Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2017-12-31 | 2019-03-31 | 2023-03-31 | 2024-03-31 |
Currency |
| | | | | | |
Net Worth | 362 637 | 534 616 | 633 320 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 341 806 | 105 693 | 223 211 | 260 714 |
Current Assets | 487 452 | 603 507 | 636 487 | 938 279 | 1 221 636 | 6 241 894 | 6 460 850 |
Debtors | 329 565 | 373 909 | 417 763 | 592 973 | 1 111 943 | 5 517 558 | 5 690 531 |
Net Assets Liabilities | | | | 822 980 | 1 013 374 | -117 316 | 3 284 880 |
Other Debtors | | | | 149 772 | 456 623 | 164 921 | 75 883 |
Property Plant Equipment | | | | 63 809 | 93 939 | 759 584 | 620 360 |
Total Inventories | | | | 3 500 | 4 000 | 501 125 | 509 605 |
Cash Bank In Hand | 149 887 | 222 598 | 210 724 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 362 637 | 534 616 | 633 320 | | | | |
Stocks Inventory | 8 000 | 7 000 | 8 000 | | | | |
Tangible Fixed Assets | 41 407 | 498 798 | 512 717 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | | | | |
Profit Loss Account Reserve | 157 537 | 329 516 | 428 220 | | | | |
Shareholder Funds | 362 637 | 534 616 | 633 320 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 3 200 | 3 200 |
Accrued Income | | | | | | 1 383 812 | 1 504 829 |
Accrued Liabilities Deferred Income | | | | 12 000 | 4 648 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 93 728 | 210 623 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 105 226 | 143 567 | 2 248 457 | 1 943 406 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | 27 354 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 424 990 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 174 018 |
Administration Support Average Number Employees | | | | | | 78 | 108 |
Administrative Expenses | | | | | | 8 446 152 | 10 393 552 |
Amortisation Expense Intangible Assets | | | | | | 70 936 | 116 895 |
Amounts Owed To Related Parties | | | | | | 4 353 731 | 1 243 399 |
Applicable Tax Rate | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 31 | 31 | 312 | 305 |
Balances With Banks | | | | | | 222 539 | 260 714 |
Cash Cash Equivalents | | | | | | 223 211 | 260 714 |
Cash Cash Equivalents Cash Flow Value | | | | | | 223 211 | |
Cash On Hand | | | | | | 432 | |
Cost Sales | | | | | | 10 925 485 | 9 877 223 |
Creditors | | | | 179 108 | 269 414 | 285 191 | 142 139 |
Current Tax For Period | | | | | | -59 198 | -126 528 |
Deferred Tax Asset Debtors | | | | | | 24 135 | 51 489 |
Deferred Tax Assets | | | | | | -24 135 | -51 489 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | -80 207 | -27 354 |
Depreciation Amortisation Expense | | | | | | 472 285 | 427 349 |
Depreciation Expense Property Plant Equipment | | | | | | 401 349 | 310 454 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 2 897 | | |
Disposals Property Plant Equipment | | | | | 6 450 | | |
Finance Lease Liabilities Present Value Total | | | | | 17 656 | 240 024 | 122 952 |
Fixed Assets | 41 407 | 498 798 | 512 717 | 63 809 | 93 939 | 1 417 635 | 1 586 506 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -33 702 | -36 612 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -665 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 199 065 | 337 048 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -2 055 146 | 2 708 467 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 934 125 | 145 619 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | -4 667 | 8 480 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 34 027 | 91 392 |
Gross Profit Loss | | | | | | 8 408 522 | 10 460 831 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -70 971 | -90 108 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | | | | | -615 507 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -154 690 | 37 503 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | 232 002 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 116 895 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 41 238 | | 310 456 |
Intangible Assets | | | | | | 658 051 | 966 146 |
Intangible Assets Gross Cost | | | | | | 751 779 | 1 176 769 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 10 952 | 38 343 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | 60 208 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 43 927 | 25 832 |
Interest Income On Bank Deposits | | | | | | 250 | 266 |
Interest Paid Classified As Financing Activities | | | | | | -57 095 | -124 383 |
Interest Paid Classified As Operating Activities | | | | | | 54 879 | 124 383 |
Interest Payable Similar Charges Finance Costs | | | | | | 54 879 | 124 383 |
Interest Received Classified As Investing Activities | | | | | | 250 | 266 |
Interest Received Classified As Operating Activities | | | | | | 250 | 266 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | 210 122 | 247 453 |
Net Cash Flows From Used In Financing Activities | | | | | | 132 993 | -299 685 |
Net Cash Flows From Used In Investing Activities | | | | | | -1 062 570 | -598 742 |
Net Cash Flows From Used In Operating Activities | | | | | | 774 887 | 935 930 |
Net Cash Generated From Operations | | | | | | 703 916 | 845 822 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | -421 772 | 3 708 388 |
Net Current Assets Liabilities | 321 230 | 367 251 | 439 898 | 759 171 | 952 222 | -1 249 760 | 1 840 513 |
Net Debt Funds | | | | | | -360 736 | -128 734 |
Number Shares Issued Fully Paid | | | | | | 202 | 202 |
Other Creditors | | | | 49 175 | 11 423 | 13 123 | 21 729 |
Other Employee Expense | | | | | | 205 245 | 200 920 |
Other Interest Receivable Similar Income Finance Income | | | | | | 250 | 266 |
Other Inventories | | | | 3 500 | 4 000 | 501 125 | 509 605 |
Other Operating Income Format1 | | | | | | -822 400 | 3 305 152 |
Other Payables Accrued Expenses | | | | | | 129 361 | 138 849 |
Other Remaining Borrowings | | | | | | 45 167 | 14 379 |
Other Short-term Employee Benefits | | | | | | 18 582 | 2 810 |
Par Value Share | | 1 | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | 223 790 | -138 690 |
Pension Costs Defined Contribution Plan | | | | | | 211 255 | 226 059 |
Prepayments | | | | | | 169 303 | 717 170 |
Proceeds From Sales Property Plant Equipment | | | | | | 99 650 | |
Production Average Number Employees | | | | | | 202 | 184 |
Profit Loss | | | | | | -775 254 | 3 402 196 |
Profit Loss On Ordinary Activities Before Tax | | | | | | -914 659 | 3 248 314 |
Property Plant Equipment Gross Cost | | | | 169 035 | 237 506 | 3 008 041 | 2 563 766 |
Provisions | | | | | | 24 135 | 51 489 |
Purchase Intangible Assets | | | | | | -407 394 | -424 990 |
Purchase Property Plant Equipment | | | | | | -755 076 | -174 018 |
Revenue From Sale Goods | | | | | | 19 334 007 | 20 338 054 |
Selling Average Number Employees | | | | | | 32 | 13 |
Short-term Deposits Classified As Cash Equivalents | | | | | | 240 | |
Social Security Costs | | | | | | 1 172 434 | 1 106 202 |
Staff Costs Employee Benefits Expense | | | | | | 11 455 395 | 12 264 796 |
Taxation Social Security Payable | | | | 79 160 | 112 375 | 1 237 431 | 1 073 532 |
Tax Decrease From Utilisation Tax Losses | | | | | | -115 997 | -5 661 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 617 339 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 35 790 | 25 968 |
Tax Increase Decrease From Effect Rollover Relief On Profit On Disposal Fixed Assets | | | | | | -59 198 | -126 528 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -139 405 | -153 882 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 74 921 | | |
Total Assets Less Current Liabilities | 362 637 | 866 049 | 952 615 | 822 980 | 1 046 161 | 167 875 | 3 427 019 |
Total Borrowings | | | | | | 285 191 | 142 139 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | -618 293 |
Total Operating Lease Payments | | | | | | 35 732 | 29 225 |
Trade Creditors Trade Payables | | | | 38 773 | 123 312 | 1 249 212 | 1 780 655 |
Trade Debtors Trade Receivables | | | | 443 201 | 655 320 | 3 775 387 | 3 341 160 |
Turnover Revenue | | | | | | 19 334 007 | 20 338 054 |
Unpaid Contributions To Pension Schemes | | | | | | 55 954 | 72 181 |
Wages Salaries | | | | | | 9 847 879 | 10 728 805 |
Creditors Due After One Year | | 331 433 | 319 295 | | | | |
Creditors Due Within One Year | 166 222 | 236 256 | 196 589 | | | | |
Instalment Debts Due After5 Years | | 222 068 | 209 931 | | | | |
Number Shares Allotted | 200 | 200 | 200 | | | | |
Share Premium Account | 204 900 | 204 900 | 204 900 | | | | |
Value Shares Allotted | 200 | 200 | 200 | | | | |