Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 21 226 | 29 322 | 83 111 | 178 747 | 224 614 | 188 085 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 320 907 | 351 498 | 1 085 156 | 924 809 | 2 042 337 | 2 582 464 | 1 886 573 | 2 359 123 |
Current Assets | 182 490 | 115 465 | 232 990 | 396 638 | 449 446 | 405 663 | 495 466 | 1 501 612 | 1 451 690 | 4 976 045 | 3 616 593 | 3 798 771 | 4 202 888 |
Debtors | 131 256 | 59 511 | 87 539 | 124 089 | 173 367 | 84 756 | 143 968 | 416 456 | 526 881 | 2 933 708 | 1 034 129 | 1 912 198 | 1 843 765 |
Net Assets Liabilities | | | | | | 188 085 | 112 857 | 289 541 | 293 299 | 787 952 | 877 417 | 561 815 | 855 069 |
Other Debtors | | | | | | 9 821 | 4 352 | 67 389 | 69 162 | 62 754 | 49 489 | 155 155 | 135 036 |
Property Plant Equipment | | | | | | 29 027 | 39 342 | 58 905 | 77 732 | 63 409 | 149 531 | 185 449 | 188 119 |
Cash Bank In Hand | 51 234 | 55 954 | 145 451 | 272 549 | 276 079 | 320 907 | | | | | | | |
Tangible Fixed Assets | 6 615 | 15 142 | 18 949 | 35 596 | 31 736 | 29 027 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 21 226 | 29 322 | | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | 90 | | | | | | | |
Profit Loss Account Reserve | 21 126 | 29 222 | 83 011 | 178 647 | 224 514 | 187 985 | | | | | | | |
Shareholder Funds | 21 226 | 29 322 | 83 111 | 178 747 | 224 614 | 188 085 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 17 000 | 22 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 1 530 928 | 1 780 922 | 1 883 006 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 70 048 | 82 425 | 104 580 | 131 798 | 165 713 | 185 511 | 244 954 | 341 389 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 22 692 | 41 718 | 46 658 | 19 592 | 137 748 | 112 829 | 99 476 |
Administrative Expenses | | | | | | | | | | | 5 486 627 | 7 303 972 | 10 340 393 |
Average Number Employees During Period | | | | | | | | | 54 | 70 | 81 | 110 | 146 |
Bank Borrowings Overdrafts | | | | | | | 127 723 | 111 828 | 98 121 | 50 000 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 2 042 337 | 2 582 464 | 1 886 573 | 2 359 123 |
Corporation Tax Payable | | | | | | 75 258 | 65 334 | | | | 402 171 | 492 667 | 283 156 |
Cost Sales | | | | | | | | | | | 6 166 447 | 3 725 234 | 4 387 141 |
Creditors | | | | | | 240 800 | 414 477 | 111 828 | 98 121 | 50 000 | 2 860 296 | 3 387 205 | 3 488 938 |
Current Tax For Period | | | | | | | | | | | 402 171 | 492 667 | 629 137 |
Deferred Tax Asset Debtors | | | | | | | | | | | | | 12 500 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | | | | | -2 600 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | | 10 300 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 16 363 | 6 789 | -11 000 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 51 396 | 76 911 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 51 396 | 76 911 | 96 435 |
Dividends Paid | | | | | | | | | | | 270 616 | | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -1 650 616 | -2 385 000 | -2 051 298 |
Dividends Paid On Shares Final | | | | | | | | | | | 270 616 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 50 000 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 27 849 | -1 910 | -3 937 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 860 261 | 749 260 | 678 111 | 555 006 | 647 625 | 891 645 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -12 348 | -16 782 | -12 717 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 1 402 099 | -436 413 | -311 244 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -1 899 579 | 878 069 | -80 933 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -229 | | |
Gross Profit Loss | | | | | | | | | | | 7 673 140 | 9 870 692 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -357 078 | -400 261 | -838 648 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | 27 849 | -1 910 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 12 377 | 22 155 | 27 474 | 33 915 | 51 396 | 76 911 | 96 435 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 195 | | |
Interest Received Classified As Investing Activities | | | | | | | | | | | -146 | -224 | 954 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | -2 378 345 | -1 801 714 | -2 623 907 |
Net Cash Generated From Operations | | | | | | | | | | | -2 735 618 | -2 201 975 | -3 462 555 |
Net Current Assets Liabilities | 14 611 | 14 180 | 64 162 | 143 151 | 192 878 | 164 863 | 208 713 | 353 656 | 328 485 | 786 590 | 756 297 | 411 566 | 713 950 |
Net Finance Income Costs | | | | | | | | | | | 146 | 224 | -954 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | | -195 | | |
Operating Profit Loss | | | | | | | | | | | 2 186 513 | 2 566 720 | |
Other Creditors | | | | | | 24 872 | 37 908 | 625 198 | 588 883 | 2 626 996 | 153 465 | 126 124 | 95 689 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 256 | | 31 598 | 17 468 | |
Other Disposals Property Plant Equipment | | | | | | | | | 613 | | 31 828 | 17 468 | 371 |
Other Distributions To Owners Decrease Increase In Equity | | | | | | | | | | | 1 380 000 | 2 385 000 | 2 051 298 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 146 | 224 | -954 |
Other Taxation Social Security Payable | | | | | | 106 425 | 213 637 | 413 262 | 415 923 | 1 341 142 | 545 527 | 561 397 | 737 451 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 106 140 | 141 223 | 238 328 |
Prepayments Accrued Income | | | | | | | | | | | 46 490 | 70 863 | 131 860 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -371 |
Profit Loss | | | | | | | | | | | 1 740 081 | 2 069 398 | 2 344 552 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 2 186 464 | 2 566 944 | 2 972 989 |
Property Plant Equipment Gross Cost | | | | | | 99 075 | 121 767 | 163 485 | 209 530 | 229 122 | 335 042 | 430 403 | 529 508 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 5 805 | 7 475 | 11 192 | 14 798 | 12 047 | 28 411 | | |
Purchase Property Plant Equipment | | | | | | | | | | | -137 748 | -112 829 | -99 476 |
Social Security Costs | | | | | | | | | | | 469 638 | 551 269 | |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 4 713 116 | 6 076 439 | 8 657 496 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 28 411 | 35 200 | 47 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 415 428 | 487 719 | 609 463 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | | 10 300 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 4 686 | 16 892 | 16 726 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 446 383 | 497 546 | 628 437 |
Total Assets Less Current Liabilities | 21 226 | 29 322 | 83 111 | 178 747 | 224 614 | 193 890 | 248 055 | 412 561 | 406 217 | 849 999 | 905 828 | 597 015 | 902 069 |
Total Current Tax Expense Credit | | | | | | | | | | | 430 020 | 490 757 | 629 137 |
Total Deferred Tax Expense Credit | | | | | | | | | | | | 6 789 | -700 |
Total Operating Lease Payments | | | | | | | | | | | 143 179 | 155 864 | |
Trade Creditors Trade Payables | | | | | | 34 245 | 24 070 | 95 983 | 104 733 | 221 317 | 228 205 | 426 095 | 489 636 |
Trade Debtors Trade Receivables | | | | | | 74 935 | 139 617 | 349 067 | 457 718 | 2 870 954 | 984 640 | 1 686 180 | 1 564 369 |
Turnover Revenue | | | | | | | | | | | 13 839 587 | 13 595 926 | |
Wages Salaries | | | | | | | | | | | 4 137 338 | 5 383 947 | 7 522 679 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 27 810 | 13 208 | |
Director Remuneration | | | | | | | | | | | 541 592 | 440 641 | 757 451 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 569 402 | 453 849 | 811 647 |
Creditors Due Within One Year | | 101 285 | 168 828 | 253 487 | 256 568 | 240 800 | | | | | | | |
Number Shares Allotted | | | 10 | 10 | 10 | 40 | | | | | | | |
Par Value Share | | | 1 | 1 | 1 | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | | 10 | 10 | 10 | 10 | 40 | | | | | | | |
Tangible Fixed Assets Additions | | 16 750 | 21 119 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 11 807 | 28 557 | 49 676 | 85 119 | 98 179 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 192 | 13 415 | 30 727 | 49 523 | 66 443 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 17 312 | | | | | | | | | | |
Creditors Due Within One Year Total Current Liabilities | 167 879 | 101 285 | | | | | | | | | | | |
Fixed Assets | 6 615 | 15 142 | | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 8 223 | | | | | | | | | | | |
Advances Credits Directors | | | | | | 4 000 | | | | | | | |
Advances Credits Made In Period Directors | | | | | | 4 000 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | | 100 000 | | | | | | | |
Other Reserves | | | | | | 10 | | | | | | | |
Provisions For Liabilities Charges | | | | | | 5 805 | | | | | | | |