Profit & Loss |
Date of Accounts |
2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 | 2023-06-30 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 899 926 | 181 236 | 1 118 429 | 1 415 562 | 2 849 864 |
Current Assets | 15 034 238 | 12 174 902 | 16 011 399 | 21 944 051 | 31 243 639 |
Debtors | 14 110 837 | 11 962 118 | 14 846 370 | 20 483 830 | 28 358 830 |
Net Assets Liabilities | 33 435 992 | 35 713 527 | 37 461 151 | 47 123 058 | 58 131 880 |
Other Debtors | 7 574 529 | 8 597 377 | 10 915 981 | | |
Property Plant Equipment | 69 652 437 | 70 118 845 | 68 683 017 | 69 586 554 | 70 820 954 |
Total Inventories | 23 475 | 31 548 | 46 600 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 636 371 | 195 078 | 222 766 | 185 474 | 1 108 034 |
Accumulated Amortisation Impairment Intangible Assets | | 23 580 | 24 868 | 25 760 | |
Accumulated Depreciation Impairment Property Plant Equipment | 25 430 119 | 20 905 179 | 19 497 180 | 17 650 699 | 16 980 495 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 8 319 964 | 3 904 691 | | 4 434 314 |
Administration Support Average Number Employees | 14 | 14 | | | |
Administrative Expenses | | 5 761 597 | 3 166 083 | 3 983 953 | 4 165 116 |
Amounts Owed To Group Undertakings | 14 118 621 | 9 757 817 | 10 266 964 | 2 751 088 | 3 036 017 |
Amounts Recoverable On Contracts | | 57 120 | 124 956 | 277 940 | 329 150 |
Average Number Employees During Period | 44 | 43 | 34 | 53 | 39 |
Balances Amounts Owed By Related Parties | 7 574 530 | 7 564 858 | | | |
Balances Amounts Owed To Related Parties | 66 000 | 3 420 612 | | | |
Bank Borrowings Overdrafts | 1 197 344 | 2 348 818 | 3 855 004 | 4 096 181 | 6 089 253 |
Bank Overdrafts | 1 594 201 | 1 917 816 | 77 639 | 713 349 | 3 248 748 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 38 386 402 | | | |
Cash Cash Equivalents | -2 820 483 | -2 070 379 | -2 554 390 | -2 592 560 | -3 186 949 |
Corporation Tax Payable | | | | 578 911 | 2 506 992 |
Corporation Tax Recoverable | 117 178 | 153 085 | 70 351 | | |
Cost Sales | | 8 410 369 | 6 222 854 | 7 665 211 | 8 831 382 |
Creditors | 20 044 119 | 14 325 829 | 13 337 860 | 8 026 862 | 3 935 797 |
Current Tax For Period | | 242 217 | | 890 954 | 1 616 038 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 1 119 345 | 19 975 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 22 780 | | 100 452 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 800 070 | 1 900 214 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 339 389 | 1 063 314 | 2 882 226 | 1 691 674 |
Distribution Costs | | 134 249 | 56 370 | 2 869 | 118 762 |
Equity Securities Held | 282 000 | 282 000 | 282 000 | 282 000 | 282 000 |
Finance Lease Liabilities Present Value Total | 8 820 525 | 9 728 125 | 7 904 086 | 5 547 669 | 4 235 727 |
Finance Lease Payments Owing Minimum Gross | 7 115 137 | 6 425 584 | 5 837 235 | 5 372 727 | 5 541 622 |
Finished Goods Goods For Resale | 23 475 | 31 548 | 46 600 | 44 659 | 34 945 |
Fixed Assets | 70 092 239 | 70 558 647 | 69 122 819 | 70 026 356 | 71 260 756 |
Further Item Creditors Component Total Creditors | 10 026 250 | 6 259 909 | 9 191 675 | 2 780 252 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 100 452 | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | -1 034 151 | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | -179 825 | 707 550 | 565 550 | 1 715 192 |
Further Item Tax Increase Decrease Component Adjusting Items | | 800 070 | 1 900 214 | -90 793 | -1 083 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -7 267 | 106 | 7 355 | 111 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 1 155 220 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 288 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | 4 400 | 72 543 | | | |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 849 669 | | |
Intangible Assets | | 2 180 | 892 | | |
Intangible Assets Gross Cost | | 25 760 | | 25 760 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 83 771 | 125 167 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 782 400 | 1 056 458 | | |
Interest Payable Similar Charges Finance Costs | | 2 303 222 | 1 509 776 | 1 368 828 | 1 327 769 |
Investments | 439 802 | 439 802 | 439 802 | 439 802 | 439 802 |
Investments Fixed Assets | 439 802 | 439 802 | 439 802 | 439 802 | 439 802 |
Investments In Subsidiaries | 157 802 | 157 802 | 157 802 | 157 802 | 157 802 |
Net Current Assets Liabilities | -11 865 286 | -13 187 229 | | | |
Net Deferred Tax Liability Asset | 4 386 842 | 5 542 062 | | | |
Net Finance Income Costs | | 163 412 | | | |
Number Shares Issued Fully Paid | | 1 240 | | | |
Other Creditors | 203 757 | 4 120 422 | 8 468 727 | | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 257 824 | 398 455 | | | |
Other Departments Average Number Employees | 8 | 8 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 597 483 | 2 257 668 | | 670 204 |
Other Disposals Property Plant Equipment | | 12 378 496 | 6 748 518 | | 3 870 118 |
Other Interest Receivable Similar Income Finance Income | | 163 412 | | | |
Other Provisions Balance Sheet Subtotal | | 360 000 | | | |
Other Remaining Borrowings | 1 197 344 | 8 552 656 | 7 244 766 | 6 467 270 | 5 842 191 |
Par Value Share | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 66 824 | 78 520 | 80 778 | 66 244 | 70 396 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | |
Prepayments Accrued Income | 233 284 | 376 602 | 1 005 409 | 596 465 | 1 106 342 |
Production Average Number Employees | 22 | 21 | | | |
Profit Loss | 4 334 807 | 3 707 535 | 1 747 624 | 5 176 793 | 11 008 822 |
Property Plant Equipment Gross Cost | 95 082 556 | 91 024 024 | 88 180 197 | 87 237 253 | 87 801 449 |
Provisions | 360 000 | 360 000 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 4 746 842 | 5 902 062 | | | |
Social Security Costs | 182 771 | 171 761 | 131 607 | | |
Staff Costs Employee Benefits Expense | 2 138 895 | 2 045 179 | 1 534 190 | 1 568 244 | 1 732 800 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 5 542 062 | 7 826 517 | 10 615 967 | 12 114 419 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 86 458 | 230 516 | 1 163 742 | 7 267 |
Tax Increase Decrease From Effect Foreign Tax Rates | | 3 802 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 1 491 588 | 2 963 634 | 4 055 054 | 3 444 772 |
Total Assets Less Current Liabilities | 58 226 953 | 57 371 418 | | | |
Total Borrowings | | 2 348 818 | 3 855 004 | 4 096 181 | 6 089 253 |
Total Current Tax Expense Credit | | 352 129 | 106 | 898 309 | 1 616 149 |
Total Deferred Tax Expense Credit | | 1 139 459 | 2 963 528 | 2 982 678 | 1 691 674 |
Trade Creditors Trade Payables | 2 973 613 | 3 244 035 | 1 253 501 | 2 885 115 | 2 663 064 |
Trade Debtors Trade Receivables | 6 185 846 | 2 988 139 | 3 197 968 | 4 189 207 | 6 628 649 |
Turnover Revenue | | 21 046 122 | 14 245 450 | | |
Wages Salaries | 1 889 300 | 1 794 898 | 1 321 805 | 1 364 207 | 1 509 869 |