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 | 7 650 | 36 328 | 19 395 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 23 237 | 58 844 | 16 698 | | | | | | | |
Cash Bank On Hand | | | | 60 296 | 57 918 | 136 586 | 140 502 | 80 964 | 74 115 | 271 487 |
Current Assets | 330 429 | 726 216 | 953 450 | 1 938 802 | 1 419 555 | 1 280 627 | 3 206 643 | 1 604 042 | 1 124 905 | 789 384 |
Debtors | 306 218 | 658 751 | 936 752 | 1 874 641 | 1 355 891 | 1 137 291 | 2 983 857 | 1 405 360 | 963 993 | 456 258 |
Intangible Fixed Assets | 29 625 | 28 789 | 16 391 | | | | | | | |
Net Assets Liabilities | | | | 20 597 | 25 607 | 27 027 | 254 760 | 145 356 | 201 772 | 227 322 |
Net Assets Liabilities Including Pension Asset Liability | 7 650 | 36 328 | 19 395 | | | | | | | |
Other Debtors | | | | 23 370 | 26 193 | 39 565 | 54 350 | 54 456 | 176 936 | 254 431 |
Property Plant Equipment | | | | 46 942 | 562 755 | 769 986 | 756 982 | 837 118 | 1 424 573 | 1 448 917 |
Tangible Fixed Assets | 24 051 | 16 644 | 10 877 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 100 | 200 100 | 200 100 | | | | | | | |
Profit Loss Account Reserve | -92 450 | -163 772 | -180 705 | | | | | | | |
Shareholder Funds | 7 650 | 36 328 | 19 395 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 15 684 | 38 730 | 38 000 | |
Director Remuneration | | | | | | 8 478 | 48 359 | 47 876 | 94 997 | |
Accounting Period Subsidiary | 2 012 | 2 013 | 2 014 | | | | | | | |
Accrued Liabilities Deferred Income | | | | | | 2 800 | 345 | 5 065 | 16 819 | 28 262 |
Accumulated Amortisation Impairment Intangible Assets | | | | 50 596 | 63 119 | 74 590 | | | 89 590 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 14 918 | 31 863 | 50 097 | 66 041 | 99 436 | 151 399 | 201 134 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -3 825 | | | 10 982 |
Amortisation Expense Intangible Assets | | | | | | 15 558 | 118 145 | 88 828 | 83 766 | |
Amounts Owed By Group Undertakings | | | | 1 851 271 | 1 327 742 | 1 097 726 | 2 924 258 | 1 342 367 | 784 085 | 156 616 |
Average Number Employees During Period | | | | 1 | 1 | 229 | 316 | 646 | 623 | 552 |
Bank Borrowings | | | | 2 840 944 | 3 018 179 | 3 028 767 | 21 092 546 | 19 293 886 | 2 284 387 | 2 336 387 |
Bank Borrowings Overdrafts | | | | 2 220 485 | 2 088 827 | 2 385 579 | 19 093 014 | 17 294 354 | 15 884 345 | 13 361 045 |
Comprehensive Income Expense | | | | | | 42 419 | 300 733 | 62 596 | 143 416 | 112 550 |
Corporation Tax Payable | | | | | | 11 942 | 26 227 | | | 287 |
Creditors | | | | 2 220 485 | 2 088 827 | 2 385 579 | 19 093 014 | 17 375 967 | 15 947 564 | 13 404 885 |
Creditors Due After One Year | 801 083 | 1 638 913 | 1 856 977 | | | | | | | |
Creditors Due Within One Year | 373 589 | 603 484 | 611 422 | | | | | | | |
Current Tax For Period | | | | | | 88 321 | 268 501 | 297 415 | 703 565 | |
Deferred Tax Liabilities | | | | | | 1 384 | | 13 766 | 11 664 | 22 646 |
Depreciation Expense Property Plant Equipment | | | | | | 616 171 | 2 109 127 | 1 489 998 | 1 854 907 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 2 564 | 16 480 | 1 427 | | |
Disposals Property Plant Equipment | | | | | | 2 564 | 35 351 | 6 850 | | 8 614 |
Dividends Paid | | | | | | 41 000 | 73 000 | 72 000 | 87 000 | 87 000 |
Dividends Paid On Shares Interim | | | | | | 41 000 | 60 000 | 60 000 | 75 000 | |
Fixed Assets | 851 893 | 1 552 509 | 1 534 344 | 1 593 112 | 2 096 402 | 2 292 162 | 18 219 825 | 18 294 961 | 18 882 416 | 18 906 760 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -41 995 | -641 | -3 645 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 12 523 | 11 471 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 16 945 | 20 798 | 32 424 | 34 822 | 51 963 | 49 735 |
Intangible Assets | | | | 38 994 | 26 471 | 15 000 | | | | |
Intangible Assets Gross Cost | | | | 89 590 | 89 590 | | | | 89 590 | |
Intangible Fixed Assets Additions | | 10 090 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 9 875 | 20 801 | 33 199 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 10 926 | 12 398 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 39 500 | 49 590 | | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | 13 786 | 129 606 | 698 196 | 556 568 | |
Investments Fixed Assets | 798 217 | 1 507 076 | 1 507 076 | 1 507 176 | 1 507 176 | 1 507 176 | 17 457 843 | 17 457 843 | 17 457 843 | 17 457 843 |
Investments In Group Undertakings | | | | 1 507 176 | 1 507 176 | 1 507 176 | 17 457 843 | 17 457 843 | 17 457 843 | 17 457 843 |
Issue Equity Instruments | | | | | | 200 101 | | -100 000 | | |
Net Current Assets Liabilities | -43 160 | 122 732 | 342 028 | 655 627 | 21 014 | 121 828 | 1 127 949 | -759 872 | -2 721 416 | -5 251 907 |
Number Shares Allotted | | 200 000 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 1 | 1 | 1 | 1 |
Other Creditors | | | | 399 139 | 469 189 | 79 122 | 2 | 1 740 | 4 642 | 3 779 |
Other Deferred Tax Expense Credit | | | | | | -15 371 | -14 382 | 135 950 | 130 862 | |
Other Taxation Social Security Payable | | | | | | 8 731 | 10 940 | 13 091 | 150 526 | |
Par Value Share | | 1 | 1 | | | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 21 710 | 36 053 | 212 642 | 108 898 | |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income Current Asset | 974 | 8 621 | | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 3 865 | 5 746 | 6 750 | 82 284 | 117 718 | 86 797 | 61 639 |
Profit Loss | | | | | | 145 192 | 307 127 | 914 942 | 1 467 143 | 5 479 210 |
Property Plant Equipment Gross Cost | | | | 61 860 | 594 618 | 820 083 | 823 023 | 936 554 | 1 575 972 | 1 650 051 |
Provisions | | | | | | 1 384 | -2 441 | 13 766 | 11 664 | 22 646 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 7 657 | 2 982 | 1 384 | | 13 766 | 11 664 | 22 646 |
Recoverable Value-added Tax | | | | | | 1 465 | 2 808 | 8 537 | 2 972 | 45 211 |
Share Capital Allotted Called Up Paid | 100 | 200 000 | 200 000 | | | | | | | |
Social Security Costs | | | | | | 146 952 | 243 219 | 508 465 | 410 305 | |
Staff Costs Employee Benefits Expense | | | | | | 2 918 365 | 4 796 279 | 10 648 017 | 9 160 674 | |
Tangible Fixed Assets Additions | | 7 592 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 74 595 | 82 187 | | | | | | | | |
Tangible Fixed Assets Depreciation | 50 544 | 65 543 | 71 310 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 14 999 | 5 767 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 72 851 | 254 119 | 433 064 | 834 298 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 532 758 | 228 029 | 38 291 | 120 381 | 639 418 | 82 693 |
Total Assets Less Current Liabilities | 808 733 | 1 675 241 | 1 876 372 | 2 248 739 | 2 117 416 | 2 413 990 | 19 347 774 | 17 535 089 | 16 161 000 | 13 654 853 |
Total Current Tax Expense Credit | | | | | | 88 222 | 268 501 | 297 114 | 703 436 | |
Total Operating Lease Payments | | | | | | 824 163 | 1 152 349 | 2 706 750 | 2 421 366 | |
Trade Creditors Trade Payables | | | | 263 577 | -2 | | 21 867 | 5 791 | 34 614 | 71 834 |
Trade Debtors Trade Receivables | | | | | 1 956 | | | | | |
Wages Salaries | | | | | | 2 749 703 | 4 517 007 | 9 926 910 | 8 641 471 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 16 207 | -2 102 | |
Amounts Owed To Group Undertakings | | | | | | | | 256 740 | 1 315 378 | 3 586 377 |
Dividends Paid On Shares | | | | | | | 73 000 | 72 000 | 87 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | 81 613 | 14 365 | 14 365 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 6 884 | |
Further Item Operating Income Component Total Other Operating Income | | | | | | | | 430 966 | 417 414 | |
Government Grant Income | | | | | | | | | 4 290 791 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 190 681 | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | 164 119 | | |
Interest Expense | | | | | | | | 480 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | 1 186 | 4 240 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 129 606 | 699 862 | 567 692 | |
Rental Leasing Income | | | | | | | | 17 226 | 31 508 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | | | 164 119 | | |