Profit & Loss |
Date of Accounts |
2012-03-31 | 2013-03-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 100 | 65 707 | 430 307 | 540 442 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 233 876 | 16 017 | 685 763 | 528 981 | 706 595 | 2 441 568 | 2 125 734 |
Current Assets | 100 | 322 481 | 722 180 | 1 673 242 | 2 088 837 | 1 781 119 | 2 639 279 | 2 644 411 | 3 259 705 | 6 601 544 | 6 138 462 |
Debtors | | 311 066 | 652 000 | 1 245 526 | 1 603 386 | 1 765 102 | 1 953 516 | 2 115 430 | 2 553 110 | 4 159 976 | 4 012 728 |
Net Assets Liabilities | | | | | | | | 1 660 378 | 2 425 073 | 4 118 326 | 4 549 403 |
Other Debtors | | | | | 80 433 | 60 581 | 537 493 | 145 544 | -107 878 | 256 097 | 257 745 |
Property Plant Equipment | | | | | 11 568 | 10 577 | 12 576 | 14 725 | 57 401 | 70 125 | 172 557 |
Total Inventories | | | | | 251 575 | | | | | | |
Cash Bank In Hand | 100 | 11 415 | 70 180 | 190 508 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | 65 707 | 430 307 | 540 442 | | | | | | | |
Stocks Inventory | | | | 237 208 | | | | | | | |
Tangible Fixed Assets | | | | 14 458 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | | 65 607 | 430 207 | 540 342 | | | | | | | |
Shareholder Funds | 100 | 65 707 | 430 307 | 540 442 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 9 000 |
Description Principal Activities | | | | | | | | | 82 990 | | |
Accrued Liabilities Deferred Income | | | | | | | | | 36 457 | 52 247 | 110 015 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 438 | | 9 811 | 22 341 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 7 846 | 10 837 | 15 260 | 18 824 | | 50 309 | 102 710 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | 74 567 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 63 634 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 154 833 |
Administration Support Average Number Employees | | | | | | | | | | 8 | 9 |
Administrative Expenses | | | | | 296 950 | 1 400 962 | 835 127 | 1 090 543 | | 2 382 663 | 1 982 999 |
Amortisation Expense Intangible Assets | | | | | | | | 438 | | 4 620 | 76 290 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | | | 4 | 4 | 4 | 5 | 10 | 12 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 2 441 569 | 2 125 734 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | | | | | 182 496 |
Comprehensive Income Expense | | | | | | | | | | 1 598 347 | 431 078 |
Corporation Tax Payable | | | | | | | | | | 263 841 | 130 903 |
Cost Sales | | | | | 1 421 774 | 1 092 680 | 744 097 | 1 376 051 | | 2 089 682 | 3 748 345 |
Creditors | | | | | 1 389 633 | 1 278 498 | 1 444 199 | 1 011 661 | 905 297 | 1 415 414 | 765 045 |
Current Tax For Period | | | | | | | | | | 356 514 | 130 903 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 74 567 |
Deferred Tax Liabilities | | | | | | | | | | | 74 567 |
Depreciation Expense Property Plant Equipment | | | | | 4 642 | 2 991 | 4 423 | 3 564 | | 27 387 | 51 366 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | | 50 |
Fixed Assets | | | | 14 458 | 11 655 | 10 664 | 12 663 | 27 628 | 70 665 | 139 988 | 476 358 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 40 776 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | | | | | | 52 247 | 57 768 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 213 932 | -554 648 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -1 703 827 | 147 712 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -2 538 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | | | | | | | 24 155 | 24 649 |
Gross Profit Loss | | | | | 411 266 | 1 200 854 | 1 693 467 | 1 530 307 | | 4 361 680 | 2 843 198 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 1 | 456 646 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 734 974 | -315 834 |
Increase Decrease Through Other Changes Intangible Assets | | | | | | | | | | | 338 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 438 | | | 12 530 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 2 991 | 4 423 | 3 564 | | | 52 401 |
Intangible Assets | | | | | | | | 12 816 | 13 264 | 69 776 | 121 218 |
Intangible Assets Gross Cost | | | | | | | | 13 254 | | 79 587 | 143 559 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | 4 769 |
Interest Payable Similar Charges Finance Costs | | | | | 323 | 302 | | | | 24 156 | 29 418 |
Investments | | | | | | | | | | 87 | 182 583 |
Investments Fixed Assets | | | | | 87 | 87 | 87 | 87 | | 87 | 182 583 |
Investments In Group Undertakings | | | | | | | | | | 87 | 182 583 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 1 282 745 | |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -102 012 | -400 963 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 554 241 | 85 129 |
Net Cash Generated From Operations | | | | | | | | | | 554 242 | 546 544 |
Net Current Assets Liabilities | 100 | 65 707 | 430 307 | 525 984 | 699 204 | 502 621 | 1 195 080 | 1 632 750 | 2 354 408 | 5 186 130 | 5 373 417 |
Net Deferred Tax Liability Asset | | | | | | | | | | | 74 567 |
Number Shares Issued Fully Paid | | | | | | | | | | 100 | 100 |
Operating Profit Loss | | | | | 213 694 | -197 272 | 859 477 | | | 1 979 017 | 860 199 |
Other Comprehensive Income Expense Net Tax | | | | | | | | | | 24 155 | 24 649 |
Other Creditors | | | | | 1 119 158 | 1 159 751 | 1 185 937 | 569 767 | | 724 657 | 71 516 |
Other Taxation Social Security Payable | | | | | 33 718 | 51 283 | 213 313 | 161 767 | | 37 195 | 29 217 |
Par Value Share | 1 | | | 1 | | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 13 453 | 16 554 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 13 453 | 16 554 |
Profit Loss | | | | | 170 417 | -197 574 | 694 458 | 452 635 | | 1 598 347 | 431 078 |
Profit Loss On Ordinary Activities Before Tax | | | | | 213 371 | -197 574 | 859 477 | 510 893 | | 1 954 861 | 830 781 |
Property Plant Equipment Gross Cost | | | | | 19 414 | 21 414 | 27 836 | 33 549 | | 120 434 | 275 267 |
Provisions | | | | | | | | | | | 74 567 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | | | 74 567 |
Purchase Intangible Assets | | | | | | | | | | 63 251 | 63 634 |
Purchase Property Plant Equipment | | | | | | | | | | 38 761 | 154 833 |
Revenue From Rendering Services | | | | | | | | | | 6 451 362 | 6 591 543 |
Social Security Costs | | | | | | | | | | 97 867 | 39 002 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 644 662 | 680 351 |
Taxation Social Security Payable | | | | | | | | | 171 141 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 372 736 | 158 450 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -23 997 | -5 808 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 7 775 | 44 227 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 42 954 | | 165 019 | 58 258 | | 356 514 | 399 703 |
Total Assets Less Current Liabilities | 100 | 65 707 | 430 307 | 540 442 | 710 859 | 513 285 | 1 207 743 | 1 660 378 | 2 425 073 | 5 326 118 | 5 849 775 |
Total Current Tax Expense Credit | | | | | | | | | | 356 514 | 325 136 |
Trade Creditors Trade Payables | | | | | 236 757 | 67 464 | 44 944 | 280 122 | 697 699 | 337 474 | 423 394 |
Trade Debtors Trade Receivables | | | | | 1 522 953 | 1 704 521 | 1 416 023 | 1 963 500 | 2 660 988 | 3 903 879 | 3 754 983 |
Turnover Revenue | | | | | 1 833 040 | 2 293 534 | 2 437 564 | 2 906 358 | | 6 451 362 | 6 591 543 |
Wages Salaries | | | | | | | | | | 533 342 | 624 795 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 9 127 | 13 958 |
Director Remuneration | | | | | | | | | | 238 118 | 301 134 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | | | | | 247 245 | 315 092 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 2 | 3 |
Bank Borrowings Overdrafts | | | | | | | 5 | 5 | | | |
Other Investments Other Than Loans | | | | | 87 | 87 | 87 | 87 | | | |
Other Operating Income Format1 | | | | | 99 378 | 2 836 | 1 137 | 71 129 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 000 | 6 422 | 5 713 | | | |
Amounts Owed By Group Undertakings | | | | | | | | 6 386 | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 13 254 | | | |
Creditors Due Within One Year | | 256 774 | 291 873 | 1 147 258 | | | | | | | |
Number Shares Allotted | 100 | | | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | | | 17 662 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 17 662 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | 3 204 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 3 204 | | | | | | | |