Profit & Loss |
Date of Accounts |
2012-12-31 | 2014-03-31 | 2015-03-31 | 2016-03-31 | 2017-03-31 | 2018-03-31 | 2019-03-31 | 2020-03-31 | 2021-02-04 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 40 873 | 388 273 | 801 344 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 12 033 | 97 615 | 342 396 | | | | | | | | |
Cash Bank On Hand | | | 342 396 | 1 807 269 | 2 313 108 | 2 675 444 | 1 716 403 | 3 052 691 | 1 818 914 | 1 372 100 | 1 767 542 |
Current Assets | 131 798 | 625 060 | 1 058 257 | 2 642 459 | 3 523 881 | 3 855 206 | 4 191 980 | 4 922 283 | 5 371 605 | 3 978 798 | 7 229 502 |
Debtors | 119 765 | 527 445 | 715 861 | 835 190 | 1 210 773 | 1 179 762 | 2 475 577 | 1 869 592 | 3 552 691 | 2 606 698 | 5 461 960 |
Net Assets Liabilities | | | 801 344 | 1 732 590 | 2 968 410 | 3 310 942 | 3 548 323 | 4 047 585 | 4 426 384 | 2 554 582 | 2 571 066 |
Other Debtors | | | 125 622 | 69 336 | 662 026 | 677 955 | 1 541 223 | 699 143 | 3 132 204 | | |
Property Plant Equipment | | | 2 899 | 89 711 | 157 221 | 176 789 | 35 526 | 26 760 | 50 573 | 57 074 | 98 306 |
Tangible Fixed Assets | | | 2 899 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | | | |
Profit Loss Account Reserve | 40 872 | 388 272 | 801 343 | | | | | | | | |
Shareholder Funds | 40 873 | 388 273 | 801 344 | | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | 4 500 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 4 500 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 4 500 | | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 33 333 | 18 333 | 20 192 |
Director Remuneration | | | | | | | | | 414 076 | 243 528 | 296 528 |
Dividend Recommended By Directors | | | | | | | | | | 1 727 035 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 1 450 | 14 059 | 55 289 | 103 899 | 55 392 | 35 460 | 56 295 | 61 067 | 98 368 |
Additional Provisions Increase From New Provisions Recognised | | | | 10 578 | | | | | 7 802 | | 17 072 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | 4 548 | -8 457 | -1 046 | | -10 983 | |
Amounts Owed By Group Undertakings | | | | | | | 212 668 | | 384 600 | 592 653 | 467 679 |
Average Number Employees During Period | | | | 9 | 19 | 27 | 32 | 41 | 57 | 84 | 146 |
Creditors | | | 259 812 | 989 002 | 704 556 | 708 369 | 674 956 | 898 277 | 1 175 929 | 1 511 183 | 1 500 000 |
Creditors Due Within One Year | 90 925 | 236 787 | 259 812 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 473 | 75 733 | 33 316 | 727 | 10 850 | |
Disposals Property Plant Equipment | | | | | | 1 473 | 201 483 | 37 321 | 727 | 10 850 | |
Dividends Paid | | | | 295 000 | | | | | | 1 727 035 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 12 609 | 41 230 | 50 083 | 27 226 | 13 384 | 21 562 | 20 889 | 37 301 |
Net Current Assets Liabilities | 40 873 | 388 273 | 798 445 | 1 653 457 | 2 819 325 | 3 146 837 | 3 517 024 | 4 024 006 | 4 260 937 | 2 467 615 | 3 974 919 |
Nominal Value Shares Issued Specific Share Issue | | | | 0 | | | | | | | |
Number Shares Allotted | 1 | 1 | 1 | | | | | | | | |
Number Shares Issued Fully Paid | | | | 3 600 | | 4 900 | 4 900 | 4 900 | 4 900 | 10 000 | 10 000 |
Number Shares Issued Specific Share Issue | | | | 3 600 | | | | | | | |
Other Creditors | | | 31 795 | 93 096 | 20 682 | 56 648 | 190 426 | 125 459 | 441 940 | 32 925 | 6 711 |
Other Taxation Social Security Payable | | | 228 017 | 548 508 | 353 756 | 348 297 | 57 462 | 463 302 | 409 101 | 218 181 | 491 931 |
Par Value Share | 1 | 1 | 1 | 0 | | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | | | | 1 226 160 | | | | | 252 942 | -18 910 | 16 484 |
Property Plant Equipment Gross Cost | | | 4 349 | 103 770 | 212 510 | 280 688 | 90 918 | 62 220 | 106 868 | 118 141 | 196 674 |
Provisions | | | | 10 578 | 8 136 | 12 684 | 4 227 | 3 181 | 10 983 | | 17 072 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 10 578 | 8 136 | 12 684 | 4 227 | 3 181 | 10 983 | | 17 072 |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | | | |
Tangible Fixed Assets Additions | | | 4 349 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 4 349 | | | | | | | | |
Tangible Fixed Assets Depreciation | | | 1 450 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 1 450 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 99 421 | 108 740 | 69 651 | 11 713 | 8 623 | 45 375 | 41 083 | 78 533 |
Total Assets Less Current Liabilities | 40 873 | 388 273 | 801 344 | 1 743 168 | 2 976 546 | 3 323 626 | 3 552 550 | 4 050 766 | 4 437 367 | 2 554 582 | 4 088 138 |
Trade Creditors Trade Payables | | | | 347 398 | 330 118 | 303 424 | 427 068 | 309 516 | 324 888 | 369 400 | 1 315 703 |
Trade Debtors Trade Receivables | | | 590 239 | 765 854 | 548 747 | 501 807 | 721 686 | 1 170 449 | 227 005 | 1 032 348 | 2 988 818 |
Accrued Liabilities | | | | | | | | | 376 744 | 562 920 | 762 732 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 15 047 | 30 027 |
Administrative Expenses | | | | | | | | | 2 446 383 | 3 145 153 | 4 574 757 |
Amortisation Expense Intangible Assets | | | | | | | | | | 9 780 | 14 980 |
Applicable Tax Rate | | | | | | | | | 19 | 19 | 19 |
Comprehensive Income Expense | | | | | | | | | 252 942 | -18 910 | 16 484 |
Corporation Tax Recoverable | | | | | | | | | 348 126 | 100 053 | 100 053 |
Cost Sales | | | | | | | | | 4 786 798 | 6 834 745 | 15 655 650 |
Current Tax For Period | | | | | | | | | -346 200 | -15 520 | 1 291 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 21 562 | 20 889 | 37 301 |
Dividend Per Share Interim | | | | | | | | | | 173 | |
Dividends Paid On Shares Interim | | | | | | | | | | 1 727 035 | |
Double Taxation Relief | | | | | | | | | | | -1 291 |
Fixed Assets | | | | | | | | | 50 573 | 86 967 | 113 219 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 300 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | 24 403 | 133 525 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 84 000 | 77 169 |
Gross Profit Loss | | | | | | | | | 2 301 896 | 3 170 765 | 4 625 623 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | -18 960 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | | | 18 960 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -261 661 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 9 780 | 14 980 |
Intangible Assets | | | | | | | | | | 29 893 | 14 913 |
Intangible Assets Gross Cost | | | | | | | | | | 44 940 | |
Interest Expense On Bank Overdrafts | | | | | | | | | | | 103 |
Interest Expense On Loan Capital | | | | | | | | | | | 15 616 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 16 019 |
Operating Profit Loss | | | | | | | | | -87 406 | 45 566 | 50 866 |
Other Deferred Tax Expense Credit | | | | | | | | | 7 802 | -10 983 | 17 072 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 1 950 | | |
Other Operating Income Format1 | | | | | | | | | 57 081 | 19 954 | |
Other Remaining Borrowings | | | | | | | | | | | 1 500 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 276 390 | 278 014 | 53 005 |
Prepayments Accrued Income | | | | | | | | | 2 592 961 | 881 644 | 1 905 410 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | -85 456 | -45 413 | 34 847 |
Restructuring Costs | | | | | | | | | | 90 979 | |
Social Security Costs | | | | | | | | | 316 702 | 461 073 | 262 490 |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 261 327 | 4 924 037 | 8 857 232 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | 5 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | -16 237 | -8 628 | 6 621 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | | | -4 619 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -4 622 | -10 307 | -9 452 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 226 | 3 415 | 7 450 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | -10 983 | 17 072 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | -338 398 | -26 503 | 18 363 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 25 980 | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | -5 267 | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | | | | | | | 5 267 | |
Turnover Revenue | | | | | | | | | 7 088 694 | 10 005 510 | 20 281 273 |
Wages Salaries | | | | | | | | | 2 668 235 | 4 184 950 | 8 541 737 |