Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 433 592 | 652 629 | 1 151 284 | 1 627 379 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 206 340 | 592 094 | 713 322 | 1 089 442 | | | | | | |
Cash Bank On Hand | | | | 1 089 442 | 1 444 631 | 1 450 306 | 1 671 186 | 4 096 535 | 5 376 205 | 4 897 523 |
Current Assets | 1 000 482 | 1 861 436 | 1 568 843 | 1 946 935 | 2 463 710 | 2 689 806 | 3 464 449 | 6 059 918 | 7 010 155 | 8 001 855 |
Debtors | 794 142 | 1 269 342 | 855 521 | 857 493 | 1 019 079 | 1 239 500 | 1 793 263 | 1 963 383 | 1 633 950 | 3 104 332 |
Net Assets Liabilities | | | | 1 627 379 | 2 305 317 | 3 252 424 | 4 379 254 | 5 334 877 | 6 704 897 | 7 359 437 |
Net Assets Liabilities Including Pension Asset Liability | 433 592 | 652 629 | 1 151 284 | 1 627 379 | | | | | | |
Other Debtors | | | | 34 058 | 33 754 | 36 897 | 1 950 | 65 | 10 800 | 5 325 |
Property Plant Equipment | | | | 732 692 | 867 343 | 1 822 748 | 1 832 270 | 1 672 546 | 1 728 927 | 2 420 817 |
Tangible Fixed Assets | 178 089 | 278 555 | 636 830 | 732 692 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 041 | 100 092 | 92 | 97 | | | | | | |
Profit Loss Account Reserve | 233 551 | 551 537 | 1 150 192 | 1 618 787 | | | | | | |
Shareholder Funds | 433 592 | 652 629 | 1 151 284 | 1 627 379 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 15 450 | 16 925 | 18 250 |
Fees For Non-audit Services | | | | | | | | | | 315 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 24 750 | 25 988 | 26 400 | 26 400 |
Director Remuneration | | | | | | | 905 136 | 949 776 | 1 008 642 | 1 100 049 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 3 | 3 | 3 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 372 288 | 552 068 | 784 159 | 1 117 919 | 1 466 042 | 1 859 074 | 1 678 301 |
Average Number Employees During Period | | | | | 40 | 44 | 49 | 54 | 49 | 51 |
Capital Redemption Reserve | | 1 | 1 | 1 | | | | | | |
Creditors | | | | 57 211 | 908 186 | 1 154 555 | 844 462 | 2 126 894 | 1 633 107 | 1 987 703 |
Creditors Due After One Year | 52 824 | 65 839 | 173 639 | 57 211 | | | | | | |
Creditors Due Within One Year | 687 508 | 1 391 180 | 782 052 | 873 437 | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 91 439 | 128 176 | 107 011 | 128 082 | | 539 190 |
Disposals Property Plant Equipment | | | | | 153 518 | 149 766 | 114 077 | 164 108 | | 608 462 |
Finance Lease Liabilities Present Value Total | | | | 57 211 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 271 219 | 360 267 | 440 771 | 476 205 | | 358 417 |
Net Current Assets Liabilities | 312 974 | 470 256 | 786 791 | 1 073 498 | 1 555 524 | 1 535 251 | 2 619 987 | 3 933 024 | 5 377 048 | 6 014 152 |
Number Shares Allotted | 199 949 | 100 000 | 100 000 | 100 000 | | | | | | |
Other Creditors | | | | 266 023 | 287 102 | 438 559 | 21 735 | 34 406 | 35 714 | 36 923 |
Other Taxation Social Security Payable | | | | 183 476 | 384 300 | 497 196 | 23 781 | 343 864 | 343 963 | 422 859 |
Par Value Share | 1 | 1 | 1 | 1 | | | | 0 | | 0 |
Property Plant Equipment Gross Cost | | | | 1 104 980 | 1 419 411 | 2 606 907 | 2 950 189 | 3 138 588 | 3 588 001 | 4 099 118 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 121 600 | 117 550 | 105 575 | 73 003 | 270 693 | 401 078 | 1 075 532 |
Provisions For Liabilities Charges | 4 647 | 30 343 | 98 698 | 121 600 | | | | | | |
Share Capital Allotted Called Up Paid | 199 949 | 100 000 | 92 | 97 | | | | | | |
Share Premium Account | | 999 | 999 | 8 494 | | | | | | |
Tangible Fixed Assets Additions | 210 094 | 177 773 | 518 330 | 305 977 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 210 094 | 386 762 | 859 107 | 1 104 980 | | | | | | |
Tangible Fixed Assets Depreciation | 32 005 | 108 207 | 222 277 | 372 288 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 32 005 | 76 368 | 142 809 | 197 953 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 166 | 28 739 | 47 942 | | | | | | |
Tangible Fixed Assets Disposals | | 1 105 | 45 985 | 60 104 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 467 949 | 1 337 262 | 457 359 | 352 507 | | 1 119 579 |
Total Assets Less Current Liabilities | 491 063 | 748 811 | 1 423 621 | 1 806 190 | 2 422 867 | 3 357 999 | 4 452 257 | 5 605 570 | 7 105 975 | 8 434 969 |
Trade Creditors Trade Payables | | | | 307 510 | 236 784 | 218 800 | 96 743 | 594 947 | 451 880 | 933 266 |
Trade Debtors Trade Receivables | | | | 823 435 | 985 325 | 1 202 603 | 1 724 738 | 1 916 289 | 1 534 957 | 2 937 799 |
Accrued Liabilities | | | | | | | 427 737 | 589 311 | 510 099 | 495 137 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 223 000 | | 790 699 |
Administrative Expenses | | | | | | | 2 262 267 | 2 554 090 | 2 083 803 | 2 360 696 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 |
Capital Commitments | | | | | | | | | | 200 425 |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 671 186 | | 5 376 205 | |
Comprehensive Income Expense | | | | | | | 1 400 558 | 1 534 623 | 1 341 292 | 1 863 340 |
Corporation Tax Payable | | | | | | | 133 151 | 238 921 | 277 309 | 99 518 |
Cost Sales | | | | | | | 9 896 903 | 12 093 492 | 11 404 103 | 15 188 528 |
Current Tax For Period | | | | | | | 383 151 | 396 586 | 277 309 | 249 518 |
Depreciation Amortisation Expense | | | | | | | 440 771 | 476 204 | 402 247 | 358 418 |
Depreciation Expense Property Plant Equipment | | | | | | | 440 771 | 476 205 | 402 247 | 358 417 |
Dividends Paid | | | | | | | 386 000 | 579 000 | 597 000 | 945 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -386 000 | -579 000 | -597 000 | -945 000 |
Dividends Paid On Shares Final | | | | | | | 386 000 | 579 000 | 597 000 | 945 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -97 127 | 1 176 662 | -351 495 | 532 386 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -553 763 | -170 120 | 317 392 | -1 470 382 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 15 834 | 47 224 | 36 266 | 99 269 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 15 834 | 47 224 | 36 266 | 99 269 |
Gross Profit Loss | | | | | | | 4 125 676 | 4 459 989 | 3 725 310 | 4 638 372 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -596 117 | -290 815 | -185 914 | -427 309 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 220 880 | 2 425 349 | 872 330 | -478 682 |
Issue Equity Instruments | | | | | | | | | 25 600 | |
Net Cash Flows From Used In Financing Activities | | | | | | | 386 000 | 579 000 | 571 400 | 1 208 800 |
Net Cash Flows From Used In Investing Activities | | | | | | | 434 459 | 269 257 | 435 927 | 927 822 |
Net Cash Flows From Used In Operating Activities | | | | | | | -1 041 339 | -3 273 606 | -1 879 657 | -1 657 940 |
Net Cash Generated From Operations | | | | | | | -1 637 456 | -3 564 421 | -2 065 571 | -2 085 249 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -9 867 | -23 216 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | | 0 |
Number Shares Issued Fully Paid | | | | | | | | 9 700 | | 9 450 |
Operating Profit Loss | | | | | | | | | 1 652 414 | 2 277 676 |
Other Deferred Tax Expense Credit | | | | | | | -32 572 | -25 310 | 43 266 | 188 034 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 9 453 | 23 216 |
Other Operating Income Format1 | | | | | | | | | 10 907 | |
Payments To Redeem Own Shares | | | | | | | | | | -290 400 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 105 061 | 124 147 | 115 649 | 126 954 |
Prepayments Accrued Income | | | | | | | 66 575 | 47 029 | 88 193 | 56 271 |
Proceeds From Issuing Shares | | | | | | | | | -25 600 | -26 600 |
Proceeds From Sales Property Plant Equipment | | | | | | | -22 900 | -83 250 | -52 052 | -168 541 |
Profit Loss | | | | | | | 1 512 830 | 1 534 623 | 1 341 292 | 1 863 340 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 863 409 | 1 905 899 | 1 661 867 | 2 300 892 |
Provisions | | | | | | | 73 003 | 270 693 | 401 078 | 1 075 532 |
Purchase Property Plant Equipment | | | | | | | -457 359 | -352 507 | -497 846 | -1 119 579 |
Recoverable Value-added Tax | | | | | | | | | | 104 937 |
Social Security Costs | | | | | | | 401 590 | 469 483 | 426 436 | 489 288 |
Staff Costs Employee Benefits Expense | | | | | | | 3 654 849 | 4 007 593 | 3 755 225 | 4 220 267 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 354 048 | 362 121 | 315 755 | 437 169 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -8 142 | 2 195 | -19 866 | -6 167 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 673 | 6 960 | 1 454 | 6 550 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 350 579 | 371 276 | 320 575 | 437 552 |
Total Operating Lease Payments | | | | | | | 242 867 | 325 542 | 347 258 | 509 344 |
Turnover Revenue | | | | | | | 14 022 579 | 16 553 481 | 15 129 413 | 19 826 900 |
Wages Salaries | | | | | | | 3 148 198 | 3 413 963 | 3 213 140 | 3 604 025 |