Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 18 958 | 113 185 | 54 268 | 200 705 | 1 058 779 | 1 467 389 | 1 162 388 | 1 109 036 |
Current Assets | 86 897 | 602 724 | 659 184 | 1 256 282 | 1 942 135 | 3 946 905 | 4 742 247 | 5 642 487 |
Debtors | | 489 539 | 604 916 | 1 055 577 | 883 356 | 2 381 716 | 3 579 859 | 4 533 451 |
Net Assets Liabilities | | | | | | | 499 807 | 1 026 160 |
Other Debtors | | 8 349 | 45 545 | 364 842 | 85 187 | 1 820 268 | 173 285 | 413 091 |
Property Plant Equipment | 21 991 | 69 250 | 93 576 | 120 627 | 123 302 | 148 332 | 221 034 | 410 130 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 14 250 |
Accrued Liabilities Deferred Income | | | | | | | 934 115 | 1 114 860 |
Accumulated Amortisation Impairment Intangible Assets | | | 701 | 3 628 | 9 816 | 25 752 | 47 409 | 72 840 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 275 | 7 458 | 21 147 | 40 562 | 65 028 | 95 325 | 133 644 | 205 406 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 36 605 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 53 442 | | | | | | 260 858 |
Administrative Expenses | | | | | | | 2 485 428 | 3 572 285 |
Amortisation Expense Intangible Assets | | | | | | | 21 657 | 25 431 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 21 657 | 25 431 |
Amounts Owed By Directors | | | | 10 982 | | | | |
Amounts Owed By Group Undertakings | | | | | | | 2 721 109 | 2 904 271 |
Amounts Owed By Related Parties | | | | | | | 2 721 109 | |
Average Number Employees During Period | | | | 51 | 61 | 67 | 68 | 89 |
Bank Borrowings | | | | | | | 1 312 500 | 937 500 |
Bank Borrowings Overdrafts | 145 629 | 183 319 | | | | 1 281 250 | 931 500 | 562 500 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 467 389 | 1 162 388 | 1 109 036 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | -5 731 |
Cash Receipts From Sales Interests In Associates | | | | | | | 5 731 | |
Corporation Tax Payable | | | 6 800 | | | | 33 400 | 233 000 |
Cost Sales | | | | | | | 9 439 759 | 11 024 873 |
Creditors | 145 629 | 183 319 | 188 819 | 973 569 | 1 475 972 | 1 969 511 | 931 500 | 562 500 |
Current Tax For Period | | | | | | | 33 400 | 233 000 |
Deferred Tax Asset Debtors | | 25 303 | | | | 97 800 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 110 000 | 38 000 |
Depreciation Expense Property Plant Equipment | | | | | | | 38 319 | 71 762 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 38 319 | 71 762 |
Dividends Paid | | | | | | | 562 306 | 570 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -562 306 | -570 000 |
Dividends Paid On Shares | | | | 36 320 | 36 816 | | | |
Dividends Paid On Shares Final | | | | | | | 562 306 | 570 000 |
Fixed Assets | | | | | | | 321 977 | 522 247 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | 187 500 | 375 000 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | | -9 375 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -16 702 | 695 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 185 010 | 121 578 | 83 146 | 38 415 | 1 196 031 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | 662 | 802 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 415 956 | -711 557 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 472 245 | 959 323 |
Government Grant Income | | | | | | | 153 941 | |
Impairment Loss Reversal On Investments | | | | | | | 279 784 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -1 194 | -32 169 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -6 | -1 231 |
Increase From Amortisation Charge For Year Intangible Assets | | | 701 | 2 927 | 6 188 | 15 936 | 21 657 | 25 431 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 6 183 | 13 689 | 19 415 | 24 466 | 30 297 | 38 319 | 71 762 |
Intangible Assets | | | 8 781 | 36 320 | 36 816 | 108 574 | 100 943 | -3 431 408 |
Intangible Assets Gross Cost | | | 9 482 | 39 948 | 46 632 | 134 326 | 148 352 | 184 957 |
Interest Income On Bank Deposits | | | | | | | 124 | 191 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | | 9 375 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | 124 | 191 |
Interest Payable Similar Charges Finance Costs | | | | | | | 15 516 | 37 618 |
Interest Received Classified As Investing Activities | | | | | | | -124 | -191 |
Loans From Group Undertakings Participating Interests | 145 629 | 183 319 | | | | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -566 035 | -1 183 189 |
Net Cash Generated From Operations | | | | | | | -582 745 | -1 252 976 |
Net Current Assets Liabilities | 10 038 | 3 533 | 149 159 | 282 713 | 466 163 | 1 457 731 | 1 162 330 | 1 157 413 |
Net Finance Income Costs | | | | | | | 9 499 | 191 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -15 516 | -37 618 |
Operating Lease Payments Owing | | | 235 217 | 185 010 | | | | |
Operating Profit Loss | | | | | | | 1 099 921 | 1 403 549 |
Other Creditors | | 183 319 | 188 819 | 89 169 | 337 781 | 1 009 292 | 26 147 | 39 434 |
Other Operating Income Format1 | | | | | | | 153 941 | |
Other Taxation Social Security Payable | | 62 180 | 86 334 | 207 254 | 222 715 | 238 396 | 190 543 | 217 847 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 22 865 | 178 403 |
Prepayments Accrued Income | | | | | | | 87 188 | 316 355 |
Proceeds From Issuing Shares | | | | | | | -49 | |
Profit Loss | | | | | | | 670 726 | 1 096 353 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 814 120 | 1 366 122 |
Property Plant Equipment Gross Cost | 23 266 | 76 708 | 114 723 | 161 189 | 188 330 | 243 657 | 354 678 | 615 536 |
Purchase Intangible Assets | | | | | | | -14 026 | -36 605 |
Purchase Property Plant Equipment | | | | | | | -111 021 | -260 858 |
Social Security Costs | | | | | | | 93 730 | 140 979 |
Staff Costs Employee Benefits Expense | | | | | | | 1 434 512 | 2 235 067 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 12 000 | | | | 53 000 | 91 000 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 154 683 | 259 563 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 5 413 | 11 386 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 143 394 | 269 769 |
Total Additions Including From Business Combinations Intangible Assets | | | | | 6 684 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 38 015 | 46 466 | 27 141 | 55 327 | 111 021 | |
Total Assets Less Current Liabilities | 32 029 | 72 783 | 251 516 | 439 660 | 626 281 | 2 136 500 | 1 484 307 | 1 679 660 |
Total Borrowings | | | | | | | 931 500 | 562 500 |
Total Current Tax Expense Credit | | | | | | | 33 394 | 231 769 |
Total Operating Lease Payments | | | | | | | 59 063 | 155 232 |
Trade Creditors Trade Payables | | 506 225 | 350 217 | 698 663 | 915 476 | 1 023 936 | 2 014 712 | 2 504 933 |
Trade Debtors Trade Receivables | | 455 887 | 559 371 | 690 735 | 798 169 | 561 448 | 685 465 | 899 734 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | -15 557 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -5 756 |
Turnover Revenue | | | | | | | 12 871 167 | 16 000 707 |
Wages Salaries | | | | | | | 1 317 917 | 1 915 685 |
Advances Credits Directors | | | | 10 673 | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 134 642 |
Director Remuneration | | | | | | | 15 594 | 17 109 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 15 594 | 151 751 |