Profit & Loss |
Date of Accounts |
2018-10-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 263 932 | 196 476 | 129 960 | 134 424 | 4 861 |
Current Assets | 263 972 | 198 896 | 132 580 | 134 424 | 965 745 |
Debtors | 40 | 2 420 | 2 620 | | 960 884 |
Net Assets Liabilities | | | | 146 577 | 211 398 |
Other Debtors | | | | | 619 894 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 22 956 | 3 274 828 |
Accumulated Amortisation Impairment Intangible Assets | 4 129 | 19 515 | 5 839 | 19 286 | 35 733 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 76 393 | 112 410 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 215 869 |
Administrative Expenses | | | | 2 111 461 | 2 591 595 |
Amounts Owed To Group Undertakings | 134 681 | 180 761 | 75 405 | 127 002 | 8 077 |
Amounts Recoverable On Contracts | | | | 2 345 079 | 3 681 608 |
Bank Borrowings | | | | 562 500 | 347 500 |
Bank Borrowings Overdrafts | | | | 215 000 | 147 500 |
Capital Reduction Decrease In Equity | | | | | 600 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 111 901 | 271 090 |
Cash Cash Equivalents | | | 2 448 515 | 3 731 517 | 1 686 817 |
Comprehensive Income Expense | 374 544 | 184 574 | 224 945 | 202 772 | 1 019 642 |
Corporation Tax Payable | | | | 41 688 | 214 497 |
Cost Sales | | | | 26 518 263 | 34 343 504 |
Creditors | 178 170 | 183 160 | 99 671 | 152 319 | 382 919 |
Current Tax For Period | 28 270 | 42 034 | -18 864 | 41 629 | 214 497 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | 6 538 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 25 698 | 27 338 |
Dividends Paid Classified As Financing Activities | | | | -262 222 | -305 941 |
Finance Lease Liabilities Present Value Total | | | | 76 682 | 176 712 |
Finance Lease Payments Owing Minimum Gross | | | | 29 468 | 68 854 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -5 707 | -2 292 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -35 656 | | -2 292 |
Increase From Amortisation Charge For Year Intangible Assets | | 12 386 | 14 512 | | 16 447 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 53 859 |
Intangible Assets | 33 030 | 20 644 | | 30 057 | 13 610 |
Intangible Assets Gross Cost | 37 159 | 40 159 | 52 343 | 49 343 | |
Interest Paid Classified As Operating Activities | | | | -6 836 | -18 587 |
Interest Payable Similar Charges Finance Costs | | | | 6 836 | 18 587 |
Interest Received Classified As Investing Activities | | | | -57 | -20 090 |
Investments Fixed Assets | 152 228 | 152 228 | 164 472 | 164 472 | 164 472 |
Investments In Subsidiaries | | | | 164 472 | 164 472 |
Issue Equity Instruments | 3 900 | 2 420 | 2 488 | 8 646 | 8 646 |
Net Finance Income Costs | | | | 57 | 20 091 |
Other Creditors | | | | 2 361 | 1 090 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 17 842 |
Other Disposals Property Plant Equipment | | | | | 19 508 |
Other Interest Receivable Similar Income Finance Income | | | | 57 | 20 091 |
Other Remaining Borrowings | | | | | 881 224 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 2 809 | 25 706 | 34 870 | 82 150 | 49 000 |
Prepayments Accrued Income | | | | 116 324 | 190 849 |
Profit Loss | 447 121 | 567 452 | 459 343 | 202 772 | 1 711 516 |
Property Plant Equipment Gross Cost | | | | 193 726 | 390 087 |
Redemption Shares Decrease In Equity | | | | | -600 |
Staff Costs Employee Benefits Expense | 704 495 | 1 590 035 | 1 794 248 | 2 398 513 | 49 000 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 35 556 | 62 894 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 58 338 | 6 229 | 1 223 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -58 078 | -58 338 | 5 535 | 9 056 | 4 622 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 21 705 | 47 319 | -20 421 | 67 327 | 239 543 |
Total Borrowings | | | | 215 000 | 492 824 |
Total Current Tax Expense Credit | | | | 41 629 | 212 205 |
Trade Creditors Trade Payables | | | | 2 185 955 | 2 520 307 |
Trade Debtors Trade Receivables | | | | 3 026 400 | 3 481 492 |
Wages Salaries | 627 809 | 1 347 778 | 1 569 237 | 2 082 803 | 2 517 658 |
Auditing Accounts Associates Fees | | 18 400 | 17 900 | | |
Company Contributions To Money Purchase Plans Directors | 1 076 | 2 638 | 7 615 | | |
Director Remuneration | 41 667 | 108 333 | 375 646 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 4 | | |
Accrued Liabilities | 23 489 | 2 399 | 24 266 | 22 956 | |
Amortisation Expense Intangible Assets | 4 129 | 12 386 | 14 512 | | |
Applicable Tax Rate | 19 | 19 | 19 | | |
Average Number Employees During Period | 1 | 25 | 29 | 40 | |
Consideration Received For Shares Issued Specific Share Issue | 2 345 | 2 380 | | | |
Depreciation Expense Property Plant Equipment | 18 634 | 51 455 | 42 748 | | |
Dividends Paid | 140 414 | 257 060 | 198 016 | 262 222 | |
Dividends Paid On Shares | 140 414 | 257 060 | | | |
Dividends Paid On Shares Interim | 36 982 | 75 709 | | | |
Fixed Assets | 152 228 | 152 228 | 164 472 | 164 472 | |
Gain Loss On Disposals Property Plant Equipment | 1 266 | 1 347 | 28 188 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 816 | 11 589 | 3 000 | | |
Investments In Group Undertakings | 152 228 | 152 228 | 164 472 | 164 472 | |
Net Current Assets Liabilities | 85 802 | 15 736 | 32 909 | -17 895 | |
Nominal Value Shares Issued Specific Share Issue | 1 | 1 | | | |
Number Shares Issued Fully Paid | 35 | 70 | | | |
Number Shares Issued Specific Share Issue | 35 | 35 | | | |
Other Deferred Tax Expense Credit | -6 565 | 5 285 | -1 557 | | |
Par Value Share | 1 | 1 | | | |
Percentage Class Share Held In Subsidiary | | 90 | 100 | 100 | |
Profit Loss On Ordinary Activities Before Tax | 468 826 | 614 771 | 438 922 | | |
Social Security Costs | 73 877 | 216 551 | 190 141 | | |
Tax Expense Credit Applicable Tax Rate | 89 077 | 116 806 | 83 395 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -5 007 | 7 426 | 2 116 | | |
Total Assets Less Current Liabilities | 238 030 | 167 964 | 197 381 | 146 577 | |
Total Operating Lease Payments | 64 245 | 71 032 | 96 241 | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 28 188 | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | 5 090 | | |
Total Additions Including From Business Combinations Intangible Assets | | | 12 184 | | |