Profit & Loss |
Date of Accounts |
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 | 1 999 486 | 1 203 978 | 2 724 824 | 4 533 831 | 2 984 048 | 6 144 893 |
Current Assets | 10 293 364 | 8 204 067 | 9 333 596 | 12 211 940 | 12 384 639 | 23 110 188 |
Debtors | 7 277 278 | 5 749 801 | 5 676 431 | 7 107 470 | 8 688 291 | 16 116 139 |
Net Assets Liabilities | | 6 783 867 | 8 598 882 | 10 415 566 | 8 563 787 | 14 945 256 |
Other Debtors | 1 136 051 | 1 043 640 | 930 300 | 139 692 | 139 692 | 139 692 |
Property Plant Equipment | 417 770 | 392 277 | 539 638 | 524 674 | 511 083 | 620 764 |
Total Inventories | 1 016 600 | 1 250 288 | 932 341 | 570 639 | 712 300 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 4 362 981 | 3 541 599 | 2 732 700 | 4 329 421 | 5 561 028 | 6 631 809 |
Accumulated Amortisation Impairment Intangible Assets | | | | 3 949 | 13 364 | 26 316 |
Accumulated Depreciation Impairment Property Plant Equipment | 768 178 | 864 076 | 1 046 820 | 1 280 551 | 1 517 439 | 1 806 396 |
Additions Other Than Through Business Combinations Intangible Assets | | | 23 378 | 57 275 | 26 364 | 34 350 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 149 632 | 330 264 | 218 767 | 223 297 | 398 638 |
Administrative Expenses | | | | 12 269 551 | 13 377 542 | 20 169 140 |
Amortisation Expense Intangible Assets | | | | 406 961 | 423 122 | |
Amounts Owed To Group Undertakings | | 461 698 | | | | 606 040 |
Amounts Recoverable On Contracts | | | | 1 349 038 | 2 370 778 | 3 807 615 |
Average Number Employees During Period | | 117 | 111 | 108 | 112 | 119 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 228 984 | 290 604 | 206 314 | 62 980 |
Cash Cash Equivalents | | | 5 065 862 | 6 382 412 | 5 835 583 | 8 000 162 |
Comprehensive Income Expense | | | | 2 937 093 | 4 711 568 | 3 507 362 |
Corporation Tax Payable | 95 753 | 224 609 | 480 107 | 560 366 | 426 998 | 266 834 |
Corporation Tax Recoverable | | | | | | 862 097 |
Cost Sales | | | | 22 113 413 | 26 597 382 | 31 146 970 |
Creditors | 5 813 131 | 139 691 | 269 529 | 251 205 | 154 913 | 139 691 |
Current Tax For Period | | | | 529 799 | 714 463 | 232 613 |
Deferred Tax Asset Debtors | | | | | | 2 363 511 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 7 499 | 32 646 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 32 635 | 22 939 | -2 473 850 |
Depreciation Expense Property Plant Equipment | | | | 218 168 | 247 842 | |
Derivative Liabilities | | | | | 137 522 | |
Dividends Paid Classified As Financing Activities | -1 013 733 | -455 890 | -530 457 | -800 971 | -6 000 000 | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | -6 000 000 | |
Equity Settled Share-based Payments Increase Decrease In Equity | | | 294 352 | 294 352 | 323 211 | 28 859 |
Finance Lease Liabilities Present Value Total | | | 129 838 | 111 514 | 15 222 | 15 222 |
Finance Lease Payments Owing Minimum Gross | | | 75 630 | 117 715 | 96 292 | 15 222 |
Finished Goods Goods For Resale | 1 016 600 | 1 250 288 | 932 341 | 570 639 | 712 300 | 849 156 |
Fixed Assets | | 4 659 009 | 4 835 233 | 4 873 684 | 4 879 060 | 5 012 889 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | 5 736 | 519 |
Further Item Creditors Component Total Creditors | | 139 691 | 139 691 | 139 691 | 139 691 | 139 691 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 1 428 | 3 692 | -3 698 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 30 494 | 3 318 | -2 408 673 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | -382 585 | 442 119 | 4 643 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -121 099 | -156 847 | -71 272 |
Government Grant Income | | | | 284 796 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -624 136 | -1 507 033 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | -106 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | 5 860 | -3 386 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -160 379 | -23 168 | -734 567 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 3 949 | 9 415 | 12 952 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 160 878 | 182 880 | 233 731 | 236 888 | 288 957 |
Intangible Assets | | | 23 378 | 76 704 | 93 653 | 117 801 |
Intangible Assets Gross Cost | | | 23 378 | 80 653 | 107 017 | 144 117 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 2 600 | 7 468 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 1 487 | 5 665 | |
Interest Income On Bank Deposits | | | | 6 603 | 14 124 | 21 233 |
Interest Paid Classified As Operating Activities | | | | -4 368 | -17 136 | -15 155 |
Interest Payable Similar Charges Finance Costs | | | | 4 368 | 17 136 | 15 155 |
Interest Received Classified As Investing Activities | | | | -6 603 | -14 124 | -21 233 |
Investments Fixed Assets | 16 507 | 4 266 732 | 4 272 217 | 4 272 306 | 4 274 324 | 4 274 324 |
Investments In Subsidiaries | 16 507 | 4 266 732 | 4 272 217 | 4 272 306 | 4 274 324 | 4 274 324 |
Issue Equity Instruments | | | | | | 3 363 883 |
Net Current Assets Liabilities | 4 480 233 | 2 320 519 | 4 121 708 | 5 892 776 | 3 977 794 | 10 072 058 |
Net Finance Income Costs | | | | 6 603 | 14 124 | 21 233 |
Other Creditors | 70 910 | 277 810 | 287 253 | 1 031 417 | 726 310 | 6 080 368 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 64 980 | 136 | | | |
Other Disposals Property Plant Equipment | | 79 227 | 159 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 907 | 110 589 | 171 705 | 203 292 | 195 537 | 214 176 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 1 107 899 | 220 988 | 416 438 | 227 560 | 214 451 | 228 441 |
Profit Loss | 1 802 112 | 2 386 314 | 2 051 120 | 2 323 303 | 3 825 010 | 3 502 719 |
Property Plant Equipment Gross Cost | 1 185 948 | 1 256 353 | 1 586 458 | 1 805 225 | 2 028 522 | 2 427 160 |
Provisions For Liabilities Balance Sheet Subtotal | | 55 970 | 88 530 | 99 689 | 138 154 | |
Social Security Costs | 779 138 | 472 400 | 453 748 | 535 674 | 538 105 | |
Staff Costs Employee Benefits Expense | 5 880 270 | 5 093 009 | 5 282 844 | 5 906 295 | 5 928 961 | 10 117 246 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 152 410 | 211 687 | 97 650 |
Tax Decrease From Utilisation Tax Losses | | | | -4 938 | | -622 117 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 533 | 519 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -87 333 | -117 468 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -33 469 | -26 931 | -16 350 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 112 030 | 139 031 | 379 618 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | -16 020 | -274 265 | 158 360 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 703 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 3 153 | 766 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 608 957 | 730 781 | -2 173 512 |
Total Assets Less Current Liabilities | | 6 979 528 | 8 956 941 | 10 766 460 | 8 856 854 | 15 084 947 |
Total Current Tax Expense Credit | | | | 369 420 | 691 295 | -501 954 |
Total Deferred Tax Expense Credit | | | | 41 562 | 59 277 | -2 477 548 |
Trade Creditors Trade Payables | 1 152 788 | 1 262 163 | 1 066 872 | 1 383 822 | 1 305 129 | 2 052 337 |
Trade Debtors Trade Receivables | 3 839 893 | 3 239 915 | 2 937 838 | 1 608 576 | 2 324 880 | 2 752 846 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | 23 391 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 930 |
Turnover Revenue | | | | 38 016 751 | 44 978 166 | |
Wages Salaries | 5 027 225 | 4 510 020 | 4 657 391 | 5 167 329 | 5 195 319 | 8 512 665 |