Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 681 219 | 886 753 | 1 124 052 | 1 523 660 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 072 336 | 956 836 | 1 382 773 | 2 547 760 | 2 903 497 | 3 999 013 | 3 626 290 |
Current Assets | 970 714 | 1 021 308 | 1 313 103 | 1 727 363 | 1 415 401 | 2 508 243 | 3 779 945 | 4 500 365 | 5 478 789 | 5 244 245 |
Debtors | 488 676 | 516 171 | 580 874 | 655 027 | 458 565 | 1 125 470 | 1 232 185 | 1 596 868 | 1 479 776 | 1 617 955 |
Net Assets Liabilities | | | | 1 523 660 | 1 252 433 | 4 307 582 | 4 513 695 | 6 329 978 | 7 062 813 | 6 417 784 |
Other Debtors | | | | 224 525 | | 5 010 | 10 | 47 621 | 10 | 1 722 |
Property Plant Equipment | | | | 29 418 | 95 867 | 88 229 | 65 683 | 246 162 | 221 627 | 166 207 |
Cash Bank In Hand | 482 038 | 505 137 | 732 229 | 1 072 336 | | | | | | |
Intangible Fixed Assets | | | 199 260 | 119 556 | | | | | | |
Tangible Fixed Assets | 43 229 | 27 984 | 29 121 | 29 418 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | |
Profit Loss Account Reserve | 655 369 | 860 903 | 1 098 202 | 1 497 810 | | | | | | |
Shareholder Funds | 681 219 | 886 753 | 1 124 052 | 1 523 660 | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 94 611 | 83 338 | 497 195 | 1 043 011 | 1 237 091 | 1 455 987 | 1 525 115 |
Accumulated Amortisation Impairment Intangible Assets | | | | 142 553 | 222 257 | 438 978 | 822 121 | 1 231 909 | 1 722 887 | 2 186 265 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 69 304 | 81 736 | 137 573 | 172 051 | 146 530 | 209 390 | 274 958 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 78 881 | | | | | |
Average Number Employees During Period | | | | 45 | 15 | 58 | 58 | 62 | 73 | 77 |
Corporation Tax Payable | | | | 106 479 | 59 064 | 135 803 | 259 967 | 354 223 | 175 969 | |
Creditors | | | | 354 772 | 291 382 | 1 092 340 | 1 569 343 | 2 310 021 | 2 043 767 | 1 936 450 |
Dividends Paid | | | | | 500 000 | | 173 594 | 247 426 | 358 000 | 1 750 000 |
Fixed Assets | 43 230 | 27 985 | 235 676 | 156 269 | 143 014 | 2 594 201 | 2 315 221 | 4 179 398 | 3 663 885 | 3 145 087 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 79 704 | 132 118 | 383 143 | 387 688 | 490 978 | 463 378 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 12 432 | 34 080 | 34 478 | 38 980 | 62 860 | 65 568 |
Intangible Assets | | | | 119 556 | 39 852 | 2 498 677 | 2 242 243 | 3 932 832 | 3 441 854 | 2 978 476 |
Intangible Assets Gross Cost | | | | 262 109 | 262 109 | 2 937 655 | 3 064 364 | 5 164 741 | 5 164 741 | |
Investments | | | | 7 295 | 7 295 | | | | | |
Investments Fixed Assets | 1 | 1 | 7 295 | 7 295 | 7 295 | 7 295 | 7 295 | 404 | 404 | 404 |
Net Current Assets Liabilities | 645 389 | 863 768 | 893 376 | 1 372 591 | 1 124 019 | 1 415 903 | 2 210 602 | 2 190 344 | 3 435 022 | 3 307 795 |
Operating Lease Payments Owing | | | | 55 000 | 55 000 | | | | | |
Other Creditors | | | | 18 943 | 21 102 | 31 309 | 80 | 430 777 | 1 353 | 28 844 |
Other Taxation Social Security Payable | | | | 112 476 | 55 022 | 59 191 | 55 126 | 64 977 | 73 613 | 85 736 |
Prepayments Accrued Income | | | | 16 451 | 80 600 | 362 291 | 440 470 | 643 628 | 566 008 | 602 042 |
Profit Loss | | | | 399 608 | 228 773 | 153 828 | 689 972 | 1 443 709 | 1 090 835 | 1 098 575 |
Property Plant Equipment Gross Cost | | | | 98 722 | 177 603 | 225 802 | 237 734 | 392 692 | 431 017 | 441 165 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 5 200 | 14 600 | 12 900 | 12 128 | 39 764 | 36 094 | 35 098 |
Total Assets Less Current Liabilities | 688 619 | 891 753 | 1 129 052 | 1 528 860 | 1 267 033 | 4 010 104 | 4 525 823 | 6 369 742 | 7 098 907 | 6 452 882 |
Trade Creditors Trade Payables | | | | 22 263 | 26 076 | 26 709 | 40 364 | 49 300 | 112 199 | 56 123 |
Trade Debtors Trade Receivables | | | | 414 051 | 377 965 | 888 592 | 717 903 | 905 619 | 913 758 | 1 013 766 |
Audit Fees Expenses | | | | | | | | 3 750 | 9 000 | 10 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | 25 167 | 3 300 | 3 910 | 74 380 | 16 170 |
Director Remuneration | | | | | | 81 750 | 68 310 | 119 596 | 187 430 | 280 323 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 4 | 1 | 1 | 2 | 3 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -772 | 27 636 | -3 670 | |
Administrative Expenses | | | | | | 2 391 433 | 2 915 162 | 3 429 827 | 4 287 368 | 4 352 475 |
Amortisation Expense Intangible Assets | | | | | | 132 118 | 383 143 | 387 688 | 490 978 | 463 378 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | | 153 828 | 690 085 | 1 443 709 | 1 090 835 | 1 098 575 |
Corporation Tax Recoverable | | | | | | | 73 802 | | | 425 |
Current Tax For Period | | | | | | 62 722 | 259 967 | 354 242 | 389 969 | 382 760 |
Depreciation Amortisation Expense | | | | | | 272 558 | 417 622 | | | |
Depreciation Expense Property Plant Equipment | | | | | | 34 080 | 34 478 | 38 980 | 62 860 | 65 568 |
Dividends Paid Classified As Financing Activities | | | | | | | -173 594 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 71 780 | 84 924 | 204 943 | 199 009 | 196 124 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 532 968 | 544 090 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -666 905 | -32 914 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -59 064 | -136 524 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | 21 757 | | 15 496 | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | 435 046 | | 34 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 425 937 | 1 164 987 | | | |
Issue Equity Instruments | | | | | | 2 590 943 | | | | |
Key Management Personnel Compensation Total | | | | | | 115 174 | 79 874 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | -2 855 275 | 437 926 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | 2 719 068 | 132 882 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | -289 730 | -1 735 795 | | | |
Net Cash Generated From Operations | | | | | | -348 794 | -1 872 319 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | -4 677 | -5 759 | | | |
Operating Profit Loss | | | | | | 210 173 | 943 521 | 1 537 071 | 1 471 623 | 1 479 439 |
Other Deferred Tax Expense Credit | | | | | | -1 700 | -772 | 27 636 | -3 670 | -996 |
Other Interest Receivable Similar Income Finance Income | | | | | | 4 677 | 5 759 | 11 803 | 5 511 | 900 |
Other Investments Other Than Loans | | | | | 7 295 | 7 295 | 7 295 | 404 | 404 | 404 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 86 428 | 68 490 | 83 728 | 179 594 | 120 253 |
Proceeds From Issuing Shares | | | | | | -2 590 943 | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 214 850 | 949 280 | 1 825 301 | 1 477 134 | 1 480 339 |
Provisions | | | | | | 12 900 | 12 128 | 39 764 | 36 094 | 35 098 |
Purchase Intangible Assets | | | | | | -2 675 546 | -126 709 | | | |
Purchase Property Plant Equipment | | | | | | -48 199 | -11 932 | | | |
Social Security Costs | | | | | | 141 403 | 147 344 | 161 963 | 213 465 | 238 705 |
Staff Costs Employee Benefits Expense | | | | | | 1 694 317 | 1 738 078 | 1 902 727 | 2 486 650 | 2 744 904 |
Tax Expense Credit Applicable Tax Rate | | | | | | 41 359 | 180 363 | 346 807 | 280 655 | 281 264 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 19 301 | 76 953 | 47 280 | 97 895 | 97 804 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 2 062 | 2 651 | 14 024 | 11 419 | 3 692 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 61 022 | 259 195 | 381 592 | 386 299 | 381 764 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 2 240 500 | 126 709 | 2 066 377 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 26 442 | 11 932 | 215 236 | 38 325 | 10 148 |
Total Operating Lease Payments | | | | | | 530 | 530 | 660 | 2 056 | 2 859 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | 21 757 | | 8 871 | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | 84 603 | | 22 100 | | |
Turnover Revenue | | | | | | 2 601 606 | 3 858 683 | 4 966 898 | 5 758 991 | 5 831 914 |
Wages Salaries | | | | | | 1 466 486 | 1 522 244 | 1 657 036 | 2 093 591 | 2 385 946 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -996 |
Amounts Owed To Group Undertakings | | | | | | | 12 258 | 2 074 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 73 372 | | |
Disposals Property Plant Equipment | | | | | | | | 75 774 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -2 402 | | |
Income From Shares In Group Undertakings | | | | | | | | 283 518 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -286 | | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 53 869 | | |
Total Current Tax Expense Credit | | | | | | | | 353 956 | 389 969 | |
Value-added Tax Payable | | | | | | | | 224 646 | | 240 632 |
Advances Credits Directors | | | | 9 352 | | | | | | |
Advances Credits Made In Period Directors | | | | 9 352 | | | | | | |
Creditors Due Within One Year | 325 325 | 157 540 | 419 727 | 354 772 | | | | | | |
Intangible Fixed Assets Additions | | | 239 112 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 22 997 | 22 997 | 62 849 | 142 553 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 39 852 | 79 704 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 22 997 | 22 997 | 262 109 | 262 109 | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 681 219 | 886 753 | 1 124 052 | 1 523 660 | | | | | | |
Number Shares Allotted | | 200 | 200 | 200 | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | 100 | | | | | | |
Provisions For Liabilities Charges | 7 400 | 5 000 | 5 000 | 5 200 | | | | | | |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | 200 | | | | | | |
Share Premium Account | 24 850 | 24 850 | 24 850 | 24 850 | | | | | | |
Tangible Fixed Assets Additions | | 1 725 | 16 540 | 11 284 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 109 463 | 111 188 | 105 819 | 98 722 | | | | | | |
Tangible Fixed Assets Depreciation | 66 234 | 83 204 | 76 696 | 69 304 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 16 970 | 15 403 | 10 988 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 21 911 | 18 381 | | | | | | |
Tangible Fixed Assets Disposals | | | 21 911 | 18 381 | | | | | | |