Profit & Loss |
Date of Accounts |
2014-03-31 | 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 | 1 | 14 841 | 23 309 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 42 859 | 94 898 | 209 916 | 6 703 204 | 4 408 046 | 2 182 088 | 9 527 | 3 889 |
Current Assets | 1 | 1 083 462 | 847 053 | 1 572 054 | 2 334 404 | 9 722 769 | 13 677 827 | 16 053 220 | 1 980 267 | 589 503 |
Debtors | | 299 383 | 804 194 | 1 267 816 | 1 038 472 | 2 869 565 | 8 889 604 | 13 824 974 | 1 970 740 | 585 614 |
Net Assets Liabilities | | | 23 309 | 143 800 | 381 295 | 698 457 | 3 219 461 | 3 407 317 | -1 166 271 | |
Other Debtors | | | 2 100 | | | | 7 442 514 | 7 820 096 | 31 134 | 152 588 |
Property Plant Equipment | | | 124 081 | 103 264 | 121 571 | 110 003 | 191 279 | 22 841 | | 221 958 |
Total Inventories | | | | 209 340 | 1 086 016 | 150 000 | 380 177 | 46 158 | | |
Cash Bank In Hand | 1 | 401 211 | 42 859 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 | 14 841 | 23 309 | | | | | | | |
Stocks Inventory | | 382 868 | | | | | | | | |
Tangible Fixed Assets | | 18 749 | 124 081 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 100 | | | | | | | |
Profit Loss Account Reserve | | 14 840 | 23 209 | | | | | | | |
Shareholder Funds | 1 | 14 841 | 23 309 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 4 500 | 4 550 | 12 000 |
Accrued Liabilities Deferred Income | | | | | | | 3 005 627 | 205 302 | 219 434 | 40 164 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 19 295 | 52 748 | 77 456 | 121 162 | 155 246 | 67 702 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 11 696 | 495 786 | 221 958 |
Administrative Expenses | | | | | | | 2 056 367 | 2 480 406 | 2 875 715 | 1 886 557 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | | | | 275 411 | 2 778 |
Amounts Owed By Group Undertakings | | | | 403 100 | 723 827 | 1 193 715 | 7 909 439 | 972 532 | 12 464 | |
Amounts Owed To Group Undertakings | | | | | 100 271 | 1 384 942 | | 6 952 756 | 36 977 | 276 503 |
Amounts Recoverable On Contracts | | | | | | | | 2 507 895 | 666 066 | |
Average Number Employees During Period | | | 9 | 4 | 8 | 16 | 23 | 26 | 28 | 28 |
Bank Borrowings Overdrafts | | | | | | | 437 968 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 6 703 204 | 4 408 046 | 2 182 088 | 9 527 | 3 889 |
Comprehensive Income Expense | | | | | | | 2 521 004 | 187 856 | -4 573 588 | -1 238 020 |
Corporation Tax Payable | | | 3 299 | 19 433 | 34 800 | 105 605 | 586 515 | 79 855 | | |
Corporation Tax Recoverable | | | | | | | | | 561 280 | 379 705 |
Cost Sales | | | | | | | 18 473 549 | 13 006 071 | 15 979 347 | 2 095 219 |
Creditors | | | 128 098 | 103 605 | 172 872 | 1 209 227 | 751 254 | 12 664 404 | 3 146 538 | 3 215 752 |
Current Tax For Period | | | | | | | 586 515 | 79 855 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 2 857 | -5 246 | -4 340 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | 2 857 | -5 246 | -4 340 | |
Depreciation Expense Property Plant Equipment | | | | | | | 6 912 | 32 170 | 40 441 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 34 084 | 32 170 | 40 441 | |
Finance Lease Liabilities Present Value Total | | | 128 098 | 103 605 | 172 872 | 1 209 227 | 751 254 | | | |
Finance Lease Payments Owing Minimum Gross | | | | | | | 757 478 | | | |
Finished Goods Goods For Resale | | | | | | | 380 177 | 46 158 | | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | -79 849 | -1 030 500 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -97 036 | 334 617 | -334 617 |
Future Finance Charges On Finance Leases | | | | | | | 187 389 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 288 262 | 263 098 | 285 651 | 153 880 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 283 798 | -3 739 923 | 9 438 011 | -69 214 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 6 020 039 | 4 935 370 | -12 415 514 | -1 203 551 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 230 177 | -334 019 | -46 158 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 44 167 | -147 964 | -435 408 | |
Government Grant Income | | | | | | | | 69 960 | | |
Gross Profit Loss | | | | | | | 5 572 737 | 2 636 585 | -2 413 869 | -159 586 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -489 479 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 2 295 158 | 2 225 958 | 2 172 561 | 5 638 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | -97 036 | -641 135 | 181 575 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 37 620 | 24 708 | 43 706 | 34 084 | 32 170 | 40 441 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 185 | 1 204 | 9 328 | 40 815 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 407 847 | 146 124 | | |
Interest Income On Bank Deposits | | | | | | | 2 038 | 2 343 | | 13 |
Interest Payable Similar Charges Finance Costs | | | | | | | 408 032 | 147 328 | 9 328 | 40 815 |
Interest Received Classified As Investing Activities | | | | | | | -2 038 | -2 343 | | -13 |
Net Cash Flows From Used In Financing Activities | | | | | | | 357 840 | 1 208 918 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 69 155 | 9 353 | 453 008 | 221 945 |
Net Cash Flows From Used In Operating Activities | | | | | | | 1 868 163 | 1 007 687 | 1 719 553 | -216 307 |
Net Cash Generated From Operations | | | | | | | 1 460 131 | 370 880 | 1 710 225 | -257 122 |
Net Current Assets Liabilities | 1 | -3 908 | 30 631 | 145 504 | 440 413 | 1 804 410 | 3 789 022 | 3 388 816 | -1 166 271 | -2 626 249 |
Net Finance Income Costs | | | | | | | 2 038 | 2 343 | | 13 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -408 032 | -147 328 | -9 328 | -40 815 |
Operating Profit Loss | | | | | | | 3 516 370 | 310 414 | -5 209 735 | -1 015 643 |
Other Creditors | | | | | | | | | 223 000 | 65 293 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 119 714 | 108 143 | |
Other Disposals Property Plant Equipment | | | | | | | | 267 678 | 586 329 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 2 038 | 2 343 | | 13 |
Other Operating Income Format1 | | | | | | | | 154 235 | | |
Other Remaining Borrowings | | | | | | | 200 861 | | | |
Other Taxation Social Security Payable | | | 9 384 | 4 514 | 31 669 | 25 216 | 109 080 | 131 275 | 1 326 017 | 1 742 087 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -996 669 | -570 089 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 38 305 | 36 045 | 29 793 | 28 015 |
Prepayments Accrued Income | | | | | | | 26 120 | 55 386 | 97 052 | 44 400 |
Proceeds From Sales Property Plant Equipment | | | | | | | -44 167 | | -42 778 | |
Profit Loss | | | | 120 491 | 237 495 | 317 162 | 2 521 004 | 187 856 | -4 573 588 | -1 238 020 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 110 376 | 165 429 | -5 219 063 | -1 056 445 |
Property Plant Equipment Gross Cost | | | 143 376 | 156 012 | 199 027 | 123 097 | 346 525 | 90 543 | | 221 958 |
Purchase Property Plant Equipment | | | | | | | -115 360 | -11 696 | -495 786 | -221 958 |
Revenue From Commissions | | | | | | | | 84 275 | | |
Social Security Costs | | | | | | | 128 756 | 142 694 | 135 127 | 128 719 |
Staff Costs Employee Benefits Expense | | | | | | | 1 283 241 | 1 418 217 | 1 277 932 | 1 288 272 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 9 586 | 4 340 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 590 971 | 31 432 | -991 622 | -200 725 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -79 854 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -4 456 | 30 434 | 89 421 | -23 499 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 17 989 | 6 303 | 22 539 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 589 372 | -22 427 | -645 475 | 181 575 |
Total Assets Less Current Liabilities | 1 | 14 841 | 154 712 | 248 768 | 561 984 | 1 914 413 | 3 980 301 | 3 411 657 | -1 166 271 | -2 404 291 |
Total Borrowings | | | | | | | 437 968 | | | |
Total Current Tax Expense Credit | | | | | | | 586 515 | -17 181 | -641 135 | |
Total Operating Lease Payments | | | | | | | 99 492 | 84 500 | 194 998 | 130 699 |
Trade Creditors Trade Payables | | | 576 176 | 768 109 | 794 031 | 1 503 086 | 2 853 263 | 5 295 216 | 1 341 110 | 1 091 705 |
Trade Debtors Trade Receivables | | | 607 326 | 803 418 | 172 577 | 209 950 | 694 288 | 2 469 065 | 327 333 | 6 143 |
Turnover Revenue | | | | | | | 24 046 286 | 15 642 656 | 13 565 478 | 1 935 633 |
Wages Salaries | | | | | | | 1 116 180 | 1 239 478 | 1 113 012 | 1 131 538 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 5 169 | 7 402 | 6 330 | 4 500 |
Director Remuneration | | | | | | | 179 495 | 254 523 | 216 174 | 152 777 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 184 664 | 261 925 | 222 504 | 157 277 |
Accrued Liabilities | | | 119 740 | 525 792 | 864 277 | 3 689 024 | 5 369 433 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | -1 942 | 6 454 | -1 088 | 2 857 | | | |
Amounts Owed By Associates | | | | | | 340 000 | 259 757 | | | |
Creditors Due After One Year | | | 128 098 | | | | | | | |
Creditors Due Within One Year | | 1 087 370 | 816 422 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 167 | | | | | | |
Disposals Property Plant Equipment | | | | 50 000 | | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -11 500 | | | | | | |
Number Shares Allotted | 1 | 1 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | 100 | 100 | 100 | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | |
Prepayments | | | 194 768 | 61 298 | 120 412 | 1 125 900 | 26 120 | | | |
Provisions | | | 3 305 | 1 363 | 7 817 | 6 729 | 9 586 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 3 305 | 1 363 | 7 817 | 6 729 | 9 586 | | | |
Provisions For Liabilities Charges | | | 3 305 | | | | | | | |
Recoverable Value-added Tax | | | | | 21 656 | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 19 681 | 165 562 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 19 681 | 143 376 | | | | | | | |
Tangible Fixed Assets Depreciation | | 932 | 19 295 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 932 | 26 637 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 8 274 | | | | | | | |
Tangible Fixed Assets Disposals | | | 41 867 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 62 636 | 43 015 | 32 138 | 115 360 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | -1 175 | | | | | | |