Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 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 |
Net Worth | 168 148 | 296 617 | 518 337 | 625 811 | 833 372 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 166 538 | 122 475 | 628 521 | 191 797 | 250 726 | | | | | | | |
Cash Bank On Hand | | | | | 250 726 | 1 740 961 | 936 211 | 190 578 | 1 826 808 | 2 811 987 | 1 537 253 | 4 135 727 |
Current Assets | 700 622 | 819 341 | 1 472 729 | 1 086 249 | 1 380 445 | 3 757 124 | 4 522 232 | 7 111 982 | 6 015 714 | 7 809 524 | 12 975 557 | 16 551 102 |
Debtors | 423 796 | 537 558 | 659 711 | 525 834 | 637 658 | 1 045 710 | 1 721 936 | 4 266 232 | 3 637 012 | 4 597 087 | 10 102 216 | 10 962 688 |
Net Assets Liabilities | | | | | 833 372 | 1 096 317 | 1 205 016 | 1 335 007 | -156 448 | 646 090 | 1 481 758 | 3 335 453 |
Net Assets Liabilities Including Pension Asset Liability | 168 148 | 296 617 | 518 337 | 629 372 | 833 372 | | | | | | | |
Other Debtors | | | | | 218 701 | 418 842 | 206 660 | 1 143 306 | 69 856 | 11 350 | 29 267 | 34 730 |
Property Plant Equipment | | | | | 405 597 | 401 874 | 372 355 | 321 862 | 322 679 | 306 953 | 292 763 | |
Stocks Inventory | 110 288 | 159 308 | 184 497 | 368 618 | 492 061 | | | | | | | |
Tangible Fixed Assets | 60 638 | 63 322 | 50 065 | 86 587 | 405 597 | | | | | | | |
Total Inventories | | | | | 492 061 | 970 457 | 1 864 085 | 2 655 172 | 551 894 | 400 450 | 1 336 088 | 1 452 687 |
|
Capital & Reserves |
Called Up Share Capital | 2 300 | 2 300 | 2 300 | 2 300 | 1 940 | | | | | | | |
Profit Loss Account Reserve | 105 348 | 233 817 | 455 537 | 563 011 | 770 572 | | | | | | | |
Shareholder Funds | 168 148 | 296 617 | 518 337 | 625 811 | 833 372 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 10 000 | 33 300 | 31 077 | 30 545 |
Director Remuneration | | | | | | | | | 42 263 | 99 338 | 212 508 | 176 400 |
Accounting Period Subsidiary | 2 011 | 2 012 | 2 013 | 2 014 | | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | | | | 1 465 098 | 1 939 596 | 3 355 871 | 3 623 986 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 158 443 | 161 332 | 234 906 | 215 967 | 224 304 | 275 427 | 308 824 | 44 026 |
Administrative Expenses | | | | | | | | | 3 472 525 | 4 431 805 | 4 628 263 | 5 034 819 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 | 20 |
Average Number Employees During Period | | | | | | 35 | 69 | 126 | 173 | 196 | 221 | 259 |
Bank Borrowings | | | | | | | | | 114 298 | 92 006 | 49 784 | |
Bank Borrowings Overdrafts | | | | | 214 170 | 193 918 | 169 715 | 134 738 | 115 740 | 92 006 | 49 784 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 1 826 808 | 2 811 987 | 1 537 253 | |
Comprehensive Income Expense | | | | | | | | | -2 359 356 | 800 202 | 835 668 | 1 853 695 |
Corporation Tax Payable | | | | | | | | | 14 052 | | 154 265 | 284 616 |
Cost Sales | | | | | | | | | 20 044 111 | 24 138 397 | 29 864 334 | 51 572 146 |
Creditors | | | | | 294 919 | 251 298 | 184 724 | 1 397 951 | 1 378 953 | 885 762 | 554 375 | 12 955 151 |
Creditors Due After One Year | 20 981 | 22 295 | 14 665 | 22 361 | 294 919 | | | | | | | |
Creditors Due Within One Year | 567 401 | 557 134 | 984 756 | 512 083 | 630 363 | | | | | | | |
Current Tax For Period | | | | | | | | | | 527 | 154 265 | 436 017 |
Depreciation Amortisation Expense | | | | | | | | | 61 785 | 62 838 | 48 379 | 38 231 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 57 878 | 62 838 | 48 379 | 38 231 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 63 863 | | 121 616 | | 11 715 | 14 982 | 17 946 |
Disposals Property Plant Equipment | | | | | | 66 863 | | 121 616 | | 34 882 | 14 982 | 17 946 |
Finance Lease Liabilities Present Value Total | | | | | 80 749 | 57 380 | 15 009 | 4 919 | | | | |
Fixed Assets | 60 739 | 63 423 | 50 166 | 86 587 | | | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 32 715 | 23 778 | | 165 618 | 212 718 | 218 065 | 100 188 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 458 058 | 1 480 016 | 4 484 468 | 1 629 915 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 707 667 | -960 075 | -5 583 576 | -860 472 |
Gross Profit Loss | | | | | | | | | 4 256 439 | 4 950 619 | 5 634 503 | 7 167 620 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -29 048 | -14 579 | 80 039 | -151 401 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 1 636 230 | 985 179 | -1 274 734 | 2 598 474 |
Increase Decrease In Property Plant Equipment | | | | | | 22 352 | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | 256 079 | -151 444 | 935 638 | 116 599 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 66 752 | 73 574 | 102 677 | | 62 838 | 48 379 | 4 893 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 5 717 | 3 429 | 4 173 | 3 909 |
Interest Paid Classified As Operating Activities | | | | | | | | | -5 717 | -3 610 | -4 173 | -3 909 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 5 717 | 3 610 | 4 173 | 3 909 |
Investments Fixed Assets | 101 | 101 | 101 | | | | | | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | | | -44 924 | | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 21 748 | 488 082 | 336 284 | 73 360 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | 42 490 | 42 326 | 34 189 | -3 268 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 700 468 | -1 515 587 | 904 261 | -2 668 566 |
Net Cash Generated From Operations | | | | | | | | | -1 735 233 | -1 533 776 | 980 127 | -2 823 876 |
Net Current Assets Liabilities | 133 221 | 262 207 | 487 973 | 572 168 | 750 082 | 970 048 | 1 946 859 | 2 422 353 | 899 826 | 1 224 899 | 1 757 096 | 3 595 951 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | -4 893 |
Number Shares Allotted | | 1 940 000 | 1 940 000 | 1 940 000 | 1 940 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 940 000 | 1 940 000 | 3 786 111 | | 3 815 311 | 3 815 311 | 3 815 311 |
Operating Profit Loss | | | | | | | | | 783 914 | 804 339 | 1 006 240 | 2 132 801 |
Other Creditors | | | | | 41 225 | 1 301 144 | 909 983 | 1 263 213 | | | | |
Other Deferred Tax Expense Credit | | | | | | | | | -11 257 | | 13 726 | -1 662 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 4 893 |
Other Taxation Social Security Payable | | | | | 147 588 | 328 227 | 421 837 | 451 383 | 213 302 | 299 013 | 793 916 | 594 459 |
Par Value Share | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | | 0 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 261 339 | 283 559 | 327 879 | 356 399 |
Prepayments | | | | | | | | | 449 937 | 616 420 | 1 526 819 | 1 382 598 |
Profit Loss | | | | | | 262 945 | 108 699 | 83 221 | 867 901 | 800 202 | 835 668 | 1 853 695 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 778 197 | 800 729 | 1 002 067 | 2 133 785 |
Property Plant Equipment Gross Cost | | | | | 564 040 | 563 206 | 607 261 | 537 829 | 546 983 | 582 380 | 601 587 | 244 650 |
Provisions | | | | | | | | | | | 13 726 | 12 064 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 27 388 | 24 303 | 19 491 | 11 257 | | | 13 726 | 12 064 |
Provisions For Liabilities Charges | 4 831 | 6 718 | 5 137 | 12 581 | 27 388 | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | -61 593 | -70 279 | -34 189 | -1 625 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -16 829 | -20 961 | -170 558 | -73 360 |
Share Capital Allotted Called Up Paid | 2 300 | 2 300 | 2 300 | 1 940 | 1 940 | | | | | | | |
Share Premium Account | 60 500 | 60 500 | 60 500 | 60 860 | 60 860 | | | | | | | |
Social Security Costs | | | | | | | | | 4 797 | 11 874 | 27 226 | 22 581 |
Staff Costs Employee Benefits Expense | | | | | | | | | 8 565 781 | 10 136 948 | 11 635 804 | 14 778 034 |
Tangible Fixed Assets Additions | | 30 063 | 13 391 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 212 006 | 242 069 | 255 460 | 356 100 | 564 040 | | | | | | | |
Tangible Fixed Assets Depreciation | 151 368 | 178 747 | 205 395 | 247 701 | 158 443 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 379 | 26 648 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 147 857 | 152 139 | 190 393 | 437 341 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -220 | -1 647 | 2 315 | 7 305 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 15 920 | 9 678 | 24 593 | 14 094 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -89 704 | 527 | 166 399 | 280 090 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 66 029 | 44 059 | 52 184 | | 70 279 | 34 189 | 1 625 |
Total Assets Less Current Liabilities | 193 960 | 325 630 | 538 139 | 678 295 | 1 155 679 | 1 371 918 | 2 319 214 | 2 744 215 | 1 222 505 | 1 531 852 | 2 049 859 | 3 852 108 |
Total Current Tax Expense Credit | | | | | | | | | -78 447 | 527 | 152 673 | 281 752 |
Trade Creditors Trade Payables | | | | | 385 022 | 1 099 042 | 1 236 615 | 3 009 202 | 2 322 899 | 3 330 587 | 6 171 959 | 7 469 158 |
Trade Debtors Trade Receivables | | | | | 418 957 | 626 864 | 1 515 276 | 3 122 926 | 3 038 772 | 3 890 870 | 8 546 130 | 9 545 360 |
Turnover Revenue | | | | | | | | | 24 300 550 | 29 089 016 | 35 498 837 | 58 739 766 |
Wages Salaries | | | | | | | | | 8 299 645 | 9 841 515 | 11 280 699 | 14 399 054 |
Work In Progress | | | | | | | | | 551 894 | 400 450 | 1 336 088 | 1 452 687 |
Corporation Tax Recoverable | | | | | | | | | 78 447 | 78 447 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 181 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 20 112 | 4 786 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 20 112 | 4 786 | | |
Issue Equity Instruments | | | | | | | | | | 2 336 | | |
Other Operating Income Format1 | | | | | | | | | | 285 525 | | |
Other Remaining Borrowings | | | | | | | | | | 123 439 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | -4 919 | | | |
Payments To Redeem Own Shares | | | | | | | | | | 2 307 | | |
Proceeds From Issuing Shares | | | | | | | | | | -29 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -19 103 | -27 953 | | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 159 736 | | | |