Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 280 030 | 463 588 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 196 875 | 479 114 | 763 875 | 457 964 |
Current Assets | 256 721 | 348 583 | 1 216 837 | 2 144 748 | 2 997 539 | 2 123 000 |
Debtors | 214 731 | 283 221 | 1 019 962 | 1 665 634 | 2 233 664 | 1 665 036 |
Net Assets Liabilities | | | 1 703 706 | 2 476 943 | 3 936 260 | 3 178 607 |
Other Debtors | | | 187 559 | 231 522 | 11 086 | 11 086 |
Property Plant Equipment | | | 2 623 356 | 2 602 657 | 3 236 070 | 3 101 792 |
Cash Bank In Hand | 41 990 | 65 362 | | | | |
Intangible Fixed Assets | 8 000 | 6 400 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 280 030 | 463 588 | | | | |
Tangible Fixed Assets | 565 017 | 615 304 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | |
Profit Loss Account Reserve | 279 930 | 463 488 | | | | |
Shareholder Funds | 280 030 | 463 588 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 7 500 |
Accrued Liabilities Deferred Income | | | | | 4 877 | 16 791 |
Accumulated Amortisation Impairment Intangible Assets | | | 17 870 | 18 210 | 18 550 | 18 890 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 907 980 | 1 118 074 | 1 199 934 | 1 189 450 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 100 043 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 719 678 | | 858 906 |
Administration Support Average Number Employees | | | | | 4 | 6 |
Administrative Expenses | | | | | 958 707 | 846 116 |
Amortisation Expense Intangible Assets | | | | | 340 | 340 |
Amortisation Rate Used For Intangible Assets | | | | 10 | | 10 |
Amounts Owed By Directors | | | | | 161 809 | 193 981 |
Amounts Owed By Group Undertakings | | | | | 1 595 543 | 980 551 |
Amounts Owed By Group Undertakings Participating Interests | | | 532 582 | 1 030 158 | | |
Amounts Owed To Group Undertakings | | | | | 397 783 | 134 323 |
Amounts Owed To Group Undertakings Participating Interests | | | 454 018 | 415 901 | | |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | 40 | 46 | 52 | 51 |
Bank Borrowings Overdrafts | | | 45 250 | 46 046 | 16 312 | 17 344 |
Cash Cash Equivalents Cash Flow Value | | | | | 763 875 | 457 964 |
Comprehensive Income Expense | | | | | 1 459 317 | 1 335 193 |
Corporation Tax Payable | | | 9 542 | 110 097 | 68 112 | 262 325 |
Cost Sales | | | | | 3 401 248 | 4 118 723 |
Creditors | | | 1 145 687 | 1 308 291 | 1 261 131 | 1 123 527 |
Current Tax For Period | | | | | 68 112 | 262 325 |
Debentures In Issue | | | | | 209 253 | 192 604 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 180 733 | 100 042 |
Deferred Tax Liabilities | | | | | 519 600 | 619 643 |
Depreciation Expense Property Plant Equipment | | | | | 486 174 | 432 525 |
Depreciation Rate Used For Property Plant Equipment | | | | 10 | | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 214 599 | | 443 009 |
Disposals Property Plant Equipment | | | | 530 283 | | 1 003 668 |
Dividends Paid | | | | | | 2 092 846 |
Dividends Paid Classified As Financing Activities | | | | | | 2 092 846 |
Dividends Paid On Shares | | | | | | 2 092 846 |
Finance Lease Liabilities Present Value Total | | | | | 426 089 | 348 334 |
Finance Lease Payments Owing Minimum Gross | | | | | 734 304 | 459 255 |
Fixed Assets | 573 017 | 621 704 | 2 624 886 | 2 603 847 | 3 236 920 | 3 102 302 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 286 256 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 222 | 11 914 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 13 149 | -3 548 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -568 030 | 568 628 |
Gain Loss In Cash Flows From Change In Provisions | | | | | -140 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | | 46 575 | 222 809 |
Gross Profit Loss | | | | | 2 677 561 | 2 572 947 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 110 097 | 68 112 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 284 761 | -305 911 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -4 339 | 26 600 |
Increase Decrease In Net Debt From Cash Flows | | | | | | -248 215 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 340 | | 340 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 424 693 | | 432 525 |
Intangible Assets | | | 1 530 | 1 190 | 850 | 510 |
Intangible Assets Gross Cost | | | | 19 400 | | 19 400 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 7 149 | 8 684 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 29 471 | 23 987 |
Interest Paid Classified As Operating Activities | | | | | 36 620 | 32 671 |
Interest Payable Similar Charges Finance Costs | | | | | 36 620 | 32 671 |
Net Cash Flows From Used In Financing Activities | | | | | 14 429 | -2 646 972 |
Net Cash Flows From Used In Investing Activities | | | | | -1 073 013 | -75 437 |
Net Cash Flows From Used In Operating Activities | | | | | 1 343 345 | 2 416 498 |
Net Cash Generated From Operations | | | | | 1 490 062 | 2 517 281 |
Net Current Assets Liabilities | -190 962 | -63 270 | 71 150 | 836 457 | 1 736 408 | 999 473 |
Net Debt Funds | | | | | 593 777 | 345 562 |
Net Deferred Tax Liability Asset | | | | | 519 600 | 619 643 |
Number Shares Issued Fully Paid | | | | | 100 | 100 |
Operating Profit Loss | | | | | 1 744 782 | 1 730 231 |
Other Creditors | | | 363 133 | 401 438 | | |
Other Operating Income Format1 | | | | | 25 928 | 3 400 |
Other Remaining Operating Income | | | | | 25 928 | 3 400 |
Other Taxation Social Security Payable | | | 118 498 | 155 788 | 184 557 | 95 789 |
Par Value Share | | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -69 907 | 275 049 |
Pension Costs Defined Contribution Plan | | | | | 24 330 | 25 488 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 24 330 | 25 488 |
Prepayments Accrued Income | | | | | 66 113 | 63 532 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -37 360 | -15 617 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | -18 118 | -263 460 |
Proceeds From Sales Property Plant Equipment | | | | | 617 498 | 783 469 |
Production Average Number Employees | | | | | 45 | 42 |
Profit Loss | | | | | 1 459 317 | 1 335 193 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 708 162 | 1 697 560 |
Property Plant Equipment Gross Cost | | | 3 531 336 | 3 720 731 | 4 436 004 | 4 291 242 |
Provisions | | | | | 519 600 | 619 643 |
Provisions For Liabilities Balance Sheet Subtotal | | | 373 607 | 478 868 | 519 600 | 619 643 |
Purchase Property Plant Equipment | | | | | 1 690 511 | 858 906 |
Revenue From Rendering Services | | | | | 6 078 809 | 6 691 670 |
Social Security Costs | | | | | 118 302 | |
Staff Costs Employee Benefits Expense | | | | | 1 524 332 | 1 666 637 |
Tax Expense Credit Applicable Tax Rate | | | | | 324 551 | 322 537 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -74 686 | 84 760 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 651 | 13 745 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 248 845 | 362 367 |
Total Assets Less Current Liabilities | 382 055 | 558 434 | 2 696 036 | 3 440 304 | 4 973 328 | 4 101 775 |
Trade Creditors Trade Payables | | | 155 246 | 179 021 | 163 401 | 248 621 |
Trade Debtors Trade Receivables | | | 299 821 | 403 954 | 399 113 | 415 886 |
Turnover Revenue | | | | | 6 078 809 | 6 691 670 |
Wages Salaries | | | | | 1 381 700 | 1 641 149 |
Advances Credits Directors | | | 108 402 | 158 517 | 161 809 | 193 981 |
Advances Credits Made In Period Directors | | | 134 073 | | 182 292 | |
Advances Credits Repaid In Period Directors | | | 95 000 | | 179 000 | |
Director Remuneration | | | | | 8 656 | 10 882 |
Creditors Due After One Year | 55 385 | 32 622 | | | | |
Creditors Due Within One Year | 447 683 | 411 853 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 8 000 | 9 600 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 1 600 | | | | |
Intangible Fixed Assets Cost Or Valuation | 16 000 | 16 000 | | | | |
Number Shares Allotted | | 100 | | | | |
Provisions For Liabilities Charges | 46 640 | 62 224 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | |
Tangible Fixed Assets Additions | | 152 061 | | | | |
Tangible Fixed Assets Cost Or Valuation | 820 221 | 953 782 | | | | |
Tangible Fixed Assets Depreciation | 255 204 | 338 478 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 89 636 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 6 362 | | | | |
Tangible Fixed Assets Disposals | | 18 500 | | | | |