Profit & Loss |
Date of Accounts |
2013-03-31 | 2014-03-31 | 2015-03-31 | 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 |
| | | | | | | | | | |
Net Worth | 48 117 | 90 038 | 204 573 | 266 268 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 15 066 | 43 717 | 80 821 | 52 888 | 704 820 | 216 526 | 69 081 | 323 513 |
Current Assets | 138 374 | 263 935 | 438 523 | 590 553 | 590 889 | 916 188 | 1 359 644 | 2 907 006 | 2 989 901 | 3 800 093 | 5 221 275 |
Debtors | 131 552 | 252 912 | 424 406 | 575 487 | 547 172 | 835 367 | 1 306 756 | 2 202 186 | 2 773 375 | 3 731 012 | 4 897 762 |
Net Assets Liabilities | | | | | 167 528 | 200 750 | 326 830 | 299 838 | 177 403 | 688 942 | 1 809 718 |
Other Debtors | | 54 237 | 145 404 | 516 473 | 519 251 | 509 096 | 1 002 064 | 1 540 382 | 1 207 676 | 1 826 668 | 169 745 |
Property Plant Equipment | | | | 227 323 | 196 219 | 157 830 | 144 732 | 125 169 | 94 385 | 65 032 | 112 456 |
Cash Bank In Hand | 6 822 | 11 023 | 14 117 | 15 066 | | | | | | | |
Intangible Fixed Assets | 860 | 480 | 240 | | | | | | | | |
Tangible Fixed Assets | 13 356 | 60 092 | 86 367 | 227 323 | | | | | | | |
Trade Debtors | | 141 103 | 204 132 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 5 | 5 | 5 | 5 | | | | | | | |
Profit Loss Account Reserve | 48 112 | 90 033 | 204 568 | 266 263 | | | | | | | |
Shareholder Funds | 48 117 | 90 038 | 204 573 | 266 268 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 15 054 |
Accrued Liabilities Deferred Income | | | | | | | | | | 77 635 | 245 977 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 99 515 | 144 518 | 177 756 | 211 184 | 244 809 | 275 593 | 304 946 | 339 079 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 81 557 |
Administrative Expenses | | 611 428 | 877 031 | | 1 421 138 | 1 788 056 | 2 021 568 | 2 470 783 | 3 110 739 | 3 600 725 | 4 813 323 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | | | | | 50 | 50 |
Amounts Owed To Group Undertakings | | | | | | | | | | 50 | |
Average Number Employees During Period | | | | | | | 100 | 166 | 238 | 296 | 385 |
Bank Borrowings | | | | | | | | | | 621 239 | 485 658 |
Bank Borrowings Overdrafts | | | | | | 350 514 | 278 670 | 763 993 | 621 847 | 474 553 | 333 226 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 216 526 | 69 081 | 323 513 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | -715 540 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | 268 149 | |
Cash Receipts From Sales Interests In Joint Ventures | | | | | | | | | | 50 | |
Corporation Tax Payable | | | | 36 412 | 45 963 | 19 600 | 48 237 | 117 032 | | | |
Corporation Tax Recoverable | | | | 8 562 | 8 562 | 14 935 | 76 293 | 105 137 | 494 059 | 88 054 | 700 995 |
Cost Sales | | 319 283 | 603 260 | | 836 445 | 770 668 | 1 660 406 | 3 505 780 | 5 735 656 | 7 322 928 | 10 790 876 |
Creditors | | | | 410 822 | 85 592 | 401 312 | 294 929 | 763 993 | 621 847 | 474 553 | 333 226 |
Current Tax For Period | | | | | | | | | -157 663 | | -330 186 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -2 661 | -2 389 | 16 782 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | 29 353 | 34 133 |
Dividends Paid | | | | | 100 000 | | | | 140 000 | 140 000 | 509 354 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -140 000 | -509 354 |
Dividends Paid On Shares Final | | | | | | | | | | | 509 354 |
Dividends Paid On Shares Interim | | | | | | | | | | 140 000 | |
Fixed Assets | 14 216 | 60 572 | 86 607 | 227 323 | | | | | 94 385 | 65 082 | 112 506 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 141 911 | 135 581 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 87 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | 7 476 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 894 176 | 768 235 | 642 295 | 516 355 | 430 310 | 339 289 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -413 650 | -466 629 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 137 371 | 1 269 349 |
Gross Profit Loss | | 721 664 | 1 090 540 | | 1 398 464 | 1 760 750 | 2 029 859 | 2 092 271 | 3 290 691 | 4 262 653 | |
Impairment Loss Reversal On Investments | | | | | | | | | 656 644 | 41 878 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 404 074 | 1 049 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 147 445 | -254 432 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -283 983 | 1 931 | -283 804 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 45 003 | 43 438 | 33 428 | 33 625 | 30 784 | 29 353 | 34 133 |
Interest Income On Bank Deposits | | | | | | | | | | | 3 813 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 3 813 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -25 494 | -36 304 |
Interest Payable Similar Charges Finance Costs | | | | | 27 735 | 20 514 | 46 339 | 41 547 | 33 342 | 25 494 | 36 304 |
Interest Received Classified As Investing Activities | | | | | | | | | | -13 070 | -16 406 |
Investments Fixed Assets | | | | | | | | | | 50 | 50 |
Investments In Group Undertakings Participating Interests | | | | | | | | | | 50 | |
Investments In Joint Ventures | | | | | | | | | | 50 | 50 |
Net Cash Generated From Operations | | | | | | | | | | -11 015 | -284 233 |
Net Current Assets Liabilities | 33 901 | 108 918 | 156 928 | 179 731 | 69 730 | 451 874 | 484 922 | 946 028 | 709 570 | 1 100 729 | 2 049 536 |
Net Finance Income Costs | | | | | | | | | | 13 070 | 16 406 |
Number Shares Issued Fully Paid | | | | | 5 | 5 | 5 | | | | |
Operating Profit Loss | | 110 236 | 213 509 | | 27 826 | 64 694 | 134 291 | 12 488 | 253 084 | 705 383 | |
Other Creditors | | 47 222 | 13 889 | 123 595 | 85 592 | 50 798 | 16 259 | 356 223 | 300 368 | 326 033 | 406 865 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 10 200 | | | | | |
Other Disposals Property Plant Equipment | | | | | | 16 503 | | | | | |
Other Interest Income | | | | | | | | | | 13 070 | 12 593 |
Other Interest Receivable Similar Income Finance Income | | | | | 5 859 | 3 455 | 5 659 | 5 978 | 10 160 | 13 070 | 16 406 |
Other Operating Income Format1 | | | | | 50 500 | 92 000 | 126 000 | 391 000 | 73 132 | 43 455 | -3 637 |
Other Taxation Social Security Payable | | | | 115 296 | 132 868 | 144 832 | 230 586 | 1 191 039 | 1 515 738 | 1 628 424 | 1 578 734 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 65 282 | 26 604 |
Prepayments Accrued Income | | | | | | | | | | 1 057 418 | 1 188 585 |
Profit Loss | | | | | 1 260 | 33 222 | 126 080 | -26 992 | 17 565 | 651 539 | 1 630 130 |
Profit Loss On Ordinary Activities Before Tax | | 100 636 | 209 047 | | 5 950 | 47 635 | 93 611 | -23 081 | -426 742 | 651 081 | 1 032 922 |
Property Plant Equipment Gross Cost | | | | 326 838 | 340 737 | 335 586 | 355 916 | 369 978 | 369 978 | 369 978 | 451 535 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 12 829 | 7 642 | 7 895 | 7 366 | 4 705 | 2 316 | 19 098 |
Purchase Property Plant Equipment | | | | | | | | | | | -81 557 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 8 921 868 | 12 586 915 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 123 705 | 206 584 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | -158 582 | -834 589 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -2 115 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 34 419 | 25 436 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 4 690 | 14 413 | -32 469 | 3 911 | -444 307 | -458 | -597 208 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 13 899 | 11 352 | 20 330 | 14 062 | | | |
Total Assets Less Current Liabilities | 48 117 | 169 490 | 243 535 | 407 054 | 265 949 | 609 704 | 629 654 | 1 071 197 | 803 955 | 1 165 811 | 2 162 042 |
Total Borrowings | | | | | | | | | | 474 553 | 333 226 |
Total Current Tax Expense Credit | | | | | | | | | -441 646 | 1 931 | -613 990 |
Trade Creditors Trade Payables | | | | 55 543 | 174 277 | 178 544 | 272 271 | 160 677 | 322 922 | 598 171 | 787 681 |
Trade Debtors Trade Receivables | | | | 50 452 | 19 359 | 311 336 | 228 399 | 556 667 | 1 071 640 | 1 816 290 | 2 838 437 |
Turnover Revenue | | | | | 2 234 909 | 2 531 418 | 3 690 265 | 5 598 051 | 9 026 347 | 11 585 581 | |
Wages Salaries | | | | | | | | | | 8 497 971 | 12 336 086 |
Director Remuneration | | | | | | | | | | 113 557 | 130 967 |
Director Remuneration Benefits Excluding Payments To Third Parties | | 18 314 | 18 533 | | | | | | | | |
Accruals Deferred Income Within One Year | | 4 796 | 22 534 | | | | | | | | |
Amortisation Intangible Assets Expense | | 380 | 240 | | | | | | | | |
Corporation Tax Due Within One Year | | 14 697 | 45 757 | | | | | | | | |
Corporation Tax Recoverable Current Asset | | 8 562 | 8 562 | | | | | | | | |
Creditors Due After One Year | | 67 434 | 21 689 | 123 595 | | | | | | | |
Creditors Due Within One Year | 104 473 | 155 017 | 281 595 | 410 822 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 12 400 | 20 635 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 12 018 | 17 273 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 6 610 | 6 990 | 7 230 | 7 470 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 380 | 240 | 240 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 7 470 | 7 470 | 7 470 | 7 470 | | | | | | | |
Interest Payable Similar Charges | | 9 685 | 7 793 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | 85 | 55 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | | 90 038 | 204 573 | | | | | | | | |
Number Shares Allotted | | 5 | 5 | 5 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 20 212 | 7 800 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 12 412 | 12 412 | | | | | | | | |
Other Creditors Due Within One Year | | 34 907 | 41 837 | | | | | | | | |
Other Interest Receivable | | | 3 276 | | | | | | | | |
Other Interest Receivable Similar Income | | 85 | 3 331 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | -49 505 | -53 950 | | | | | | | | |
Other Taxation Social Security Within One Year | | 67 102 | 91 320 | | | | | | | | |
Prepayments Accrued Income Current Asset | | 49 010 | 66 308 | | | | | | | | |
Profit Loss For Period | | 73 921 | 158 035 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 5 255 | | | | | | | | |
Provisions For Liabilities Charges | | 12 018 | 17 273 | 17 191 | | | | | | | |
Share Capital Allotted Called Up Paid | 5 | 5 | 5 | 5 | | | | | | | |
Tangible Fixed Assets Additions | | | 46 910 | 188 665 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 91 263 | 138 173 | 326 838 | | | | | | | |
Tangible Fixed Assets Depreciation | | 31 171 | 51 806 | 99 515 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | -3 787 | 20 635 | 47 709 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 26 715 | 51 012 | | | | | | | | |
Total Dividend Payment | | | 43 500 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | 14 697 | 45 757 | | | | | | | | |
Trade Creditors Within One Year | | 21 103 | 67 735 | | | | | | | | |
Turnover Gross Operating Revenue | | 1 040 947 | 1 693 800 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 14 697 | 45 757 | | | | | | | | |