Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 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 | 405 874 | 641 366 | 1 231 371 | 1 490 276 | 2 413 253 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 1 104 496 | 1 867 587 | 490 455 | 734 178 | 2 181 643 | 1 945 493 | 2 503 453 |
Current Assets | 1 615 359 | 2 150 431 | 2 035 880 | 1 611 430 | 3 357 461 | 3 684 761 | 4 426 090 | 4 223 424 | 5 023 684 | 5 570 572 | 6 561 547 | 6 385 670 |
Debtors | 1 131 010 | 1 081 845 | 708 403 | 670 297 | 2 442 370 | 2 580 265 | 2 558 503 | 3 421 369 | 4 289 506 | 3 388 929 | 4 616 054 | 3 882 217 |
Net Assets Liabilities | | | | | | 2 659 127 | 2 902 789 | 1 284 232 | 1 501 135 | 1 542 055 | 1 550 910 | 1 510 016 |
Other Debtors | | | | | | 366 748 | 386 330 | 18 035 | 18 415 | 65 292 | 23 298 | 81 803 |
Property Plant Equipment | | | | | | 1 590 509 | 1 592 444 | 121 656 | 103 244 | 77 433 | 58 075 | 39 587 |
Total Inventories | | | | | | | | 311 600 | | | | |
Cash Bank In Hand | 484 349 | 1 068 586 | 1 327 477 | 528 133 | 649 091 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 405 874 | 641 366 | 1 231 371 | 1 490 276 | 2 413 253 | | | | | | | |
Stocks Inventory | | | | 403 000 | 266 000 | | | | | | | |
Tangible Fixed Assets | 406 847 | 391 512 | 1 256 942 | 1 549 182 | 1 595 867 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 340 002 | 340 002 | 270 001 | | | | | | | |
Profit Loss Account Reserve | 405 872 | 641 364 | 891 369 | 1 150 274 | 1 573 129 | | | | | | | |
Shareholder Funds | 405 874 | 641 366 | 1 231 371 | 1 490 276 | 2 413 253 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 594 | | | | 20 205 | 22 843 | 1 168 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | 2 638 | 24 011 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 1 168 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | 109 160 | 106 950 | 138 333 | 121 833 | 111 159 | 101 060 | 91 312 |
Director Remuneration | | | | | | 299 851 | 573 482 | 686 801 | 621 021 | 681 236 | 605 787 | 669 579 |
Dividend Recommended By Directors | | | | | | | 37 500 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 8 | 8 | 8 | 8 | 8 | 7 | 7 |
Accrued Liabilities Deferred Income | | | | | | 8 350 | 11 400 | 87 706 | 20 550 | 21 000 | 56 081 | 12 851 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 73 913 | 107 529 | 148 081 | 182 497 | 208 308 | 220 916 | 211 633 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | -111 705 | | | | |
Administrative Expenses | | | | | | 1 639 995 | 1 484 364 | 1 353 038 | 1 809 137 | 1 731 817 | 1 794 887 | 2 070 046 |
Amounts Owed By Group Undertakings | | | | | | | 3 000 | 510 000 | | 2 061 | | |
Amounts Recoverable On Contracts | | | | | | 188 113 | 180 493 | 857 828 | 1 332 929 | 1 148 572 | 981 370 | 1 573 280 |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 44 | 42 | 42 | 49 | 61 | 69 | 77 |
Bank Borrowings | | | | | | 981 251 | 972 277 | 173 970 | | 50 000 | 100 000 | 100 000 |
Bank Borrowings Overdrafts | | | | | | 972 075 | 958 514 | 173 970 | | 450 000 | 341 667 | 241 668 |
Comprehensive Income Expense | | | | | | 275 874 | 281 162 | 1 180 467 | 416 903 | 380 920 | 393 855 | 503 105 |
Corporation Tax Payable | | | | | | 66 780 | 81 942 | 95 792 | | 49 343 | 104 644 | |
Cost Sales | | | | | | 15 826 451 | 15 523 867 | 18 239 223 | 17 454 365 | 15 354 508 | 21 109 277 | 29 091 944 |
Creditors | | | | | | 972 075 | 958 514 | 42 133 | 19 402 | 452 910 | 341 667 | 241 668 |
Current Tax For Period | | | | | | 66 780 | 81 942 | 95 792 | 72 902 | 49 343 | 104 644 | -153 409 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | -111 705 | | | | |
Depreciation Expense Property Plant Equipment | | | | | | 32 969 | 33 616 | 40 552 | 34 416 | 25 811 | 19 358 | 14 303 |
Disposals Property Plant Equipment | | | | | | | | 1 180 000 | | | 6 750 | 27 771 |
Dividend Per Share Interim | | | | | | | 0 | | | | | |
Dividends Paid | | | | | | 30 000 | 37 500 | 2 240 500 | 200 000 | 340 000 | | 91 999 |
Dividends Paid On Shares Interim | | | | | | 30 000 | 37 500 | 2 240 500 | 200 000 | 340 000 | | 91 999 |
Finance Lease Liabilities Present Value Total | | | | | | 54 594 | 54 382 | 42 133 | 19 402 | 2 910 | 2 510 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 15 422 | 4 810 | | | | 4 109 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 25 000 | 25 000 | 84 000 | 84 000 | 54 723 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -3 135 | | 698 524 | -5 600 | | 1 840 | -2 061 |
Gross Profit Loss | | | | | | 1 955 010 | 1 843 213 | 2 523 797 | 2 129 907 | 1 737 373 | 2 240 502 | 2 261 370 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | -311 600 | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -26 274 | -18 | | -76 774 | -72 902 | | -95 778 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 33 616 | 40 552 | 34 416 | 25 811 | 19 358 | 14 303 |
Interest Expense On Bank Overdrafts | | | | | | 33 893 | 42 073 | 14 308 | 4 819 | 703 | 7 411 | 385 |
Interest Payable Similar Charges Finance Costs | | | | | | 49 315 | 46 883 | 14 308 | 4 819 | 9 161 | 17 562 | 13 298 |
Issue Equity Instruments | | | | | | | 162 377 | | | | | |
Loans Owed By Related Parties | | | | | | | 79 558 | 94 561 | | | 100 613 | 69 586 |
Net Current Assets Liabilities | 219 027 | 360 846 | 78 120 | 348 633 | 1 178 739 | 2 152 398 | 2 380 564 | 1 204 709 | 1 417 293 | 1 917 532 | 1 834 502 | 1 712 097 |
Number Shares Issued Fully Paid | | | | | | | 107 624 | 107 624 | 107 624 | 107 624 | 107 624 | 107 624 |
Operating Profit Loss | | | | | | 363 453 | 409 353 | 1 176 333 | 320 770 | 224 868 | 511 657 | 357 924 |
Other Creditors | | | | | | 100 633 | 211 848 | 218 401 | 219 559 | 114 056 | 21 664 | 17 827 |
Other Deferred Tax Expense Credit | | | | | | | | -111 705 | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 2 242 | 616 | 2 529 | 1 288 | 1 797 | 4 404 | 5 070 |
Other Operating Income Format1 | | | | | | 48 438 | 50 504 | 5 574 | | 219 312 | 66 042 | 166 600 |
Other Taxation Social Security Payable | | | | | | 133 400 | 147 849 | 160 216 | 175 785 | 100 706 | 145 449 | 149 439 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | | | | 288 437 | 202 371 | 138 102 | 70 138 | 130 679 | 101 472 | 92 292 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 117 490 | 116 970 | 148 353 | 164 400 | 197 768 | 159 722 | 162 775 |
Prepayments | | | | | | -1 000 | 15 894 | | | 146 523 | 82 259 | 10 413 |
Profit Loss | | | | | | 275 874 | 281 162 | 1 180 467 | 416 903 | 380 920 | 393 855 | 503 105 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 316 380 | 363 086 | 1 164 554 | 317 239 | 217 504 | 498 499 | 349 696 |
Property Plant Equipment Gross Cost | | | | | | 1 664 422 | 1 699 973 | 269 737 | 285 741 | 285 741 | 278 991 | 251 220 |
Provisions | | | | | | 111 705 | 111 705 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 111 705 | 111 705 | | | | | |
Social Security Costs | | | | | | 180 154 | 203 966 | 249 667 | 249 011 | 310 133 | 318 383 | 467 039 |
Staff Costs Employee Benefits Expense | | | | | | 1 920 567 | 2 101 999 | 2 807 690 | 2 993 882 | 3 153 997 | 3 156 015 | 3 660 657 |
Tax Decrease From Utilisation Tax Losses | | | | | | | 1 612 | 2 089 | 245 | 341 | | 85 342 |
Tax Expense Credit Applicable Tax Rate | | | | | | 63 276 | 69 894 | 221 265 | 60 275 | 41 326 | 94 715 | 66 442 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 571 | -2 473 | -6 788 | 2 104 | 3 761 | 2 454 | 2 392 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 5 075 | 16 133 | 16 124 | 9 704 | 4 597 | 7 475 | 8 219 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | -132 720 | 1 064 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 40 506 | 81 924 | -15 913 | -99 664 | -163 416 | 104 644 | -153 409 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 35 551 | 61 364 | 16 004 | | | |
Total Assets Less Current Liabilities | 625 874 | 752 358 | 1 335 062 | 1 897 815 | 2 774 606 | 3 742 907 | 3 973 008 | 1 326 365 | 1 520 537 | 1 994 965 | 1 892 577 | 1 751 684 |
Total Borrowings | | | | | | 1 035 845 | 1 026 659 | 251 728 | 54 680 | 520 561 | 444 177 | 341 668 |
Total Current Tax Expense Credit | | | | | | | 81 924 | 95 792 | -99 664 | | | |
Total Operating Lease Payments | | | | | | 22 311 | 18 853 | 41 450 | 39 011 | 37 917 | 12 636 | 19 393 |
Trade Creditors Trade Payables | | | | | | 245 657 | 163 643 | 278 169 | 339 304 | 263 114 | 136 209 | 197 971 |
Trade Debtors Trade Receivables | | | | | | 1 388 702 | 1 342 007 | 1 119 134 | 2 023 868 | 1 224 884 | 2 498 838 | 1 251 551 |
Turnover Revenue | | | | | | 17 781 461 | 17 367 080 | 20 763 020 | 19 584 272 | 17 091 881 | 23 349 779 | 31 353 314 |
Wages Salaries | | | | | | 1 622 923 | 1 781 063 | 2 409 670 | 2 580 471 | 2 646 096 | 2 677 910 | 3 030 843 |
Amounts Owed To Group Undertakings | | | | | | | | | 415 | | | |
Corporation Tax Recoverable | | | | | | | | | 99 664 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | -111 705 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 6 750 | 23 586 |
Income From Related Parties | | | | | | | | | | | | 166 600 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | | 8 458 | 6 042 | 12 913 |
Loans Owed To Related Parties | | | | | | | | -94 561 | -52 751 | -18 065 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | -95 792 | -139 857 | | |
Creditors Due After One Year | 220 000 | 110 992 | 103 691 | 407 539 | 249 648 | | | | | | | |
Creditors Due Within One Year | 1 396 332 | 1 789 585 | 1 957 760 | 1 252 797 | 2 178 722 | | | | | | | |
Fixed Assets | 406 847 | 391 512 | 1 256 942 | 1 549 182 | 1 595 867 | | | | | | | |
Instalment Debts Due After5 Years | 88 255 | 79 176 | 71 535 | 237 090 | | | | | | | | |
Number Shares Allotted | | 2 | 340 000 | 340 000 | 170 000 | | | | | | | |
Provisions For Liabilities Charges | | | | | 111 705 | | | | | | | |
Revaluation Reserve | | | | | 558 524 | | | | | | | |
Secured Debts | 124 838 | 110 992 | 103 691 | 407 539 | | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 340 000 | 340 000 | 340 000 | 170 000 | | | | | | | |
Share Premium Account | | | | | 11 599 | | | | | | | |
Tangible Fixed Assets Additions | | 195 986 | 1 008 624 | 574 107 | 31 552 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 484 098 | 478 007 | 1 486 631 | 1 867 172 | 1 640 315 | | | | | | | |
Tangible Fixed Assets Depreciation | 77 251 | 86 495 | 229 689 | 317 990 | 44 448 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 61 827 | 143 194 | 136 692 | 24 652 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 52 583 | | 48 391 | 298 194 | | | | | | | |
Tangible Fixed Assets Disposals | | 202 077 | | 193 566 | 816 933 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | | | 558 524 | | | | | | | |