Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 |
Currency |
| | | | |
Net Worth | 106 908 | 335 515 | | | |
|
Balance Sheet |
Cash Bank In Hand | 122 744 | 175 791 | | | |
Cash Bank On Hand | | | 620 425 | 232 456 | 180 525 |
Current Assets | 604 487 | 964 427 | 7 053 221 | 16 434 699 | 29 546 222 |
Debtors | 481 743 | 788 636 | 6 432 796 | 16 202 243 | 29 365 697 |
Intangible Fixed Assets | 380 | 227 | | | |
Net Assets Liabilities | | | 716 047 | 1 123 547 | 1 560 872 |
Other Debtors | | | 566 514 | 774 969 | 360 576 |
Property Plant Equipment | | | 404 302 | 425 787 | 657 050 |
Tangible Fixed Assets | 101 432 | 133 872 | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | | | |
Profit Loss Account Reserve | 46 485 | 184 091 | | | |
Shareholder Funds | 106 908 | 335 515 | | | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | | | 8 222 | 14 298 |
Accrued Liabilities | | | | 880 079 | 732 520 |
Accumulated Amortisation Impairment Intangible Assets | | | 533 | 3 436 | 6 014 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 194 407 | 349 035 | 672 703 |
Additional Provisions Increase From New Provisions Recognised | | | | | -6 847 |
Administrative Expenses | 1 204 041 | 1 842 999 | | 2 640 555 | 3 574 348 |
Amortisation Expense Intangible Assets | | | | 2 903 | 2 578 |
Amortisation Intangible Assets Expense | 78 | 153 | | | |
Amounts Owed By Group Undertakings | | | 5 866 282 | 15 427 273 | 28 668 058 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 263 138 | 186 708 | | | |
Amounts Owed To Group Undertakings | | | 5 128 200 | 14 361 507 | 26 247 224 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 313 303 | 493 367 | | | |
Applicable Tax Rate | | | | 20 | 19 |
Average Number Employees During Period | | | | 102 | |
Cash Cash Equivalents Cash Flow Value | | | | 232 456 | |
Comprehensive Income Expense | | | | 407 500 | 437 325 |
Corporation Tax Payable | | | | 98 634 | 131 580 |
Cost Sales | 1 272 997 | 2 205 921 | | 6 310 361 | 9 172 559 |
Creditors | | | 6 692 444 | 33 488 | 75 652 |
Creditors Due Within One Year | 599 391 | 763 011 | | | |
Current Tax For Period | | | | 105 436 | 131 395 |
Debtors Due Within One Year | 481 743 | 788 636 | | | |
Deferred Tax Liabilities | | | | 52 211 | 45 364 |
Depreciation Amortisation Expense | | | | 157 530 | 326 246 |
Depreciation Expense Property Plant Equipment | | | | 154 628 | 323 668 |
Depreciation Tangible Fixed Assets Expense | 48 557 | 94 588 | | | |
Disposals Property Plant Equipment | | | | 7 268 | |
Finance Lease Liabilities Present Value Total | | | | 33 488 | 75 652 |
Fixed Assets | 101 812 | 134 099 | 412 937 | 431 519 | 660 205 |
Foreign Exchange Gain Loss Recognised In Profit Loss | | -17 071 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -27 806 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | 27 806 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 525 844 | 529 871 | 672 044 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -3 505 | -40 714 |
Gain Loss From Disposal Fixed Assets | | -2 247 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -192 626 | 911 166 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -208 455 | 77 330 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -7 268 | |
Gain Loss On Disposals Property Plant Equipment | | | | -7 268 | |
Gross Profit Loss | 1 271 360 | 2 045 446 | | 3 089 700 | 4 147 987 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -174 077 | -98 449 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -387 969 | -51 931 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 2 903 | 2 578 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 154 628 | 323 668 |
Intangible Assets | | | 8 635 | 5 732 | 3 154 |
Intangible Assets Gross Cost | | | 9 168 | 9 168 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 78 | 231 | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 153 | | | |
Intangible Fixed Assets Cost Or Valuation | 458 | | | | |
Interest Expense On Bank Overdrafts | | | | 1 523 | 11 766 |
Interest Paid Classified As Operating Activities | | | | -1 523 | -11 766 |
Interest Payable Similar Charges Finance Costs | | | | 1 523 | 11 766 |
Investments Fixed Assets | | | | 1 | 1 |
Investments In Group Undertakings | | | | 1 | 1 |
Net Assets Liabilities Subsidiaries | | | | -43 966 | -118 471 |
Net Cash Flows From Used In Financing Activities | | | | 241 850 | 1 275 166 |
Net Cash Flows From Used In Investing Activities | | | | 183 381 | 554 931 |
Net Cash Flows From Used In Operating Activities | | | | -37 262 | -1 778 166 |
Net Cash Generated From Operations | | | | -212 862 | -1 888 381 |
Net Current Assets Liabilities | 5 096 | 201 416 | 360 777 | 777 727 | 1 021 683 |
Number Shares Allotted | | 1 | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 |
Operating Leases Expiring Between Two Five Years | 95 140 | 202 058 | | | |
Operating Profit Loss | | | | 449 145 | 573 639 |
Other Comprehensive Income Expense Net Tax | | | | 27 806 | |
Other Creditors | | | 1 165 588 | 880 079 | 41 669 |
Other Creditors Due Within One Year | 110 364 | 117 281 | | | |
Other Debtors Within One Year | 218 605 | 601 928 | | | |
Other Deferred Tax Expense Credit | | | | -5 456 | -6 847 |
Other Reserves | 60 422 | 151 423 | | | |
Other Taxation Social Security Payable | | | 360 634 | 161 307 | 1 150 094 |
Par Value Share | | 1 | | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 58 025 | 79 902 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 45 645 | 79 579 |
Percentage Class Share Held In Subsidiary | | | | | 100 |
Prepayments Accrued Income | | | | 271 784 | 248 214 |
Proceeds From Borrowings Classified As Financing Activities | | | | -9 233 307 | -11 885 717 |
Proceeds From Issuing Shares | | | | -1 | |
Profit Loss | | | | 379 694 | 437 325 |
Profit Loss For Period | 39 282 | 137 606 | | | |
Profit Loss On Ordinary Activities Before Tax | 67 319 | 202 447 | | 447 622 | 561 873 |
Profit Loss Subsidiaries | | | | 43 965 | 74 505 |
Property Plant Equipment Gross Cost | | | 598 709 | 774 822 | 1 329 753 |
Provisions | | | | 52 211 | 45 364 |
Provisions For Liabilities Balance Sheet Subtotal | | | 57 667 | 52 211 | 45 364 |
Purchase Property Plant Equipment | | | | -183 381 | -554 931 |
Recoverable Value-added Tax | | | | 157 826 | 88 849 |
Repayments Borrowings Classified As Financing Activities | | | | -9 560 989 | -13 240 785 |
Share Capital Allotted Called Up Paid | 1 | 1 | | | |
Social Security Costs | | | | 556 950 | 748 924 |
Staff Costs Employee Benefits Expense | | | | 6 087 937 | 8 629 453 |
Tangible Fixed Assets Additions | | 131 436 | | | |
Tangible Fixed Assets Cost Or Valuation | 150 181 | 205 000 | | | |
Tangible Fixed Assets Depreciation | 48 749 | 71 128 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 94 588 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 72 209 | | | |
Tangible Fixed Assets Disposals | | 76 617 | | | |
Taxation Social Security Due Within One Year | 90 343 | 123 461 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 89 524 | 108 161 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -6 619 | 10 822 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 15 060 | 10 021 |
Tax On Profit Or Loss On Ordinary Activities | 28 037 | 64 841 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 67 928 | 124 548 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 183 381 | 554 931 |
Total Assets Less Current Liabilities | 106 908 | 335 515 | 773 714 | 1 209 246 | 1 681 888 |
Total Current Tax Expense Credit | | | | 73 384 | 131 395 |
Total Operating Lease Payments | | | | 772 013 | 920 873 |
Total Reserves | 106 907 | 335 514 | | | |
Trade Creditors Trade Payables | | | 38 022 | 130 908 | 159 177 |
Trade Creditors Within One Year | 85 381 | 28 902 | | | |
Turnover Gross Operating Revenue | 2 544 357 | 4 251 367 | | | |
Turnover Revenue | | | | 9 400 061 | 13 320 546 |
U K Current Corporation Tax | 28 037 | 64 841 | | | |
Wages Salaries | | | | 5 485 342 | 7 800 950 |