Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 646 726 | 539 949 | 557 279 | 798 573 | 1 158 683 | 653 577 | 1 395 249 | 845 777 |
Current Assets | 8 633 777 | 9 994 424 | 10 767 046 | 12 178 803 | 9 940 881 | 9 659 203 | 12 715 514 | 14 070 231 |
Debtors | 7 987 051 | 9 454 475 | 10 209 767 | 11 380 230 | 8 782 198 | 9 005 626 | 11 320 265 | 13 224 454 |
Net Assets Liabilities | 7 363 922 | 8 054 920 | 7 349 783 | 3 410 656 | 1 573 330 | 563 582 | 1 682 167 | 7 949 869 |
Other Debtors | 85 693 | 111 417 | 140 944 | 53 269 | 298 116 | 197 656 | 383 484 | 217 241 |
Property Plant Equipment | 5 067 306 | 4 998 226 | 10 348 982 | 6 700 381 | 2 886 373 | 1 645 894 | 638 664 | 565 606 |
|
Other Financial Data |
Audit Fees Expenses | 25 500 | 17 500 | 18 085 | 13 900 | 35 900 | 20 000 | 33 050 | 32 630 |
Accrued Liabilities Deferred Income | 143 078 | 209 937 | 256 147 | 137 170 | 152 758 | 148 000 | 76 500 | 522 441 |
Accumulated Amortisation Impairment Intangible Assets | 1 875 000 | 2 025 000 | 3 000 000 | 3 000 000 | | 3 000 000 | 3 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 656 990 | 3 247 015 | 4 172 199 | 5 033 554 | 3 886 297 | 3 197 310 | 2 189 766 | 1 646 070 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 9 222 | 131 640 |
Administrative Expenses | 5 747 683 | 6 496 804 | 2 699 051 | 5 519 938 | 4 433 894 | 3 192 730 | 3 467 023 | 4 914 496 |
Amounts Owed By Group Undertakings | 625 293 | 1 003 144 | 991 260 | 165 185 | 307 317 | 194 715 | 252 980 | 328 051 |
Amounts Owed To Group Undertakings | 245 352 | 311 662 | 86 909 | 480 000 | 377 912 | 240 000 | 120 000 | |
Amounts Recoverable On Contracts | 6 944 998 | 7 844 683 | 1 710 290 | 2 553 626 | 1 421 007 | 1 494 797 | 993 519 | 1 103 280 |
Average Number Employees During Period | 43 | 46 | 166 | 229 | 243 | 196 | 201 | 200 |
Comprehensive Income Expense | 766 532 | 940 998 | 319 863 | 60 873 | -1 837 326 | -223 145 | 1 118 585 | |
Corporation Tax Payable | 155 669 | 203 643 | | 90 839 | | | 273 719 | 908 702 |
Corporation Tax Recoverable | | 155 669 | 33 289 | | 147 893 | 240 625 | | |
Cost Sales | 10 032 689 | 10 088 409 | 13 623 226 | 26 735 971 | 18 209 647 | 16 380 809 | 19 540 261 | 18 707 335 |
Creditors | 2 922 900 | 2 307 340 | 6 466 352 | 3 548 796 | 2 003 765 | 936 983 | 352 086 | 140 369 |
Current Tax For Period | 155 669 | 281 477 | | 124 128 | | 3 | 273 719 | 1 499 702 |
Deferred Income | | | | | | | | 11 370 |
Deferred Tax Asset Debtors | | | | 136 177 | 326 733 | 567 078 | 657 100 | 538 700 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -23 050 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -240 345 | -90 022 | 118 400 |
Dividend Income From Group Undertakings | | | | | | | 70 962 | 150 944 |
Finance Lease Liabilities Present Value Total | 2 922 900 | 2 282 075 | 6 342 625 | 2 775 186 | 1 016 756 | 266 048 | 9 426 | 70 482 |
Finance Lease Payments Owing Minimum Gross | | | | | | 1 007 948 | 277 397 | 107 572 |
Fixed Assets | 6 240 524 | 6 021 444 | 10 397 200 | 6 748 599 | 2 922 537 | 1 682 058 | 674 828 | 601 770 |
Further Item Interest Expense Component Total Interest Expense | 4 715 | 2 142 | 13 | 18 835 | 40 463 | 5 980 | 5 668 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 116 391 | -44 637 | -1 153 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 384 673 | 361 197 | 370 813 | 53 835 | 166 392 | 92 191 | 238 351 | 335 124 |
Gain Loss On Disposals Property Plant Equipment | -197 004 | -112 010 | 27 114 | 80 840 | 70 387 | | 119 755 | |
Government Grant Income | | | | | 652 972 | 477 371 | 28 509 | |
Gross Profit Loss | 6 744 710 | 7 365 655 | 3 015 209 | 5 757 736 | 1 248 361 | 2 222 648 | 4 656 056 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -21 139 | -155 669 | -2 143 | | | -18 983 | 2 062 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 320 630 | | 3 741 155 | 1 458 104 | | 473 590 | 74 431 |
Intangible Assets Gross Cost | 3 000 000 | | 3 000 000 | 3 000 000 | | 3 000 000 | 3 000 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 110 588 | 97 583 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 223 227 | 231 783 | 206 560 | 979 128 | 169 136 | 113 233 | 42 621 | |
Interest Income On Bank Deposits | | | | | | 17 | 288 | 5 436 |
Interest Paid To Group Undertakings | | | | | | | 138 000 | |
Interest Payable Similar Charges Finance Costs | 231 235 | 248 598 | 220 894 | 1 059 231 | 210 631 | 229 801 | 283 872 | 131 768 |
Investments Fixed Assets | 48 218 | 48 218 | 48 218 | 48 218 | 36 164 | 36 164 | 36 164 | 36 164 |
Investments In Subsidiaries | | | | | | 36 164 | 36 164 | 36 164 |
Net Assets Liabilities Subsidiaries | -165 161 | -86 461 | -187 978 | -122 087 | -105 768 | | 279 078 | |
Net Current Assets Liabilities | 4 111 298 | 4 340 816 | 3 465 185 | 210 853 | 654 558 | -181 493 | 1 359 425 | 7 488 468 |
Net Finance Income Costs | | | | | | 17 | 71 250 | 156 380 |
Operating Profit Loss | 1 135 056 | 1 099 977 | 533 453 | 696 600 | -2 264 205 | -252 686 | 1 516 966 | |
Other Creditors | 273 873 | 449 700 | 143 841 | 554 887 | 715 446 | 900 541 | 1 166 122 | 520 989 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 1 481 134 | 618 127 |
Other Disposals Property Plant Equipment | | | | | | | 2 023 996 | 748 394 |
Other Interest Receivable Similar Income Finance Income | 241 | 427 | 1 411 | 1 205 | 1 399 | 17 | 71 250 | 156 380 |
Other Operating Income Format1 | 138 029 | 231 126 | 217 295 | 458 802 | 921 328 | 717 396 | 327 933 | 272 577 |
Other Remaining Borrowings | | 25 265 | 123 727 | 293 610 | 414 953 | 1 674 300 | 1 248 005 | 1 308 519 |
Other Taxation Social Security Payable | 29 725 | 28 993 | 99 794 | 127 411 | 194 144 | 1 604 624 | 1 311 069 | 495 084 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 99 873 | 157 979 | 122 205 | 113 148 | 97 318 | 91 496 | 104 197 | 573 528 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 75 | | 75 | 75 |
Prepayments Accrued Income | 157 500 | 85 041 | 75 334 | 688 620 | 1 046 259 | 1 139 050 | 1 144 284 | 3 746 315 |
Profit Loss | 766 532 | 940 998 | 319 863 | 60 873 | -1 837 326 | -223 145 | 1 118 585 | 6 267 702 |
Profit Loss On Ordinary Activities Before Tax | 904 062 | 1 001 806 | 363 970 | 2 574 | -2 267 558 | -482 470 | 1 304 344 | 7 885 804 |
Profit Loss Subsidiaries | 99 813 | 71 300 | 151 517 | 298 109 | 258 183 | | 180 688 | |
Property Plant Equipment Gross Cost | 7 724 296 | 8 245 241 | 14 521 181 | 11 733 935 | 6 772 670 | 4 843 204 | 2 828 430 | 2 211 676 |
Social Security Costs | 29 192 | 23 015 | 292 962 | 614 270 | 405 008 | 362 001 | 423 937 | |
Staff Costs Employee Benefits Expense | 1 167 639 | 1 269 917 | 4 308 647 | 8 189 504 | 5 881 826 | 4 997 549 | 5 523 416 | 6 583 742 |
Tax Decrease From Utilisation Tax Losses | | | | | | 57 894 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 30 000 | 9 500 | 69 160 | 39 117 | 28 526 | 13 483 | 31 012 |
Tax Expense Credit Applicable Tax Rate | 180 812 | 200 361 | 69 154 | 489 | -430 836 | -91 669 | 247 825 | 1 615 013 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -90 976 | -40 055 | | | | | | -34 063 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 21 427 | 24 839 | 25 200 | 31 703 | 11 003 | 61 702 | 5 411 | 15 231 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 137 530 | 60 808 | 44 107 | -58 299 | -430 232 | -259 325 | 185 759 | 1 618 102 |
Total Assets Less Current Liabilities | 10 351 822 | 10 362 260 | 13 862 385 | 6 959 452 | 3 577 095 | 1 500 565 | 2 034 253 | 8 090 238 |
Total Borrowings | | | 10 526 991 | 7 067 556 | 4 128 965 | 282 935 | 146 160 | 58 997 |
Total Current Tax Expense Credit | 134 530 | 125 808 | -2 143 | 124 128 | -239 676 | -18 980 | 275 781 | 1 499 702 |
Total Operating Lease Payments | 6 386 | 7 566 | 7 499 | 5 989 | 5 538 | | 196 297 | |
Trade Creditors Trade Payables | 1 756 032 | 2 034 593 | 2 190 656 | 3 266 485 | 2 730 654 | 3 029 270 | 3 868 463 | 2 847 455 |
Trade Debtors Trade Receivables | 173 567 | 254 521 | 6 499 347 | 7 783 353 | 5 234 873 | 5 171 705 | 7 888 898 | 7 290 867 |
Turnover Revenue | 16 777 399 | 17 454 064 | 16 638 435 | 32 493 707 | 19 458 008 | 18 603 457 | 24 196 317 | |
Wages Salaries | 1 038 574 | 1 088 923 | 3 893 480 | 7 462 086 | 5 379 500 | 4 544 052 | 4 995 282 | 5 514 322 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 9 809 | 10 069 | |
Director Remuneration | 237 324 | 183 000 | 254 071 | 437 128 | 470 473 | 480 900 | 495 773 | 574 061 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 490 709 | 505 842 | 1 049 888 |
Fees For Non-audit Services | 8 465 | 700 | 17 875 | 47 842 | 35 460 | | | |
Company Contributions To Money Purchase Plans Directors | 22 437 | 16 740 | 55 741 | 12 273 | 9 876 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 4 | 4 | 4 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -65 000 | | -182 427 | | | | |
Amortisation Expense Intangible Assets | 150 000 | 150 000 | | | | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | | | |
Bank Borrowings Overdrafts | | | 89 188 | 135 354 | 62 865 | | | |
Bank Overdrafts | | | 89 188 | 135 354 | 62 865 | | | |
Deferred Tax Assets | | | | 136 177 | 25 652 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 1 896 | | | | | | | |
Deferred Tax Liabilities | | | 46 250 | | | | | |
Depreciation Expense Property Plant Equipment | 74 728 | 89 347 | 240 218 | 932 634 | 215 587 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 730 605 | | 2 879 800 | 2 605 361 | | | |
Disposals Property Plant Equipment | | 1 268 145 | | 7 146 437 | 5 231 052 | | | |
Dividends Paid | | 250 000 | 50 000 | 4 000 000 | | | | |
Dividends Paid On Shares | | | 50 000 | 4 000 000 | | | | |
Dividends Paid On Shares Interim | | 250 000 | 50 000 | 2 000 000 | | | | |
Income From Shares In Group Undertakings | | 150 000 | 50 000 | 364 000 | 205 879 | | | |
Increase Decrease In Property Plant Equipment | | 1 637 965 | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 150 000 | | | | | | |
Intangible Assets | 1 125 000 | 975 000 | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | 3 240 | 8 218 | 6 233 | 11 054 | | | | |
Interest Expense On Bank Overdrafts | 53 | 38 | 30 | 1 484 | 87 | | | |
Investments In Group Undertakings | 48 218 | 48 218 | 48 218 | 48 218 | 36 164 | | | |
Key Management Personnel Compensation Total | | | 407 175 | 494 686 | 512 909 | | | |
Number Shares Issued Fully Paid | | 1 218 259 | | 1 218 259 | 1 218 259 | | | |
Other Deferred Tax Expense Credit | 3 000 | -65 000 | 46 250 | -182 427 | -190 556 | | | |
Par Value Share | | 1 | | 1 | 1 | | | |
Provisions | 65 000 | | 46 250 | -136 177 | -326 733 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 65 000 | | 46 250 | | | | | |
Recoverable Value-added Tax | | | 759 303 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 45 510 | 61 332 | -7 642 | | 34 703 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 789 090 | | 4 359 191 | 269 787 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | -190 556 | | | |
Further Item Operating Income Component Total Other Operating Income | | | | 342 064 | 197 265 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | 158 469 | 88 147 | | | |