Profit & Loss |
Date of Accounts |
2021-12-31 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 1 077 330 | 1 649 774 |
Current Assets | 1 330 374 | 2 063 054 |
Debtors | 253 044 | 413 280 |
Net Assets Liabilities | 788 338 | 2 718 842 |
Other Debtors | 11 086 | 11 086 |
Property Plant Equipment | | 558 528 |
|
Other Financial Data |
Audit Fees Expenses | | 15 800 |
Accrued Liabilities Deferred Income | 1 200 | 4 200 |
Accumulated Amortisation Impairment Intangible Assets | 423 770 | 505 154 |
Accumulated Depreciation Impairment Property Plant Equipment | 566 274 | 251 484 |
Additional Provisions Increase From New Provisions Recognised | | 193 801 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 558 528 |
Administration Support Average Number Employees | 4 | 6 |
Administrative Expenses | 1 150 685 | 1 012 838 |
Amortisation Expense Intangible Assets | 81 384 | 81 384 |
Amortisation Rate Used For Intangible Assets | | 10 |
Amounts Owed By Directors | 161 809 | 160 236 |
Amounts Owed By Group Undertakings | 253 044 | 253 044 |
Amounts Owed To Group Undertakings | 1 542 296 | 900 000 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 52 | 51 |
Bank Borrowings Overdrafts | 16 312 | 17 344 |
Called Up Share Capital Not Paid | 100 | 100 |
Cash Cash Equivalents Cash Flow Value | 1 998 723 | 2 257 704 |
Comprehensive Income Expense | 1 324 646 | 1 257 999 |
Corporation Tax Payable | 90 510 | 262 325 |
Cost Sales | 3 327 544 | 3 939 890 |
Creditors | 1 588 696 | 949 400 |
Current Tax For Period | 90 510 | 262 325 |
Debentures In Issue | 209 253 | 192 604 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 178 050 | 193 801 |
Deferred Tax Liabilities | 531 818 | 725 619 |
Depreciation Expense Property Plant Equipment | 507 822 | 477 187 |
Depreciation Rate Used For Property Plant Equipment | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 88 942 |
Disposals Property Plant Equipment | | 729 168 |
Dividends Paid | 159 000 | 162 000 |
Dividends Paid Classified As Financing Activities | 159 000 | 162 000 |
Dividends Paid On Shares | 159 000 | 162 000 |
Finance Lease Liabilities Present Value Total | 308 215 | 110 921 |
Finance Lease Payments Owing Minimum Gross | 308 215 | 110 921 |
Fixed Assets | 1 046 660 | 1 605 188 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 163 575 |
Gain Loss In Cash Flows From Change In Accrued Items | 222 | 16 914 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 9 334 | 32 914 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 728 108 | -203 492 |
Gain Loss In Cash Flows From Change In Provisions | -140 000 | |
Gain Loss On Disposals Property Plant Equipment | -34 908 | 222 809 |
Gross Profit Loss | 2 754 583 | 2 756 234 |
Income Taxes Paid Refund Classified As Operating Activities | 122 238 | 90 510 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 815 380 | 258 981 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -4 339 | 26 600 |
Increase Decrease In Net Debt From Cash Flows | | -549 647 |
Increase From Amortisation Charge For Year Intangible Assets | | 81 384 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 477 187 |
Intangible Assets | 406 071 | 324 687 |
Intangible Assets Gross Cost | | 829 841 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 7 149 | 8 684 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 29 471 | 23 987 |
Interest Paid Classified As Operating Activities | 36 620 | 32 671 |
Interest Payable Similar Charges Finance Costs | 36 620 | 32 671 |
Investments | 1 046 660 | 1 046 660 |
Investments Fixed Assets | 1 046 660 | 1 046 660 |
Investments In Group Undertakings | 1 046 660 | 1 046 660 |
Net Cash Flows From Used In Financing Activities | -1 860 353 | -452 666 |
Net Cash Flows From Used In Investing Activities | -1 017 013 | -1 094 066 |
Net Cash Flows From Used In Operating Activities | 3 692 746 | 1 805 713 |
Net Cash Generated From Operations | 3 851 604 | 1 928 894 |
Net Current Assets Liabilities | -258 322 | 1 113 654 |
Net Debt Funds | -1 038 854 | -1 588 501 |
Net Deferred Tax Liability Asset | 531 818 | 725 619 |
Number Shares Issued Fully Paid | 100 | 100 |
Operating Profit Loss | 1 629 826 | 1 746 796 |
Other Creditors | 45 200 | 45 200 |
Other Operating Income Format1 | 25 928 | 3 400 |
Other Remaining Operating Income | 25 928 | 3 400 |
Other Taxation Social Security Payable | 166 667 | 117 007 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -69 907 | 275 049 |
Pension Costs Defined Contribution Plan | 24 330 | 25 488 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 24 330 | 25 488 |
Prepayments Accrued Income | 66 113 | 63 532 |
Proceeds From Borrowings Classified As Financing Activities | -37 360 | -15 617 |
Proceeds From Repayment Loans Advances To Associates Joint Ventures Participating Interests Classified As Financing Activities | -99 660 | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | -1 634 240 | |
Proceeds From Sales Property Plant Equipment | 673 498 | 783 468 |
Production Average Number Employees | 45 | 42 |
Profit Loss | -1 747 | 2 092 504 |
Profit Loss On Ordinary Activities Before Tax | 1 593 206 | 1 714 125 |
Property Plant Equipment Gross Cost | 1 293 472 | 558 528 |
Provisions | 531 818 | 725 619 |
Purchase Property Plant Equipment | 1 690 511 | 1 877 534 |
Revenue From Rendering Services | 6 082 127 | 6 691 670 |
Social Security Costs | 118 302 | 141 260 |
Staff Costs Employee Benefits Expense | 1 524 332 | 1 666 637 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 531 818 | 725 619 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 397 641 |
Tax Expense Credit Applicable Tax Rate | 335 689 | 738 853 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -66 441 | 71 816 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 651 | 13 745 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 268 560 | 456 126 |
Total Assets Less Current Liabilities | 788 338 | 2 718 842 |
Trade Creditors Trade Payables | 166 047 | 248 621 |
Trade Debtors Trade Receivables | 402 247 | 415 886 |
Turnover Revenue | 6 082 127 | 6 696 124 |
Wages Salaries | 1 381 700 | 1 499 889 |
Advances Credits Directors | 161 809 | 354 217 |
Advances Credits Made In Period Directors | 182 292 | |
Advances Credits Repaid In Period Directors | 179 000 | |
Director Remuneration | 8 656 | 10 882 |