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 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 45 754 | 152 567 | 176 024 | 189 680 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 283 255 | 96 258 | 2 854 | | 50 573 | 66 258 | 129 251 | 111 104 |
Current Assets | 823 658 | 1 809 940 | 1 673 370 | 1 931 700 | 2 593 889 | 1 974 697 | 1 896 601 | 1 711 909 | 1 998 030 | 2 222 020 | 2 384 652 |
Debtors | 814 640 | 1 439 569 | 1 610 698 | 1 648 445 | 2 497 631 | 1 971 843 | 1 896 601 | 1 661 336 | 1 931 772 | 2 092 769 | 2 273 548 |
Net Assets Liabilities | | | | 189 680 | 203 597 | 222 663 | 276 255 | 316 863 | 435 459 | 599 160 | 864 908 |
Other Debtors | 99 469 | 121 388 | 308 170 | 288 742 | | | | | 78 965 | | 2 250 |
Property Plant Equipment | | | | 32 618 | 24 463 | 18 347 | 13 760 | 10 320 | 7 740 | 5 805 | 4 354 |
Cash Bank In Hand | 9 018 | 370 371 | 62 672 | 283 255 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 45 754 | 152 567 | 176 024 | 189 680 | | | | | | | |
Tangible Fixed Assets | 10 208 | 9 074 | 43 490 | 32 618 | | | | | | | |
Trade Debtors | 715 171 | 1 318 181 | 1 302 528 | 1 359 703 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 45 654 | 152 467 | 175 924 | 189 580 | | | | | | | |
Shareholder Funds | 45 754 | 152 567 | 176 024 | 189 680 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 2 250 | 2 500 | 2 500 | 2 500 | 2 500 | 2 500 | | | 3 750 | 3 750 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 46 795 | 54 950 | 61 066 | 65 653 | 69 093 | 71 673 | 73 608 | 75 059 |
Administration Support Average Number Employees | | | | 25 | 25 | 25 | 25 | | 48 | 88 | 88 |
Administrative Expenses | 1 180 639 | 2 016 209 | 2 386 236 | 2 029 439 | 2 557 832 | 2 551 353 | 2 511 225 | 2 590 781 | 2 436 866 | 3 269 426 | 3 634 299 |
Amounts Owed By Related Parties | | | | 288 742 | 655 183 | 317 498 | 161 376 | 150 191 | 134 840 | 210 602 | -160 898 |
Average Number Employees During Period | | | | 405 | 405 | 146 | 146 | 146 | 48 | 88 | 88 |
Balances With Banks | | | | 283 255 | 96 258 | 2 854 | | | 66 258 | 129 251 | 111 104 |
Bank Borrowings | | | | | | | | | 157 500 | 120 044 | 79 905 |
Bank Borrowings Overdrafts | | | | | | -1 | -11 761 | | -20 | | |
Bank Overdrafts | | | | | | 1 | 11 761 | | 20 | | |
Cash Cash Equivalents Cash Flow Value | | | | 62 671 | 283 255 | 96 258 | 2 853 | 50 573 | 66 238 | 129 251 | |
Comprehensive Income Expense | | | | 13 656 | 13 917 | 19 066 | 53 592 | 40 608 | 118 596 | 163 701 | 265 748 |
Cost Sales | 3 021 228 | 4 797 600 | 6 441 582 | 6 991 414 | 9 973 159 | 9 451 643 | 8 934 097 | 9 402 816 | 8 693 565 | 11 504 621 | 10 993 763 |
Creditors | | | | 1 769 268 | 2 411 005 | 1 767 621 | 1 632 096 | 1 403 247 | 1 568 192 | 229 008 | 1 523 544 |
Current Tax For Period | | | | 4 228 | 4 914 | 5 703 | 13 409 | | 28 314 | 38 450 | 62 552 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 921 | -1 620 | -990 | -750 | | | -1 350 | -216 |
Depreciation Amortisation Expense | | | | 10 873 | 8 155 | 6 116 | 4 587 | | 2 580 | 1 935 | 1 451 |
Depreciation Expense Property Plant Equipment | | | | 10 873 | 8 155 | 6 116 | 4 587 | 3 440 | 2 580 | 1 935 | 1 451 |
Financial Liabilities | | | | | | | | | | 229 008 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 98 067 | 231 668 | -213 339 | -8 736 | | 337 122 | -80 353 | 170 584 |
Further Revenue Item Component Total Revenue | | | | | | | | | 353 101 | 455 612 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -188 694 | -409 383 | 431 509 | 151 355 | | 344 685 | -178 062 | 29 393 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 37 747 | 849 186 | -525 788 | -75 242 | | 270 436 | 160 997 | 180 779 |
Government Grant Income | | | | | | | | | 353 101 | 455 612 | |
Gross Profit Loss | 1 299 800 | 2 248 524 | 2 416 984 | 2 046 187 | 1 980 022 | 2 475 132 | 2 460 226 | 2 301 986 | 2 583 776 | 3 470 126 | 3 962 383 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 56 051 | 4 157 | 4 240 | 603 | | 13 326 | 38 980 | 38 947 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 220 584 | -186 997 | -93 405 | -14 614 | | 15 665 | 63 013 | -18 147 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 785 | -71 | | | | | | |
Increase Decrease In Existing Provisions | | | | | -1 620 | -990 | | | | -1 349 | -216 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 8 155 | 6 116 | 4 587 | 3 440 | 2 580 | 1 935 | 1 451 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 550 | | | | | | |
Interest Income On Bank Deposits | | | | | | | | | | 101 | |
Interest Paid Classified As Financing Activities | | | | | -550 | | | | | | |
Interest Paid Classified As Operating Activities | | | | | 550 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 550 | | | 37 | | | |
Interest Received Classified As Investing Activities | | | | | | | | | | 101 | |
Interest Received Classified As Operating Activities | | | | | | | | | | 101 | |
Net Cash Flows From Used In Financing Activities | | | | 98 067 | 231 118 | -213 339 | | | 494 622 | 62 192 | -49 555 |
Net Cash Flows From Used In Operating Activities | | | | 122 517 | -418 115 | 119 934 | -5 878 | | -478 957 | 720 | 31 408 |
Net Cash Generated From Operations | | | | 178 568 | -413 958 | 124 174 | -5 275 | | -465 631 | 39 700 | 70 355 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 27 621 | 25 845 | 29 895 | 70 838 | | 149 490 | 202 635 | 329 535 |
Net Current Assets Liabilities | 35 546 | 143 493 | 139 825 | 162 432 | 182 884 | 207 076 | 264 505 | 308 662 | 429 838 | 823 133 | 861 108 |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Operating Profit Loss | 119 161 | 232 315 | 30 748 | 16 748 | 17 690 | 23 779 | 66 251 | | | | |
Other Creditors | | | | | | | 30 683 | 35 580 | 62 068 | 2 051 | 1 487 |
Other Departments Average Number Employees | | | | 380 | 380 | 121 | 121 | | | | |
Other Employee Expense | | | | 34 572 | 40 339 | 60 164 | 48 530 | | 11 451 | 16 232 | 20 779 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 101 | |
Other Operating Income Format1 | | | | | 595 500 | 100 000 | 117 250 | 340 000 | | | |
Other Payables Accrued Expenses | | | | 14 500 | 14 500 | 53 371 | 11 500 | | 23 000 | 16 000 | 16 000 |
Other Remaining Borrowings | | | | 1 074 831 | 1 306 499 | 1 093 160 | 1 084 424 | 880 240 | 1 217 362 | 1 137 009 | 1 307 593 |
Other Remaining Operating Income | | | | | 595 500 | 100 000 | 117 250 | | | | |
Other Short-term Employee Benefits | | | | 6 662 | 6 003 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | | 5 745 | 11 971 | | 18 351 | 30 240 | 57 010 |
Profit Loss | | | | 13 656 | 13 917 | 19 066 | 53 592 | 40 608 | 118 596 | 163 701 | 265 748 |
Profit Loss On Ordinary Activities Before Tax | 119 161 | 232 315 | 30 748 | 16 748 | 17 140 | 23 779 | 66 251 | 51 168 | 146 910 | 200 801 | 328 084 |
Property Plant Equipment Gross Cost | | | | 79 413 | 79 413 | 79 413 | 79 413 | 79 413 | 79 413 | 79 413 | 79 413 |
Provisions | | | | 5 370 | 3 750 | 2 760 | 2 010 | | 2 119 | 770 | 554 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 5 370 | 3 750 | 2 760 | 2 010 | 2 119 | 2 119 | 770 | 554 |
Provisions Used | | | | | | | -750 | | | | |
Revenue From Sale Goods | | | | 9 037 601 | 11 953 181 | 11 926 775 | 11 394 323 | | 10 924 240 | 14 519 135 | 14 956 146 |
Social Security Costs | | | | 129 055 | 143 089 | 135 767 | 126 818 | | 138 137 | 194 929 | 201 668 |
Staff Costs Employee Benefits Expense | | | | 1 505 930 | 1 679 469 | 1 774 628 | 1 816 739 | | 2 085 259 | 2 586 411 | 2 665 696 |
Taxation Social Security Payable | | | | 358 506 | 361 775 | 327 002 | 152 530 | 236 530 | 131 148 | 239 682 | 221 807 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 3 092 | 3 223 | 4 713 | 12 659 | 10 560 | 28 314 | 37 100 | 62 336 |
Total Assets Less Current Liabilities | | 152 567 | 183 315 | 195 050 | 207 347 | 225 423 | 278 265 | 318 982 | 437 578 | 828 938 | 865 462 |
Total Borrowings | | | | 1 074 831 | 1 306 499 | 1 093 161 | 1 096 185 | 880 240 | 1 374 882 | 1 257 053 | 1 387 498 |
Trade Creditors Trade Payables | | | | 317 203 | 723 317 | 287 710 | 352 698 | 250 897 | 94 | -154 437 | -165 391 |
Trade Debtors Trade Receivables | | | | 1 359 703 | 1 842 448 | 1 654 345 | 1 735 225 | 1 511 145 | 1 717 967 | 1 882 167 | 2 432 196 |
Turnover Revenue | | | | 9 037 601 | 11 953 181 | 11 926 775 | 11 394 323 | 11 704 802 | 11 277 341 | 14 974 747 | 14 956 146 |
Wages Salaries | | | | 1 335 641 | 1 490 038 | 1 572 952 | 1 629 420 | | 1 917 320 | 2 345 010 | 2 386 239 |
Director Remuneration | 97 766 | 100 989 | 113 897 | 14 752 | | | | | | | |
Accruals Deferred Income Within One Year | | | 123 750 | 14 500 | | | | | | | |
Amount Due From To Related Party | | 25 000 | 78 657 | 70 000 | | | | | | | |
Corporation Tax Due Within One Year | 16 426 | 71 927 | 55 267 | 4 228 | | | | | | | |
Creditors Due Within One Year | 788 112 | 1 666 447 | 1 533 545 | 1 769 268 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 3 403 | 3 025 | 14 497 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 36 458 | 26 852 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | 7 291 | | | | | | | | |
Interim Payment | | 70 000 | | | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |
Other Creditors Due Within One Year | 509 361 | 1 025 466 | 1 100 513 | | | | | | | | |
Other Taxation Social Security Within One Year | 235 326 | 483 294 | 311 421 | 358 506 | | | | | | | |
Profit Loss For Period | 102 735 | 176 813 | 23 457 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 7 291 | | | | | | | | |
Provisions For Liabilities Charges | | | 7 291 | 5 370 | | | | | | | |
Provisions Utilised During Period | | | | 1 921 | | | | | | | |
Tangible Fixed Assets Additions | | 1 891 | 48 913 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 28 609 | 30 500 | 79 413 | | | | | | | | |
Tangible Fixed Assets Depreciation | 18 401 | 21 426 | 35 923 | 46 795 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 025 | 14 497 | 10 872 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 16 426 | 55 502 | 7 291 | | | | | | | | |
Trade Creditors Within One Year | 26 999 | 85 760 | 66 344 | 317 203 | | | | | | | |
Turnover Gross Operating Revenue | 4 321 028 | 7 046 124 | 8 858 566 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 16 426 | 55 502 | | | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |