Profit & Loss |
Date of Accounts |
2014-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 100 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 1 539 760 | 928 758 | 840 375 | 1 958 217 | 2 781 354 | 3 732 329 | 1 048 564 |
Current Assets | | 2 865 850 | 3 716 819 | 5 116 751 | 5 822 639 | 7 572 193 | 9 498 203 | 9 272 634 |
Debtors | | 1 289 960 | 2 751 915 | 4 239 071 | 3 831 140 | 4 771 569 | 5 732 627 | 8 171 126 |
Net Assets Liabilities | | 101 288 | 79 895 | -16 930 | -380 326 | 84 585 | 1 076 145 | 399 178 |
Other Debtors | | | | 3 028 398 | 2 515 862 | 4 679 636 | 5 576 793 | 7 900 383 |
Property Plant Equipment | | 8 205 731 | 8 272 561 | 8 094 533 | 7 897 338 | 7 529 908 | 7 460 177 | 7 277 160 |
Total Inventories | | 36 130 | 36 146 | 37 305 | 33 282 | 19 270 | 33 247 | |
Cash Bank In Hand | 100 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 21 135 | 18 849 | 18 997 |
Accrued Liabilities Deferred Income | | 262 568 | 158 394 | 260 228 | 258 336 | 402 262 | 534 174 | 1 320 986 |
Accumulated Amortisation Impairment Intangible Assets | | 1 750 000 | 2 750 000 | 3 750 000 | 4 750 000 | 5 000 000 | 5 000 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | 472 274 | 829 120 | 1 212 744 | 1 621 569 | 2 034 252 | 2 487 255 | 2 930 501 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 438 674 | 220 594 | 211 630 | 45 253 | 387 827 | 260 229 |
Administrative Expenses | | | | | | 4 621 019 | 7 065 553 | 8 762 272 |
Amortisation Expense Intangible Assets | | | | | | 250 000 | | |
Amortisation Impairment Expense Intangible Assets | | | | | | 250 000 | | |
Amounts Owed By Group Undertakings | | | | | | | | 60 133 |
Amounts Owed By Subsidiaries | | 1 111 619 | 1 306 601 | 1 072 852 | | | | |
Average Number Employees During Period | | | | 217 | 227 | 190 | 209 | 196 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 1 257 560 | 6 246 917 | 1 207 400 | 1 182 402 | 1 157 282 | 1 132 161 | 1 107 041 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 958 217 | 2 781 354 | 3 732 329 | 1 048 564 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | -709 394 | | |
Corporation Tax Payable | | 28 543 | 25 565 | 13 364 | | 39 810 | 275 396 | |
Cost Sales | | | | | | 717 966 | 905 466 | 1 234 205 |
Creditors | | 14 846 083 | 14 768 229 | 15 080 480 | 12 250 | 14 928 312 | 15 769 435 | 16 150 616 |
Current Tax For Period | | | | | | 39 810 | 275 396 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -25 918 | 23 596 | -112 800 |
Depreciation Expense Property Plant Equipment | | | | | | 412 683 | 455 418 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 412 683 | 455 418 | 443 246 |
Finance Lease Liabilities Present Value Total | | | | | 12 250 | 12 250 | | |
Finance Lease Payments Owing Minimum Gross | | | | | 15 750 | 12 250 | | |
Finished Goods Goods For Resale | | 36 130 | 36 146 | 37 305 | 33 282 | 19 270 | 33 247 | 52 944 |
Fixed Assets | | 12 165 125 | 11 231 956 | 10 053 927 | 8 856 732 | 7 529 908 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -25 919 | 245 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 435 909 | 422 999 | 406 859 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 40 323 | -617 787 | -656 577 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 940 429 | 961 058 | 2 438 499 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -14 012 | 13 977 | 19 697 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 557 641 | -1 289 | |
Government Grant Income | | | | | | 1 033 628 | 718 527 | |
Gross Profit Loss | | | | | | 4 606 843 | 8 249 709 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -39 810 | -275 396 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -950 975 | 2 683 765 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 000 000 | 1 000 000 | 1 000 000 | 250 000 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 360 984 | 387 762 | 408 825 | 412 683 | 455 418 | 443 246 |
Intangible Assets | | 3 250 000 | 2 250 000 | 1 250 000 | 250 000 | | | |
Intangible Assets Gross Cost | | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | 5 000 000 | |
Interest Income From Group Undertakings Participating Interests | | | | | | 89 351 | 17 869 | 17 869 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 89 351 | 17 869 | 17 869 |
Interest Paid Classified As Operating Activities | | | | | | | -630 000 | -630 000 |
Interest Paid To Group Undertakings | | | | | | 630 000 | 630 000 | 630 000 |
Interest Payable Similar Charges Finance Costs | | | | | | 630 000 | 630 000 | 630 000 |
Interest Received Classified As Investing Activities | | | | | | -89 351 | -17 869 | -17 869 |
Investment Property Fair Value Model | | | | | | 6 899 087 | 6 736 679 | 6 539 795 |
Investments Fixed Assets | | 709 394 | 709 394 | 709 394 | 709 394 | | | |
Investments In Subsidiaries | | 709 394 | 709 394 | 709 394 | 709 394 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | 472 246 | -1 332 332 | |
Net Cash Generated From Operations | | | | | | -157 754 | -2 002 142 | 1 536 009 |
Net Current Assets Liabilities | | -11 980 233 | -11 051 409 | -9 963 729 | -9 109 686 | -7 356 119 | -6 271 232 | -6 877 982 |
Net Finance Income Costs | | | | | | 89 351 | 17 869 | 17 869 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -630 000 | -630 000 | |
Operating Profit Loss | | | | | | 1 019 452 | 1 902 683 | |
Other Creditors | | 13 749 971 | 13 841 383 | 13 693 330 | 13 675 094 | 14 012 097 | 14 006 033 | 13 929 667 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 4 138 | 4 138 | | | 2 415 | |
Other Disposals Property Plant Equipment | | | 14 998 | 14 998 | | | 4 555 | |
Other Interest Receivable Similar Income Finance Income | | | | | | 89 351 | 17 869 | 17 869 |
Other Operating Income Format1 | | | | | | 1 033 628 | 718 527 | 6 498 |
Other Taxation Social Security Payable | | | | | | 50 584 | 301 455 | 294 210 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -15 750 | -12 250 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 16 747 | 18 603 | 33 306 | 40 838 | 39 853 | 51 893 | 61 131 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 | 100 | | | |
Prepayments Accrued Income | | 67 430 | 90 396 | 82 773 | 96 444 | 88 771 | 107 322 | 191 582 |
Proceeds From Sales Property Plant Equipment | | | | | | -557 641 | -851 | |
Profit Loss | | 1 060 | -21 393 | -96 825 | -363 396 | 464 911 | 991 560 | -676 967 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 478 803 | 1 290 552 | -789 767 |
Property Plant Equipment Gross Cost | | 8 678 006 | 9 101 682 | 9 307 277 | 9 518 907 | 9 564 160 | 9 947 432 | 10 207 661 |
Provisions For Liabilities Balance Sheet Subtotal | | 83 604 | 100 651 | 107 128 | 115 122 | | | |
Purchase Property Plant Equipment | | | | | | -45 253 | -387 827 | -260 229 |
Social Security Costs | | 205 024 | 210 999 | 202 667 | 147 924 | 168 731 | 222 238 | |
Staff Costs Employee Benefits Expense | | 3 215 181 | 3 274 618 | 3 431 543 | 3 398 966 | 2 739 199 | 3 450 506 | 4 217 784 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 115 122 | 89 204 | 112 800 | |
Tax Decrease From Utilisation Tax Losses | | | | | | | | -50 711 |
Tax Expense Credit Applicable Tax Rate | | | | | | 90 973 | 245 205 | -150 056 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -15 738 | -57 559 | 25 787 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | 23 596 | -39 242 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 13 130 | 976 | |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | | | | | -21 012 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 13 892 | 298 992 | -112 800 |
Total Assets Less Current Liabilities | | 184 892 | 180 546 | 90 198 | -252 954 | 173 789 | 1 188 945 | 399 178 |
Total Operating Lease Payments | | | | | | 13 986 | 12 910 | |
Trade Creditors Trade Payables | | 419 764 | 405 554 | 706 866 | 641 100 | 411 309 | 652 377 | 605 753 |
Trade Debtors Trade Receivables | | 45 017 | 72 423 | 55 048 | 37 120 | 3 162 | 48 512 | 19 028 |
Turnover Revenue | | | | | | 5 324 809 | 9 155 175 | |
Wages Salaries | | 2 993 410 | 3 045 016 | 3 195 570 | 3 210 204 | 2 530 615 | 3 176 375 | 3 866 291 |
Number Shares Allotted | 100 | | | | | | | |
Par Value Share | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |