Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 160 798 | 1 412 350 | 4 681 470 | 4 299 922 |
Current Assets | | | 8 469 284 | 9 151 392 |
Debtors | 2 203 504 | 3 701 660 | 3 638 724 | 4 851 470 |
Net Assets Liabilities | | | 53 997 | 1 325 850 |
Other Debtors | 829 498 | 847 416 | 1 477 883 | 1 599 633 |
Property Plant Equipment | 284 999 | 326 766 | 289 316 | 315 841 |
Total Inventories | | | 149 090 | |
|
Other Financial Data |
Audit Fees Expenses | 2 600 | 2 700 | 2 000 | 2 100 |
Accrued Liabilities Deferred Income | 625 671 | 1 300 293 | 666 762 | 1 379 718 |
Accumulated Depreciation Impairment Property Plant Equipment | 111 994 | 133 988 | 299 757 | 305 978 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 66 561 | | 77 399 |
Administrative Expenses | 1 986 647 | 2 184 140 | 3 074 955 | 3 134 655 |
Amounts Owed By Group Undertakings | | | 108 681 | 109 886 |
Amounts Owed To Group Undertakings | 255 000 | 655 001 | 1 442 725 | 28 113 |
Average Number Employees During Period | 22 | 25 | 26 | 22 |
Bank Borrowings | 66 725 | 12 947 | 800 000 | 720 000 |
Bank Borrowings Overdrafts | 12 995 | 12 947 | 693 333 | 560 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 13 141 | 10 513 |
Cash Cash Equivalents Cash Flow Value | | | 4 681 470 | 4 299 922 |
Cash Receipts From Sales Interests In Associates | | | 11 623 | |
Comprehensive Income Expense | 624 548 | 926 311 | 8 716 | 1 993 563 |
Corporation Tax Payable | 74 224 | 57 005 | 15 281 | 448 468 |
Cost Sales | 17 828 993 | 21 373 813 | 10 342 733 | 16 790 201 |
Creditors | 3 573 927 | 5 094 755 | 693 333 | 560 000 |
Current Tax For Period | 74 224 | 66 453 | 15 281 | 448 468 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -2 868 | -2 670 | 190 | 559 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 868 | -2 670 | 190 | 559 |
Depreciation Expense Property Plant Equipment | | | 53 887 | 47 100 |
Depreciation Impairment Expense Property Plant Equipment | | | 53 887 | 47 100 |
Dividends Paid | 626 000 | 639 999 | 826 271 | 721 710 |
Dividends Paid Classified As Financing Activities | -626 000 | -639 999 | -826 271 | -721 710 |
Dividends Paid On Shares Interim | | | 826 271 | 721 710 |
Finance Lease Liabilities Present Value Total | | | 5 408 | |
Finance Lease Payments Owing Minimum Gross | | | 5 408 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 51 887 | 53 778 | -800 000 | 80 000 |
Further Item Interest Expense Component Total Interest Expense | | | | 239 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 53 232 | 49 880 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 26 217 | 121 592 | -157 843 | -83 726 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 785 752 | 911 558 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -871 334 | 1 212 746 |
Gain Loss In Cash Flows From Change In Inventories | | | 149 090 | -149 090 |
Gain Loss On Disposals Property Plant Equipment | -1 467 | -489 | -325 | -2 770 |
Government Grant Income | | | 148 108 | 54 833 |
Gross Profit Loss | 2 685 683 | 3 166 446 | 2 956 676 | 5 528 316 |
Impairment Loss Reversal On Investments | | | 11 623 | |
Income From Related Parties | | | 371 092 | 3 128 698 |
Income Taxes Paid Refund Classified As Operating Activities | -50 168 | -74 225 | -65 782 | -14 386 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 447 | 1 | -895 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 305 | | 47 100 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 3 293 | 1 403 | 317 | 8 477 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 653 | 223 |
Interest Income On Bank Deposits | | 85 | 3 083 | 1 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 85 | 3 083 | 1 |
Interest Payable Similar Charges Finance Costs | 3 293 | 1 744 | 970 | 8 939 |
Interest Received Classified As Investing Activities | | -85 | -3 083 | -1 707 |
Net Cash Flows From Used In Operating Activities | -110 817 | -1 011 805 | -2 529 154 | -500 258 |
Net Cash Generated From Operations | -164 278 | -1 087 774 | -2 595 906 | -523 583 |
Net Current Assets Liabilities | | | 464 018 | 1 576 572 |
Net Finance Income Costs | | 85 | 3 083 | 1 707 |
Net Interest Paid Received Classified As Operating Activities | -3 293 | -1 744 | -970 | -8 939 |
Number Shares Issued Fully Paid | | 100 | | |
Operating Profit Loss | 699 197 | 982 306 | 33 698 | 2 448 927 |
Other Creditors | 1 024 433 | 2 187 289 | 4 484 377 | 3 480 573 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 2 311 | | 40 879 |
Other Disposals Property Plant Equipment | | 2 800 | | 44 653 |
Other Interest Income | | | | 1 706 |
Other Interest Receivable Similar Income Finance Income | | 85 | 3 083 | 1 707 |
Other Operating Income Format1 | 161 | | 151 977 | 55 266 |
Other Taxation Social Security Payable | 23 706 | 28 994 | 52 755 | 31 393 |
Par Value Share | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -6 775 | -5 408 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 71 796 | 122 836 | 139 984 | 131 276 |
Prepayments Accrued Income | 382 416 | 768 559 | 526 317 | 357 894 |
Proceeds From Sales Property Plant Equipment | | | -8 743 | -1 004 |
Profit Loss | 624 548 | 926 311 | 8 716 | 1 993 563 |
Profit Loss On Ordinary Activities Before Tax | 695 904 | 980 647 | 24 188 | 2 441 695 |
Property Plant Equipment Gross Cost | 396 993 | 460 754 | 589 073 | 621 819 |
Purchase Property Plant Equipment | -20 304 | -66 561 | -5 115 | -77 399 |
Raw Materials Consumables | | | 149 090 | |
Revenue From Commissions | | | 1 290 | 433 |
Social Security Costs | 84 452 | 94 505 | 102 349 | 97 962 |
Staff Costs Employee Benefits Expense | 974 446 | 1 131 198 | 1 288 538 | 1 148 121 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 11 267 | 8 597 | 6 004 | 6 563 |
Tax Expense Credit Applicable Tax Rate | | | 4 596 | 463 922 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -73 588 | -137 130 | -742 | -16 621 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 024 | -1 848 | -1 913 | -893 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 915 | 9 302 | 13 341 | 1 165 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 71 356 | 54 336 | 15 472 | 448 132 |
Total Assets Less Current Liabilities | | | 753 334 | 1 892 413 |
Total Borrowings | | | 693 333 | 560 000 |
Total Current Tax Expense Credit | 74 224 | 57 006 | 15 282 | 447 573 |
Trade Creditors Trade Payables | 1 517 163 | 853 226 | 1 231 291 | 2 046 555 |
Trade Debtors Trade Receivables | 729 037 | 1 803 888 | 1 525 843 | 2 784 057 |
Turnover Revenue | 20 514 676 | 24 540 259 | 13 299 409 | 22 318 517 |
Wages Salaries | 818 198 | 913 857 | 1 046 205 | 918 883 |
Company Contributions To Defined Benefit Plans Directors | 71 796 | 116 933 | 38 044 | 39 511 |
Director Remuneration | | | 91 762 | 97 074 |
Director Remuneration Benefits Including Payments To Third Parties | | | 129 806 | 136 585 |