 | 4 583 | | | | |
Tangible Fixed Assets Disposals | | | 65 100 | 161 997 | 215 699 | | | | |