Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 11 686 | 788 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 204 750 | 91 003 | 73 015 | 32 666 | 5 060 | 20 571 | 59 582 |
Current Assets | 1 156 792 | 1 036 126 | 4 081 655 | 2 957 683 | 3 346 478 | 2 237 538 | 4 184 966 | 3 853 722 | 4 444 531 |
Debtors | 1 149 173 | 1 036 125 | 3 876 905 | 2 866 680 | 3 273 463 | 2 204 872 | 4 174 785 | 3 514 454 | 3 895 485 |
Net Assets Liabilities | | | 1 653 944 | 1 966 111 | 1 782 743 | 1 515 746 | 1 619 288 | 1 780 169 | 1 780 873 |
Other Debtors | | | | | | | 368 932 | 318 697 | 489 464 |
Property Plant Equipment | | | 419 347 | 417 934 | 441 110 | 473 183 | 430 315 | 456 008 | 451 799 |
Cash Bank In Hand | 7 619 | 1 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 11 686 | 788 | | | | | | | |
Tangible Fixed Assets | 302 | 24 875 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | | | | | | | |
Profit Loss Account Reserve | 11 683 | 785 | | | | | | | |
Shareholder Funds | 11 686 | 788 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 10 000 | 8 625 |
Accrued Liabilities Deferred Income | | | | | | | 334 052 | 322 786 | 292 460 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 29 608 | 45 390 | 64 879 | 83 207 | 118 549 | 147 094 | 168 074 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 52 268 | 121 802 | 72 214 |
Administrative Expenses | | | | | | | 2 732 097 | 3 503 911 | 3 692 577 |
Average Number Employees During Period | | | | | | 22 | 41 | 50 | 32 |
Bank Borrowings Overdrafts | | | | | | | 372 537 | 307 439 | 301 861 |
Cash Cash Equivalents Cash Flow Value | | | | | | 32 666 | 5 060 | 20 571 | 59 582 |
Cash Receipts From Sales Interests In Associates | | | | | | | 200 000 | | |
Comprehensive Income Expense | | | | | | | 780 024 | 489 917 | 704 |
Corporation Tax Payable | | | | | | | 145 448 | 122 623 | 143 164 |
Cost Sales | | | | | | | 8 542 570 | 11 119 344 | 10 525 904 |
Creditors | | | 392 986 | 377 156 | 381 240 | 380 299 | 401 001 | 331 690 | 332 867 |
Current Tax For Period | | | | 100 663 | 86 770 | 20 699 | 145 448 | 122 623 | 20 541 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | 42 991 | -689 | -3 393 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -3 680 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -353 | 6 601 | -197 | 42 991 | -689 | -3 393 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | 42 040 | 56 566 | 67 741 |
Dividends Paid | | | | | | | 636 782 | 329 036 | |
Dividends Paid Classified As Financing Activities | | | | | | | -636 782 | -329 036 | |
Dividends Paid On Shares | | | | | 92 260 | 30 946 | | | |
Dividends Paid On Shares Final | | | | | | | 636 782 | 329 036 | |
Finance Lease Liabilities Present Value Total | | | | | | | 28 464 | 24 251 | 31 006 |
Fixed Assets | 302 | 24 875 | 1 169 347 | 1 167 934 | 1 283 370 | 1 254 129 | 1 414 989 | 1 505 709 | 1 441 388 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | -31 882 | -175 082 | 14 867 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 716 | | 1 084 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | -1 | -12 355 | 11 421 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 6 000 | 99 900 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | 195 500 | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | 8 228 | 65 027 | -60 112 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -1 765 998 | 435 175 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 769 913 | -309 787 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -706 | 2 507 | |
Government Grant Income | | | | | | | 176 442 | 7 440 | |
Gross Profit Loss | | | | | | | 3 251 673 | 4 049 098 | |
Impairment Loss Reversal On Investments | | | | | | | -195 500 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -68 546 | -145 448 | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | -7 543 | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | 195 500 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -15 511 | -39 011 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 20 633 | 26 313 | 30 897 | 42 040 | 56 566 | 67 741 |
Intangible Assets | | | | | 92 260 | 30 946 | 39 174 | 104 201 | 44 089 |
Intangible Assets Gross Cost | | | | | 92 260 | 30 946 | 39 174 | 104 201 | 44 089 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 3 578 | 7 196 | |
Interest Income On Bank Deposits | | | | | | | 482 | 359 | 240 |
Interest Paid Classified As Operating Activities | | | | | | | | -31 678 | -26 697 |
Interest Payable Similar Charges Finance Costs | | | | | | | 24 756 | 31 678 | 26 697 |
Interest Received Classified As Investing Activities | | | | | | | -13 407 | -2 935 | -7 012 |
Investment Property | | | 750 000 | 750 000 | 750 000 | 750 000 | 945 500 | 945 500 | 945 500 |
Investment Property Fair Value Model | | | | | 750 000 | 750 000 | 945 500 | 945 500 | |
Net Cash Flows From Used In Operating Activities | | | | | | | -714 070 | -327 112 | |
Net Current Assets Liabilities | 11 384 | -24 087 | 991 950 | 1 283 704 | 995 585 | 756 691 | 755 523 | 755 684 | 818 493 |
Net Finance Income Costs | | | | | | | 13 407 | 2 935 | 7 012 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | -24 756 | -31 678 | |
Number Shares Issued Fully Paid | | | | 3 | 3 | | | | |
Operating Profit Loss | | | | | | | 768 541 | 625 802 | |
Other Creditors | | | | | | | 226 348 | 317 941 | 419 023 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 4 851 | 6 824 | 12 569 | 6 698 | 28 022 | 46 761 |
Other Disposals Property Plant Equipment | | | | 9 702 | 18 196 | 17 975 | 20 094 | 67 565 | 55 443 |
Other Interest Income | | | | | | | 12 925 | 2 576 | 6 772 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 13 407 | 2 935 | 7 012 |
Other Operating Income Format1 | | | | | | | 248 965 | 80 615 | 142 940 |
Other Taxation Social Security Payable | | | | | | | 303 228 | 100 776 | 111 979 |
Par Value Share | | 1 | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | 1 655 | -12 697 | 6 426 |
Payments Received On Account | | | | | | | 2 269 598 | 2 100 095 | 2 472 440 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 15 256 | 19 199 | 17 388 |
Prepayments Accrued Income | | | | | | | 39 131 | 54 302 | 48 287 |
Proceeds From Sales Property Plant Equipment | | | | | | | -12 690 | -42 050 | -12 535 |
Profit Loss | | | | | | | 772 481 | 540 152 | 15 231 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 960 920 | 662 086 | 1 917 |
Property Plant Equipment Gross Cost | | | 448 955 | 463 323 | 505 989 | 556 390 | 548 864 | 603 102 | 619 873 |
Provisions For Liabilities Balance Sheet Subtotal | | | 114 367 | 108 371 | 114 972 | 114 775 | 150 223 | 149 534 | 146 141 |
Purchase Property Plant Equipment | | | | | | | -52 268 | -121 802 | -72 214 |
Share Other Comprehensive Income Associates Joint Ventures Accounted For Using Equity Method Before Tax | | | | | | | | -50 235 | 15 935 |
Social Security Costs | | | | | | | 101 641 | 114 659 | |
Staff Costs Employee Benefits Expense | | | | | | | 1 100 224 | 1 193 138 | 1 151 354 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 182 575 | 125 796 | 364 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | -2 482 | 1 076 | 3 438 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 4 064 | 8 106 | 5 317 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 96 630 | 93 371 | 20 502 | 188 439 | 121 934 | 17 148 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 24 071 | 60 862 | 68 376 | | | |
Total Assets Less Current Liabilities | 11 686 | 788 | 2 161 297 | 2 451 638 | 2 278 955 | 2 010 820 | 2 170 512 | 2 261 393 | 2 259 881 |
Total Deferred Tax Expense Credit | | | | -4 033 | 6 601 | | | | |
Total Increase Decrease From Revaluations Intangible Assets | | | | | -285 856 | -61 314 | 8 228 | 65 027 | -60 112 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | -39 700 | | |
Trade Creditors Trade Payables | | | | | | | 108 359 | 102 926 | 165 699 |
Trade Debtors Trade Receivables | | | | | | | 3 513 805 | 3 067 269 | 3 440 556 |
Turnover Revenue | | | | | | | 11 794 243 | 15 168 442 | |
Wages Salaries | | | | | | | 983 327 | 1 059 280 | 1 021 656 |
Director Remuneration | | | | | | | 5 541 | 7 279 | 7 303 |
Creditors Due Within One Year | 1 145 408 | 1 060 213 | | | | | | | |
Number Shares Allotted | | 3 | | | | | | | |
Share Capital Allotted Called Up Paid | 3 | 3 | | | | | | | |
Tangible Fixed Assets Additions | | 27 914 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 763 | 25 527 | | | | | | | |
Tangible Fixed Assets Depreciation | 461 | 652 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 191 | | | | | | | |
Tangible Fixed Assets Disposals | | 3 150 | | | | | | | |