Profit & Loss |
Date of Accounts |
2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 |
Currency |
| | | | |
Net Worth | 1 006 909 | 929 968 | | | |
|
Balance Sheet |
Cash Bank In Hand | 437 842 | 312 408 | | | |
Cash Bank On Hand | | | 358 858 | 672 451 | 255 277 |
Current Assets | 1 607 927 | 2 180 940 | 2 553 763 | 2 804 706 | 4 129 454 |
Debtors | 1 170 085 | 1 868 532 | 2 194 905 | 2 132 255 | 3 874 177 |
Net Assets Liabilities | | | 1 116 219 | 1 641 833 | 2 125 085 |
Net Assets Liabilities Including Pension Asset Liability | 1 006 909 | 929 968 | | | |
Other Debtors | | | 102 143 | 64 108 | 31 399 |
Property Plant Equipment | | | 74 385 | 49 439 | 43 049 |
Tangible Fixed Assets | 154 842 | 93 353 | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 200 | 10 200 | | | |
Profit Loss Account Reserve | 916 309 | 839 368 | | | |
Shareholder Funds | 1 006 909 | 929 968 | | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | 16 685 | 16 276 | 11 139 |
Other Taxation Advisory Services Fees | | | 5 300 | | |
Amount Specific Advance Or Credit Directors | | 81 000 | 81 000 | 3 200 | 2 081 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 3 200 | 459 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 81 000 | 459 |
Company Contributions To Money Purchase Plans Directors | | | 80 000 | 73 529 | 481 |
Director Remuneration | | | 181 022 | 596 345 | 457 132 |
Dividend Recommended By Directors | | | | 313 269 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 2 | 3 | 1 |
Number Directors Who Exercised Share Options | | | | 1 | |
Accrued Liabilities | | | 320 737 | 656 864 | 1 248 461 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 240 682 | 181 117 | 205 258 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -4 065 | -676 |
Administrative Expenses | | | 3 155 153 | 3 715 833 | 4 896 678 |
Amounts Owed By Directors | | | 81 000 | 10 379 | 2 917 |
Amounts Owed By Group Undertakings | | | 724 997 | 547 995 | 1 505 283 |
Amounts Owed To Directors | | | 711 079 | | |
Amounts Owed To Group Undertakings | | | | 367 065 | 353 468 |
Applicable Tax Rate | | | 20 | 20 | 19 |
Average Number Employees During Period | | | 25 | 26 | 30 |
Cash Cash Equivalents Cash Flow Value | | | 358 858 | 672 451 | 255 277 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | -700 | |
Comprehensive Income Expense | | | 986 251 | 601 922 | 483 252 |
Corporation Tax Payable | | | 95 361 | | 121 184 |
Corporation Tax Recoverable | | | | 54 357 | |
Cost Sales | | | 65 333 | 82 590 | 72 136 |
Creditors | | | 1 501 657 | 1 349 805 | 2 185 587 |
Creditors Due Within One Year | 740 687 | 1 340 884 | | | |
Current Tax For Period | | | 239 510 | 38 001 | 127 756 |
Depreciation Amortisation Expense | | | 43 221 | 23 781 | 24 141 |
Depreciation Expense Property Plant Equipment | | | 43 221 | 23 781 | 24 141 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 83 346 | |
Disposals Property Plant Equipment | | | | 92 014 | |
Dividends Paid | | | 800 000 | 313 269 | |
Dividends Paid Classified As Financing Activities | | | -800 000 | -313 269 | |
Dividends Paid On Shares Interim | | | 800 000 | 313 269 | |
Dividends Received Classified As Investing Activities | | | -78 262 | | |
Fixed Assets | 155 002 | 94 001 | 75 033 | 193 787 | 187 397 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 64 927 | | |
Further Item Debtors Component Total Debtors | | | | | -33 500 |
Further Item Interest Expense Component Total Interest Expense | | | | -18 769 | 24 830 |
Further Item Proceeds From Loans Advances To Related Parties Classified As Financing Activities Component Corresponding Total | | | -914 854 | -81 000 | -13 317 |
Further Non-cash Item Leading To Gain Loss In Cash Flows Component Total Adjustments From Non-cash Items | | | 64 927 | -248 | -494 |
Further Operating Expense Item Component Total Operating Expenses | | | 16 000 | 19 000 | 16 570 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 216 780 | 218 088 | 218 088 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 137 015 | 18 769 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 111 762 | 271 450 | 730 671 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -270 553 | -9 434 | -1 803 741 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 53 947 | 64 793 | |
Gain Loss On Disposals Property Plant Equipment | | | 53 947 | 64 793 | |
Gross Profit Loss | | | 4 042 868 | 4 647 647 | 5 180 596 |
Income From Related Parties | | | 16 118 | 176 000 | |
Income From Shares In Group Undertakings | | | 78 262 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -263 617 | -187 719 | 47 785 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 46 450 | 313 593 | -417 174 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 23 781 | 24 141 |
Interest Expense On Bank Loans Similar Borrowings | | | 63 927 | 16 073 | |
Interest Expense On Loan Capital | | | 1 000 | | |
Interest Paid Classified As Operating Activities | | | | 18 769 | -40 903 |
Interest Payable Similar Charges Finance Costs | | | 64 927 | -2 696 | 24 830 |
Investments Fixed Assets | 160 | 648 | 648 | 144 348 | 144 348 |
Investments In Group Undertakings | | | 648 | 144 348 | 144 348 |
Issue Equity Instruments | | | | 236 961 | |
Key Management Personnel Compensation Total | | | 598 010 | 1 052 690 | 1 177 979 |
Loans Owed By Related Parties | | | 554 837 | 309 341 | |
Loans Owed To Related Parties | | | | | -26 613 |
Net Cash Flows From Used In Financing Activities | | | 791 809 | 594 760 | -7 462 |
Net Cash Flows From Used In Investing Activities | | | -52 740 | -121 326 | 17 257 |
Net Cash Flows From Used In Operating Activities | | | -785 519 | -787 027 | 407 379 |
Net Cash Generated From Operations | | | -1 049 136 | -955 977 | 414 261 |
Net Current Assets Liabilities | 867 240 | 840 056 | 1 052 106 | 1 454 901 | 1 943 867 |
Net Deferred Tax Liability Asset | | | | 6 855 | 6 179 |
Net Interest Received Paid Classified As Investing Activities | | | -604 | -248 | -494 |
Number Shares Allotted | | 60 000 | | | |
Number Shares Issued Fully Paid | | | | 60 000 | 60 000 |
Operating Profit Loss | | | 1 218 653 | 1 089 045 | 655 900 |
Other Creditors | | | 905 | 47 991 | 12 041 |
Other Deferred Tax Expense Credit | | | 6 831 | -4 065 | -676 |
Other Increase Decrease In Net Deferred Tax Liability | | | 724 | -269 | |
Other Interest Receivable Similar Income Finance Income | | | 604 | 248 | 494 |
Other Operating Income Format1 | | | 330 938 | 176 000 | 371 982 |
Other Taxation Social Security Payable | | | 104 386 | 73 860 | 133 939 |
Par Value Share | | 0 | | 0 | 0 |
Payments To Related Parties | | | 800 000 | 313 269 | 258 765 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 80 000 | 77 368 | 10 966 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 |
Prepayments Accrued Income | | | 135 119 | 179 680 | 498 356 |
Proceeds From Issuing Shares | | | | 8 098 | |
Proceeds From Loans Advances To Group Undertakings Participating Interests Classified As Financing Activities | | | | -367 065 | |
Proceeds From Sales Property Plant Equipment | | | | -129 281 | |
Profit Loss | | | 986 251 | 601 922 | 483 252 |
Profit Loss On Ordinary Activities Before Tax | | | 1 232 592 | 635 858 | 610 332 |
Property Plant Equipment Gross Cost | | | 315 067 | 230 556 | 248 307 |
Provisions | | | 10 920 | 6 855 | 6 179 |
Provisions For Liabilities Balance Sheet Subtotal | | | 10 920 | 6 855 | 6 179 |
Provisions For Liabilities Charges | 15 333 | 4 089 | | | |
Purchase Property Plant Equipment | | | -26 126 | -7 503 | -17 751 |
Repayments Borrowings Classified As Financing Activities | | | -841 736 | -721 458 | -5 855 |
Restructuring Costs | | | | 456 131 | 21 232 |
Share Capital Allotted Called Up Paid | 600 | 600 | | | |
Share Premium Account | 80 400 | 80 400 | | | |
Social Security Costs | | | 243 167 | 277 854 | 361 891 |
Staff Costs Employee Benefits Expense | | | 2 290 322 | 2 623 616 | 3 374 340 |
Tangible Fixed Assets Additions | | 3 083 | | | |
Tangible Fixed Assets Cost Or Valuation | 385 497 | 352 689 | | | |
Tangible Fixed Assets Depreciation | 230 655 | 259 336 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 64 565 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 35 884 | | | |
Tangible Fixed Assets Disposals | | 35 891 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 15 652 | | |
Tax Expense Credit Applicable Tax Rate | | | 246 518 | 125 582 | 115 963 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 796 | 786 | 756 |
Tax Increase Decrease From Effect Exercise Employee Share Options | | | | -129 331 | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | -156 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 15 403 | 37 853 | 10 112 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | | | -1 067 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -156 | 249 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 246 341 | 33 936 | 127 080 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 7 503 | 17 751 |
Total Assets Less Current Liabilities | 1 022 242 | 934 057 | 1 127 139 | 1 648 688 | 2 131 264 |
Total Operating Lease Payments | | | 174 174 | 213 142 | 216 780 |
Trade Creditors Trade Payables | | | 180 286 | 182 531 | 213 086 |
Trade Debtors Trade Receivables | | | 1 151 646 | 1 275 736 | 1 869 722 |
Turnover Revenue | | | 4 108 201 | 4 730 237 | 5 252 732 |
Value-added Tax Payable | | | 88 903 | 12 815 | 103 408 |
Wages Salaries | | | 1 967 155 | 2 268 394 | 3 001 483 |
Advances Credits Directors | 81 000 | 81 000 | | | |