Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2016-01-31 | 2017-01-31 | 2018-01-31 | 2019-01-31 | 2020-01-31 | 2021-01-31 | 2022-01-31 | 2023-01-31 |
Currency |
| | | | | | | | | | |
Net Worth | 17 245 | 113 966 | 289 220 | 862 603 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 14 950 | 134 023 | 4 290 | 171 566 | | | | | | | |
Cash Bank On Hand | | | | 171 566 | 853 544 | 1 267 710 | 101 024 | 195 075 | 358 529 | 215 855 | 262 417 |
Current Assets | 59 688 | 321 908 | 697 661 | 2 342 400 | 3 169 976 | 5 136 730 | 6 683 553 | 7 860 517 | 8 152 375 | 9 252 072 | 9 692 571 |
Debtors | 44 738 | 187 885 | 693 371 | 2 170 834 | 2 316 432 | 1 910 060 | 6 582 529 | 7 665 442 | 7 793 846 | 9 036 217 | 9 430 154 |
Net Assets Liabilities | | | | 862 603 | 1 682 180 | 4 199 320 | 5 270 463 | 6 086 491 | 6 300 143 | 6 809 090 | |
Net Assets Liabilities Including Pension Asset Liability | | 113 966 | 289 220 | 862 603 | | | | | | | |
Other Debtors | | | | 26 696 | 25 574 | 51 848 | 2 495 469 | 2 795 836 | 3 064 020 | 5 210 408 | 6 088 559 |
Property Plant Equipment | | | | 549 880 | 443 283 | 270 332 | 153 182 | 55 501 | 23 271 | 62 721 | 107 269 |
Tangible Fixed Assets | 1 463 | 7 309 | 66 604 | 549 880 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 17 244 | 113 965 | 289 219 | 862 602 | | | | | | | |
Shareholder Funds | 17 245 | 113 966 | 289 220 | 862 603 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 8 250 | 9 750 | 9 250 | 9 500 | 10 000 | 10 000 | 10 000 | 10 000 |
Accrued Liabilities Deferred Income | | | | 1 751 074 | 1 638 272 | 1 062 767 | 1 384 750 | 1 467 752 | 1 537 228 | 2 299 942 | 2 375 701 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 175 916 | 416 525 | 657 503 | 45 279 | 95 770 | 142 456 | 170 353 | 208 849 |
Administrative Expenses | 71 497 | 383 385 | 838 478 | 4 626 450 | 4 626 895 | 3 666 374 | 3 087 211 | 2 382 116 | 1 368 964 | 1 211 828 | 2 563 733 |
Amounts Owed By Group Undertakings | | | | 1 560 280 | 1 731 654 | 1 243 817 | 3 550 066 | 4 405 158 | 4 647 461 | 3 531 950 | 3 095 554 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 28 885 | 159 357 | 597 321 | 1 560 280 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 171 566 | 853 544 | | 101 024 | 195 075 | 358 494 | 215 855 | |
Comprehensive Income Expense | | | | 573 383 | 819 577 | | 1 071 143 | 816 028 | 213 652 | 508 947 | 384 475 |
Corporation Tax Payable | | | | 98 447 | 235 890 | 66 664 | 124 805 | 120 820 | 123 391 | 170 326 | 32 549 |
Cost Sales | 282 654 | 1 638 359 | 2 952 336 | 7 815 495 | 10 568 995 | 7 587 001 | 10 075 306 | 8 979 608 | 8 827 319 | 8 926 414 | 12 557 707 |
Creditors | | | | 1 961 797 | 1 879 989 | 1 184 312 | 1 546 856 | 1 635 300 | 1 781 881 | 2 505 703 | 2 606 275 |
Creditors Due Within One Year | 43 906 | 215 251 | 461 724 | 1 961 797 | | | | | | | |
Current Tax For Period | | | | 98 028 | 215 990 | 179 187 | 165 244 | 161 016 | 130 810 | -44 507 | 167 244 |
Debtors Due Within One Year | 44 738 | 187 885 | 693 371 | 2 170 834 | | | | | | | |
Deferred Tax Liability | | | 13 321 | 67 880 | | | | | | | |
Depreciation Amortisation Expense | | | | 159 781 | 240 610 | 249 762 | 174 090 | 85 571 | 46 686 | 27 897 | 38 496 |
Depreciation Expense Property Plant Equipment | | | | 159 782 | 240 609 | 249 762 | 174 089 | 85 571 | 46 686 | 27 897 | 38 496 |
Depreciation Tangible Fixed Assets Expense | 236 | 2 439 | 13 459 | 159 782 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 8 784 | 786 313 | 35 080 | | | |
Disposals Property Plant Equipment | | | | | | 8 784 | 786 313 | 65 028 | | | |
Fixed Assets | | | | 549 880 | 453 812 | 280 861 | 153 182 | 55 501 | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | | -2 686 | -7 292 | | | | | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -899 096 | 837 086 | 63 550 | -93 005 | 95 190 | 76 775 | 21 459 | -192 753 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 1 405 916 | -219 250 | -526 451 | 304 403 | 92 429 | 143 975 | 583 300 | 238 349 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 477 463 | -145 598 | 406 372 | -2 713 510 | -1 082 913 | -128 404 | -1 242 371 | -393 937 |
Gross Profit Loss | 92 746 | 504 690 | 1 070 125 | 5 352 420 | 5 676 101 | 4 388 996 | 4 309 055 | 4 264 315 | 1 612 809 | 1 617 813 | 3 061 514 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 419 | -98 448 | -348 413 | -107 103 | -165 001 | -128 239 | 91 442 | -305 021 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 171 566 | 681 978 | 414 166 | -1 166 686 | 94 051 | 163 419 | -142 639 | 46 562 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 240 609 | 249 762 | 174 089 | 85 571 | 46 686 | 27 897 | 38 496 |
Interest Payable Similar Charges | | | 3 327 | | | | | | | | |
Investments Fixed Assets | | | | | 10 529 | 10 529 | | | | | |
Net Cash Flows From Used In Financing Activities | | | | -1 | | | | | | | |
Net Cash Flows From Used In Investing Activities | | | | 643 058 | 144 541 | 76 811 | 46 410 | -30 384 | 14 444 | 67 347 | 82 556 |
Net Cash Flows From Used In Operating Activities | | | | -814 623 | -826 519 | -490 977 | 1 120 276 | -63 667 | -177 863 | 75 292 | -129 118 |
Net Cash Generated From Operations | | | | -814 204 | -905 066 | -839 390 | 1 013 173 | -228 668 | -306 102 | 166 734 | -434 139 |
Net Current Assets Liabilities | 15 782 | 106 657 | 235 937 | 380 603 | 1 289 987 | 3 952 418 | 5 136 697 | 6 225 217 | 6 370 494 | 6 746 369 | 7 086 296 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Leases Expiring Between Two Five Years | | | | 612 650 | | | | | | | |
Operating Leases Expiring Within One Year | 17 878 | | | | | | | | | | |
Operating Profit Loss | | 121 305 | 231 647 | | | | 1 221 844 | 1 882 199 | 243 845 | 405 985 | 497 781 |
Other Creditors Due Within One Year | 11 422 | 40 888 | 292 032 | 1 751 074 | | | | | | | |
Other Deferred Tax Expense Credit | | | | 54 559 | 13 639 | -27 660 | -14 543 | 174 811 | -100 605 | -58 455 | -53 450 |
Other Investments Other Than Loans | | | | | 10 529 | 10 529 | -10 529 | | | | |
Par Value Share | | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Prepayments Accrued Income | | | | 110 894 | 168 442 | 228 198 | 160 159 | 49 002 | 59 444 | 78 896 | 102 254 |
Proceeds From Issuing Shares | | | | -1 | | | | | | | |
Profit Loss | | | | 573 383 | 819 577 | 558 180 | 1 071 143 | 816 028 | 213 652 | 508 947 | 384 475 |
Profit Loss For Period | 17 244 | 96 721 | 175 254 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 21 249 | 121 305 | 228 320 | 725 970 | 1 049 206 | 722 621 | 1 221 844 | 1 151 855 | 243 857 | 405 985 | 498 269 |
Property Plant Equipment Gross Cost | | | | 725 796 | 859 808 | 927 835 | 198 461 | 151 271 | 165 727 | 233 074 | 316 118 |
Provisions | | | | 67 880 | 61 619 | 33 959 | 19 416 | 194 227 | 93 622 | -205 447 | -108 874 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 67 880 | 61 619 | 33 959 | 19 416 | 194 227 | 93 622 | | |
Provisions For Liabilities Charges | | | 13 321 | 67 880 | | | | | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -10 529 | | | | |
Purchase Property Plant Equipment | | | | -643 058 | -134 012 | -76 811 | -56 939 | -17 838 | -14 456 | -67 347 | -83 044 |
Recoverable Value-added Tax | | | | 19 170 | 23 226 | 18 661 | 7 224 | 15 335 | 22 921 | 9 516 | 34 313 |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | | |
Social Security Costs | | | | 639 325 | 1 262 809 | 882 552 | 1 153 222 | 1 182 086 | 1 014 472 | 1 064 106 | 1 599 299 |
Staff Costs Employee Benefits Expense | | | | 7 033 593 | 9 713 132 | 6 763 728 | 9 119 817 | 8 120 758 | 8 124 799 | 7 912 084 | 11 454 091 |
Tangible Fixed Assets Additions | | 8 285 | 72 754 | 210 479 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 699 | 9 984 | 82 738 | 725 796 | | | | | | | |
Tangible Fixed Assets Depreciation | 236 | 2 675 | 16 134 | 175 916 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 439 | 13 459 | 33 196 | | | | | | | |
Taxation Social Security Due Within One Year | 26 816 | 90 067 | 124 301 | 98 447 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 4 005 | 24 584 | 53 066 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 152 587 | 229 629 | 151 527 | 150 701 | 335 827 | 30 205 | -102 962 | 113 794 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 134 012 | 76 811 | 56 939 | 17 838 | 14 456 | 67 347 | 83 044 |
Total Assets Less Current Liabilities | 17 245 | 113 966 | 302 541 | 930 483 | 1 743 799 | 4 233 279 | 5 289 879 | 6 280 718 | 6 393 765 | 6 809 090 | 7 193 565 |
Trade Creditors Trade Payables | | | | 112 276 | 5 827 | 54 881 | 37 301 | 46 728 | 121 227 | 35 435 | 198 025 |
Trade Creditors Within One Year | 5 668 | 84 296 | 45 391 | 112 276 | | | | | | | |
Turnover Gross Operating Revenue | 375 400 | 2 143 049 | 4 022 461 | | | | | | | | |
Turnover Revenue | | | | 13 167 915 | 16 245 096 | 11 975 997 | 14 384 361 | 13 243 923 | 10 440 128 | 10 544 227 | 15 619 221 |
U K Current Corporation Tax | 4 005 | 24 584 | 39 745 | | | | | | | | |
U K Deferred Tax | | | 13 321 | | | | | | | | |
Wages Salaries | | | | 6 394 268 | 8 450 323 | 5 881 176 | 7 966 595 | 6 938 672 | 7 110 327 | 6 847 978 | 9 854 792 |
Average Number Employees During Period | | | | | | | 73 | 64 | 55 | 65 | 93 |
Bank Borrowings Overdrafts | | | | | | | | | 35 | | |
Bank Overdrafts | | | | | | | | | 35 | | |
Deferred Tax Asset Debtors | | | | | | | | | | 205 447 | 108 874 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | 17 908 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 17 908 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -366 | -12 | | -488 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 366 | 12 | | 488 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -47 856 | | | |
Restructuring Costs | | | | | | | | 730 710 | | | |