Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-06-30 | 2022-06-30 | 2023-06-30 | 2024-06-30 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 973 | 25 057 | 48 545 | 88 083 | 269 082 | 298 576 | 194 944 | 158 541 |
Current Assets | 2 973 | 25 057 | 49 504 | 92 090 | 269 993 | 301 044 | 359 593 | 504 510 |
Debtors | 1 000 | | 959 | 4 007 | 911 | 2 468 | 38 369 | 256 649 |
Net Assets Liabilities | | | 347 175 | 507 678 | 629 265 | 702 264 | 735 747 | 920 498 |
Other Debtors | | | 959 | | 911 | | 1 409 | 217 414 |
Property Plant Equipment | | | 50 530 | 181 117 | 157 949 | 197 540 | 178 060 | 259 196 |
Total Inventories | | | | | 17 000 | 17 000 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 750 | 5 750 | 5 601 | 5 902 | 6 742 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 2 033 | 21 546 | 35 444 | 42 098 | 34 843 | 58 379 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 150 100 | 46 830 | 64 526 | 133 265 | |
Administrative Expenses | | | | | 865 373 | 781 046 | 945 503 | |
Amounts Owed To Group Undertakings | | 577 | 577 | 577 | 577 | 577 | 577 | 577 |
Amounts Recoverable On Contracts | | | | | 636 612 | 1 473 842 | 1 108 686 | |
Average Number Employees During Period | | | 2 | 2 | 2 | 2 | 2 | 2 |
Bank Borrowings | | | | | 247 996 | 37 567 | 25 492 | |
Bank Borrowings Overdrafts | | | | | 45 138 | 37 567 | 25 492 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 15 346 | 108 219 | 97 770 | |
Cash Cash Equivalents | | | | 311 678 | 1 009 034 | 1 120 904 | 889 455 | |
Corporation Tax Payable | 86 | | 4 209 | | 6 374 | | 2 749 | |
Corporation Tax Recoverable | | | | 4 007 | | 2 468 | | |
Cost Sales | | | | | 15 232 321 | 16 045 926 | 16 729 871 | |
Creditors | 3 163 | 5 931 | 5 536 | 11 528 | 30 372 | 11 791 | 10 068 | 7 500 |
Current Tax For Period | | | | | 57 990 | -2 468 | 35 757 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 38 702 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 16 641 | -22 838 | 21 000 | |
Dividends Paid Classified As Financing Activities | | | -45 000 | -60 000 | -60 000 | -60 000 | -60 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | -60 000 | -60 000 | |
Equity Securities Held | | | | 5 000 | 5 000 | 5 000 | | |
Finance Lease Liabilities Present Value Total | | | | | 34 640 | 53 747 | 50 455 | |
Finance Lease Payments Owing Minimum Gross | | | | | 39 639 | 37 524 | 32 117 | |
Finished Goods Goods For Resale | | | | | 17 000 | 17 000 | 17 000 | |
Fixed Assets | 252 677 | 252 677 | 303 207 | 438 794 | 415 626 | 455 217 | 430 737 | 510 773 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | -457 365 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -8 120 | -1 795 | |
Future Finance Charges On Finance Leases | | | | | 3 668 | 2 423 | 874 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 19 505 | -4 648 | | |
Government Grant Income | | | | | 238 194 | 14 223 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -9 741 | 276 356 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -31 | -235 587 | -86 550 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 2 033 | 19 513 | 29 339 | 17 491 | 25 428 | 24 333 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 12 673 | 10 067 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 11 297 | 3 124 | | |
Interest Income On Bank Deposits | | | | | 2 637 | 1 196 | 1 453 | |
Interest Paid Classified As Operating Activities | | | | | -23 970 | -13 191 | -3 149 | |
Interest Payable Similar Charges Finance Costs | | | | | 23 970 | 13 191 | 3 149 | |
Interest Received Classified As Investing Activities | | | | | -2 837 | -1 406 | -1 468 | |
Investment Property | 251 577 | 251 577 | 251 577 | 251 577 | 251 577 | 251 577 | 251 577 | 251 577 |
Investment Property Fair Value Model | | | | | | | 251 577 | |
Investments | | | 1 100 | 6 100 | 6 100 | 6 100 | 1 100 | |
Investments Fixed Assets | 1 100 | 1 100 | 1 100 | 6 100 | 6 100 | 6 100 | 1 100 | |
Investments In Group Undertakings Participating Interests | | | | | | | 1 100 | |
Investments In Subsidiaries | | | 1 100 | 1 100 | 1 100 | 1 100 | 1 100 | |
Net Cash Generated From Operations | | | | | | -508 052 | 371 708 | |
Net Current Assets Liabilities | -190 | 19 126 | 43 968 | 80 562 | 239 621 | | 349 525 | 482 024 |
Net Finance Income Costs | | | | | 2 837 | 1 406 | 1 468 | |
Number Shares Issued Fully Paid | | 100 | 100 | | | | | |
Other Creditors | 3 163 | 750 | 750 | | | | 6 742 | 7 500 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 15 441 | 10 837 | 32 683 | 797 |
Other Disposals Property Plant Equipment | | | | | 56 100 | 35 000 | 160 000 | 6 129 |
Other Interest Receivable Similar Income Finance Income | | | | | 2 837 | 1 406 | 1 468 | |
Other Taxation Social Security Payable | 86 | 4 604 | 4 209 | | | | 2 749 | 5 108 |
Par Value Share | | 1 | 1 | | | | | |
Payments Received On Account | | | | | 218 342 | 41 031 | 279 858 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 10 000 | 10 000 | 82 000 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | | |
Prepayments Accrued Income | | | | | 450 | 14 519 | 5 576 | |
Profit Loss | | | 120 372 | 220 503 | 181 587 | 132 999 | 93 483 | |
Property Plant Equipment Gross Cost | | | 52 563 | 202 663 | 193 393 | 239 638 | 212 903 | 317 575 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 11 678 | | | 44 515 | 64 799 |
Social Security Costs | | | | | 274 550 | 213 843 | | |
Staff Costs Employee Benefits Expense | | | | | 10 000 | 10 000 | 82 000 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 11 678 | 25 982 | 42 206 | 44 515 | |
Tax Decrease From Utilisation Tax Losses | | | | | 4 101 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -235 587 | -86 550 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 222 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 999 | 1 284 | 2 822 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 2 428 | | -14 884 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 74 600 | -260 893 | -29 793 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 52 563 | | | | | 110 801 |
Total Assets Less Current Liabilities | 252 487 | 271 803 | 347 175 | 519 356 | 655 247 | | 780 262 | 992 797 |
Total Borrowings | | | | | 45 138 | 37 567 | 25 492 | |
Total Current Tax Expense Credit | | | | | 57 959 | -238 055 | -50 793 | |
Trade Creditors Trade Payables | | | | 3 800 | 17 820 | 3 069 921 | 2 165 671 | |
Trade Debtors Trade Receivables | 1 000 | | | | 1 537 058 | 1 650 587 | 36 960 | 89 320 |
Turnover Revenue | | | | | 16 554 113 | 16 756 173 | | |
Wages Salaries | | | | | 2 889 817 | 2 133 051 | 2 174 065 | |