Profit & Loss |
Date of Accounts |
2017-12-31 | 2019-06-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 685 625 | 1 556 090 | 765 483 | 2 139 685 | 4 244 722 | 1 919 596 | 2 277 229 |
Current Assets | 2 918 915 | 8 326 734 | 4 972 307 | 5 314 740 | 5 632 553 | 6 079 865 | 5 304 788 |
Debtors | 2 232 290 | 6 766 802 | 4 202 982 | 3 174 055 | 1 386 831 | 4 160 269 | 3 027 559 |
Net Assets Liabilities | 1 599 301 | -664 735 | 396 906 | 1 101 701 | 2 099 886 | 3 305 239 | 1 810 215 |
Other Debtors | 349 007 | 4 891 393 | 1 722 256 | 1 113 189 | 57 180 | 62 312 | 44 850 |
Property Plant Equipment | 230 541 | 445 133 | 373 940 | 251 276 | 157 302 | 174 034 | 218 773 |
Total Inventories | 1 000 | 3 842 | 3 842 | 1 000 | 1 000 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 15 000 | 15 000 | 14 430 | 14 750 | 18 000 |
Accrued Liabilities Deferred Income | | | 57 456 | 544 831 | 360 458 | 463 350 | 625 532 |
Accumulated Amortisation Impairment Intangible Assets | 672 132 | 672 132 | 672 132 | | 672 132 | 672 132 | |
Accumulated Depreciation Impairment Property Plant Equipment | 177 100 | 362 469 | 435 969 | 462 551 | 459 940 | 457 026 | 420 086 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 66 000 | | 138 665 | 90 837 |
Administrative Expenses | | | 1 709 070 | 2 663 013 | 1 627 357 | 2 065 406 | 2 190 933 |
Amounts Owed By Group Undertakings | | | 79 204 | 17 656 | 31 632 | 1 756 675 | 49 258 |
Amounts Owed By Related Parties | 49 882 | 108 047 | 79 204 | | | | |
Amounts Owed To Group Undertakings | 403 623 | 3 268 796 | 1 246 773 | 1 117 897 | 446 566 | 33 843 | 1 685 |
Amounts Recoverable On Contracts | | | 1 584 245 | 1 125 402 | 947 207 | 1 803 772 | 2 678 352 |
Average Number Employees During Period | | | 41 | 27 | 17 | 14 | 15 |
Cash Cash Equivalents Cash Flow Value | | 1 556 090 | 765 483 | 2 139 685 | 4 244 722 | 1 919 596 | 2 277 229 |
Corporation Tax Payable | 36 770 | | | | | 273 365 | 87 394 |
Corporation Tax Recoverable | | 36 770 | 36 770 | 36 770 | 36 770 | | |
Cost Sales | | | 6 318 404 | 7 897 992 | 8 729 146 | 8 552 522 | 12 771 088 |
Creditors | 1 528 916 | 132 767 | 100 445 | 28 914 | 426 | 2 948 660 | 3 704 176 |
Current Tax For Period | | | | | | 273 365 | 87 394 |
Deferred Income | | | | | 789 320 | 502 125 | 553 756 |
Deferred Tax Asset Debtors | | | | 436 518 | 194 000 | 262 571 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 97 632 | -465 837 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -9 676 | -468 118 | 242 518 | -68 571 | 271 888 |
Depreciation Expense Property Plant Equipment | | | 73 500 | 132 394 | 91 791 | 86 253 | |
Depreciation Impairment Expense Property Plant Equipment | | | 73 500 | 132 394 | 91 791 | 86 253 | 48 468 |
Dividends Paid | | | | | | | 861 955 |
Dividends Paid Classified As Financing Activities | | | | | | | -861 955 |
Dividends Paid On Shares Interim | | | | | | | 861 955 |
Finance Lease Liabilities Present Value Total | | | 100 445 | 28 914 | 426 | 438 | |
Finance Lease Payments Owing Minimum Gross | | | 167 529 | 58 090 | 29 141 | 438 | |
Finished Goods Goods For Resale | | | 3 842 | 1 000 | 1 000 | | |
Further Item Increase Decrease In Equity From Share Capital Changes Dividend Payments Component Total Increase Decrease In Equity From Share Capital Changes Dividend Payments | | | 1 699 999 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 249 459 | 363 875 | 483 892 | 350 061 | 270 389 | 141 598 | 78 966 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 128 150 | -19 458 | 4 467 | -19 870 | 4 234 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 2 746 405 | 343 986 | 1 534 717 | 698 776 | -890 294 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -2 563 820 | -1 465 445 | -1 544 706 | 2 741 637 | -870 139 |
Gain Loss In Cash Flows From Change In Deferred Income | | | | | | 287 195 | -51 631 |
Gain Loss In Cash Flows From Change In Inventories | | | | -2 842 | | -1 000 | |
Gain Loss On Disposals Property Plant Equipment | | | | 34 532 | 4 817 | 36 790 | |
Government Grant Income | | | | 170 565 | 8 651 | | |
Gross Profit Loss | | | 1 040 340 | 2 688 006 | 2 777 411 | 3 475 990 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 36 770 | -273 512 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -2 105 037 | 2 325 126 | -357 633 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -7 338 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 188 388 | 73 500 | 132 394 | | 86 253 | 48 468 |
Intangible Assets Gross Cost | 672 132 | 672 132 | 672 132 | | 672 132 | 672 132 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 5 168 | 11 891 | 8 833 | 1 086 | |
Interest Income On Bank Deposits | | | 5 | 1 | | | 75 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 5 | 1 | | | 75 |
Interest Paid Classified As Operating Activities | | | | | -8 833 | -1 086 | |
Interest Payable Similar Charges Finance Costs | | | 5 168 | 11 891 | 8 833 | 1 086 | |
Interest Received Classified As Investing Activities | | | -25 863 | -53 010 | -55 661 | | -75 |
Issue Equity Instruments | | | 1 | | | | |
Net Cash Flows From Used In Operating Activities | | | 782 983 | -1 405 830 | | | |
Net Cash Generated From Operations | | | 777 815 | -1 417 721 | -2 080 158 | 2 265 912 | -3 259 024 |
Net Current Assets Liabilities | 1 389 999 | -935 824 | 155 012 | 879 339 | 1 943 010 | 3 131 205 | 1 600 612 |
Net Finance Income Costs | | | 25 863 | 53 010 | 55 661 | | 75 |
Net Interest Paid Received Classified As Operating Activities | | | -5 168 | -11 891 | | | |
Operating Profit Loss | | | -668 730 | 195 558 | 1 193 875 | 1 411 233 | |
Other Creditors | 483 173 | 132 767 | 100 445 | 22 891 | 17 007 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 019 | | 105 812 | | 89 167 | 85 408 |
Other Disposals Property Plant Equipment | | 14 497 | | 162 082 | | 124 847 | 83 038 |
Other Interest Income | | | 25 858 | 53 009 | 55 661 | | |
Other Interest Receivable Similar Income Finance Income | | | 25 863 | 53 010 | 55 661 | | 75 |
Other Operating Income Format1 | | | | 170 565 | 43 821 | 649 | |
Other Taxation Social Security Payable | 292 838 | 196 738 | 408 085 | 574 815 | 535 461 | 544 610 | 802 035 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -31 180 | -109 439 | -28 949 | -28 703 | -438 |
Payments Received On Account | | | 183 333 | | | | |
Payments To Redeem Own Shares | | | | | | | -1 700 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 34 543 | 46 213 | 30 441 | 23 107 | 32 482 |
Prepayments Accrued Income | | | 111 711 | 93 502 | 110 741 | 150 204 | 52 023 |
Proceeds From Sales Property Plant Equipment | | | | -90 802 | -7 000 | -72 470 | -25 276 |
Profit Loss | | -2 264 036 | -638 359 | 704 795 | 998 185 | 1 205 353 | 1 066 931 |
Profit Loss On Ordinary Activities Before Tax | | | -648 035 | 236 677 | 1 240 703 | 1 410 147 | 1 426 213 |
Property Plant Equipment Gross Cost | 407 641 | 807 602 | 809 909 | 713 827 | 617 242 | 631 060 | 638 859 |
Provisions For Liabilities Balance Sheet Subtotal | 21 239 | 41 277 | 31 601 | | | | 9 170 |
Purchase Property Plant Equipment | | | -2 307 | -66 001 | | -138 665 | -90 837 |
Redemption Shares Decrease In Equity | | | | | | | 1 700 000 |
Social Security Costs | | | 72 235 | 101 421 | 82 185 | 94 628 | |
Staff Costs Employee Benefits Expense | | | 783 955 | 1 117 590 | 824 765 | 870 592 | 979 467 |
Tax Expense Credit Applicable Tax Rate | | | -123 127 | 44 969 | 235 734 | 267 928 | 335 445 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 871 | 2 301 | 5 705 | 5 516 | 5 314 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 12 625 | -51 087 | | -63 067 | 16 099 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 323 | 1 536 | 1 079 | 1 755 | 2 424 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -9 676 | -468 118 | 242 518 | 204 794 | 359 282 |
Total Additions Including From Business Combinations Property Plant Equipment | | 414 458 | 2 307 | | | | |
Total Assets Less Current Liabilities | 1 620 540 | -490 691 | 528 952 | 1 130 615 | 2 100 312 | 3 305 239 | 1 819 385 |
Total Operating Lease Payments | | | 213 801 | 220 732 | 139 292 | 155 385 | |
Trade Creditors Trade Payables | 312 512 | 3 132 689 | 2 835 085 | 2 145 791 | 1 512 016 | 1 130 929 | 1 633 774 |
Trade Debtors Trade Receivables | 999 063 | 696 270 | 1 304 572 | 331 913 | 9 301 | 124 735 | 203 076 |
Turnover Revenue | | | 7 358 744 | 10 585 998 | 11 506 557 | 12 028 512 | |
Wages Salaries | | | 677 177 | 969 956 | 712 139 | 752 857 | 844 450 |