Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 131 862 | 1 979 245 | 3 075 703 | 3 288 062 | 3 974 763 | 3 421 593 | 4 983 866 | 2 773 278 |
Current Assets | 2 996 526 | 3 290 765 | 3 805 855 | 4 298 312 | 4 968 910 | 4 757 288 | 6 416 575 | 4 286 270 |
Debtors | 433 244 | 537 500 | 473 720 | 738 194 | 499 123 | 744 319 | 836 320 | 922 792 |
Net Assets Liabilities | 2 664 149 | 3 234 581 | 3 806 768 | 4 236 337 | 4 914 622 | 4 724 460 | 3 537 215 | 4 111 236 |
Other Debtors | 1 100 | 61 353 | 20 363 | 19 128 | 17 640 | 17 708 | 16 928 | 15 490 |
Property Plant Equipment | 810 881 | 779 021 | 754 770 | 709 670 | 719 140 | 730 097 | 741 854 | |
|
Other Financial Data |
Dividend Recommended By Directors | | | | | | | 2 162 850 | 400 000 |
Accrued Liabilities Deferred Income | 408 058 | 326 857 | 353 015 | 421 381 | 463 692 | 498 643 | 1 096 651 | 705 464 |
Accumulated Depreciation Impairment Property Plant Equipment | 372 853 | 413 720 | 502 991 | 516 599 | 593 077 | 650 155 | 738 952 | 518 346 |
Administrative Expenses | | | | | | 2 570 123 | 3 033 289 | 3 637 395 |
Amounts Owed To Group Undertakings | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | 42 | 43 | 52 | 58 | 68 | 76 | 79 |
Cash Cash Equivalents Cash Flow Value | | | | | | 3 421 593 | 4 983 866 | |
Comprehensive Income Expense | | | | | | 1 009 838 | 975 605 | 974 021 |
Corporation Tax Payable | 35 680 | 29 314 | 31 535 | | 2 882 | 93 092 | 65 798 | 72 142 |
Cost Sales | | | | | | 236 237 | 354 784 | 648 581 |
Creditors | 42 601 | 18 258 | 725 154 | 742 060 | 739 015 | 721 949 | 3 577 775 | 1 128 113 |
Current Asset Investments | 431 420 | 774 020 | 256 432 | 272 056 | 495 024 | 591 376 | 596 389 | 590 200 |
Current Tax For Period | | | | | | 93 092 | 65 798 | 62 470 |
Depreciation Amortisation Expense | | | | | | 92 863 | 94 030 | 126 087 |
Depreciation Expense Property Plant Equipment | | | | | | 92 863 | 94 030 | 126 087 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 42 487 | 1 752 | 75 806 | 2 163 | 35 785 | 5 233 | 346 693 |
Disposals Property Plant Equipment | | 42 487 | 1 808 | 86 188 | 2 280 | 43 286 | 5 234 | 292 223 |
Dividends Paid | | 10 000 | | | | 1 200 000 | 2 162 850 | 400 000 |
Dividends Paid Classified As Financing Activities | | | | | | -1 200 000 | -162 850 | -2 400 000 |
Dividends Paid On Shares Interim | | | | | | 1 200 000 | 2 162 850 | 400 000 |
Finance Lease Liabilities Present Value Total | 42 601 | 18 258 | 18 258 | | | | | |
Fixed Assets | 811 881 | 780 031 | 755 780 | 710 680 | 720 150 | 731 107 | 742 864 | 1 094 835 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 5 500 | 5 500 | 6 500 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -7 219 | 2 987 | 1 963 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -81 213 | 903 640 | -449 600 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -245 196 | -92 001 | -86 472 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 3 999 | | 1 442 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 3 999 | | 1 442 |
Gross Profit Loss | | | | | | 3 512 972 | 4 068 521 | 4 699 522 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -2 882 | -93 092 | -56 126 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -553 170 | 1 562 273 | -2 210 588 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -9 673 |
Increase Decrease In Property Plant Equipment | | | 52 933 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 83 354 | 91 023 | 89 414 | 78 641 | 92 863 | 94 030 | 10 586 |
Investments Fixed Assets | 1 000 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 |
Net Cash Flows From Used In Financing Activities | | | | | | 1 226 063 | 183 370 | 2 406 405 |
Net Cash Flows From Used In Investing Activities | | | | | | 190 096 | 109 882 | 457 033 |
Net Cash Flows From Used In Operating Activities | | | | | | -862 989 | -1 855 525 | -652 850 |
Net Cash Generated From Operations | | | | | | -865 871 | -1 948 617 | -708 976 |
Net Current Assets Liabilities | 1 927 222 | 2 501 981 | 3 080 701 | 3 556 252 | 4 229 895 | 4 035 339 | 2 838 800 | 3 158 157 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -6 077 | -918 | -13 394 |
Number Shares Issued But Not Fully Paid | | | | | | | 2 500 | 2 500 |
Number Shares Issued Fully Paid | | 5 000 | 5 000 | | | | 5 000 | 40 270 |
Operating Profit Loss | | | | | | 1 103 416 | 1 042 948 | 1 120 403 |
Other Creditors | 5 465 | | | | | 1 000 | 1 000 | 1 000 |
Other Current Asset Investments Balance Sheet Subtotal | 431 420 | 774 020 | 256 432 | | | | | |
Other Deferred Tax Expense Credit | | | | | | 6 563 | 2 463 | 97 306 |
Other Interest Receivable Similar Income Finance Income | | | | | | 6 077 | 918 | 13 394 |
Other Investments Other Than Loans | 1 000 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 | 1 010 |
Other Operating Income Format1 | | | | | | 160 567 | 7 716 | 58 276 |
Other Taxation Social Security Payable | | | 33 169 | 37 789 | | | 71 358 | 73 757 |
Par Value Share | | 1 | 1 | | | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 97 993 | 107 095 | 120 872 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 |
Prepayments Accrued Income | 62 513 | 86 017 | 80 643 | 74 848 | 89 238 | 89 457 | 88 820 | 137 826 |
Proceeds From Sales Property Plant Equipment | | | | | | -11 500 | -1 | -1 617 |
Profit Loss | | 580 432 | | | | 1 009 838 | 975 605 | 974 021 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 109 493 | 1 043 866 | 1 133 797 |
Property Plant Equipment Gross Cost | 1 183 734 | 1 192 741 | 1 257 761 | 1 226 269 | 1 312 217 | 1 380 252 | 1 480 806 | 95 853 |
Provisions | 32 353 | 29 173 | 29 713 | | | 41 986 | 44 449 | 141 756 |
Provisions For Liabilities Balance Sheet Subtotal | 32 353 | 29 173 | 29 713 | 30 595 | 35 423 | 41 986 | 44 449 | 141 756 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | 96 352 | 5 013 | -6 189 |
Purchase Property Plant Equipment | | | | | | -111 321 | -105 788 | -478 233 |
Social Security Costs | | | | | | 170 267 | 222 395 | 274 672 |
Staff Costs Employee Benefits Expense | | | | | | 2 130 529 | 2 575 175 | 3 034 198 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 274 |
Tax Expense Credit Applicable Tax Rate | | | | | | 210 804 | 198 335 | 215 421 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -3 944 | -7 091 | -66 805 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | -712 | 141 | 213 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 99 655 | 68 261 | 159 776 |
Total Additions Including From Business Combinations Property Plant Equipment | | 51 494 | 66 828 | 54 696 | 88 228 | 111 321 | 105 788 | 478 233 |
Total Assets Less Current Liabilities | 2 739 103 | 3 282 012 | 3 836 481 | 4 266 932 | 4 950 045 | 4 766 446 | 3 581 664 | 4 252 992 |
Total Operating Lease Payments | | | | | | 12 996 | 12 996 | 12 996 |
Trade Creditors Trade Payables | 35 281 | 64 752 | 46 044 | 48 174 | 110 680 | 35 089 | 92 086 | 90 731 |
Trade Debtors Trade Receivables | 348 317 | 390 130 | 372 714 | 644 218 | 387 430 | 637 154 | 745 040 | 790 976 |
Turnover Revenue | | | | | | 3 749 209 | 4 423 305 | 235 246 |
Wages Salaries | | | | | | 1 862 269 | 2 245 685 | 2 638 654 |
Tax Decrease From Utilisation Tax Losses | | | | | | 4 583 | | |