Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 103 545 | 132 653 | 132 344 | 141 831 | 123 043 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 108 589 | 95 712 | 142 873 | 138 379 | 613 925 | 371 433 | 268 481 |
Current Assets | 225 171 | 254 073 | 272 734 | 345 601 | 402 746 | 379 342 | 349 740 | 473 969 | 403 046 | 840 078 | 623 492 | 506 379 |
Debtors | 187 543 | 155 272 | 134 022 | 188 030 | 187 620 | 270 753 | 254 028 | 331 096 | 264 667 | 226 153 | 252 059 | 237 898 |
Net Assets Liabilities | | | | | | 127 055 | 110 832 | 222 991 | 146 792 | 260 348 | 266 006 | 226 493 |
Other Debtors | 47 895 | 27 085 | 24 242 | 58 849 | 18 824 | 63 608 | 19 675 | 102 416 | 23 481 | 23 436 | 13 433 | 1 287 |
Property Plant Equipment | | | | | | 43 809 | 95 647 | 74 031 | 59 617 | 37 663 | 41 683 | 33 522 |
Cash Bank In Hand | 37 628 | 98 801 | 138 712 | 157 571 | 215 126 | | | | | | | |
Intangible Fixed Assets | | | | | 50 000 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 103 545 | 132 653 | 132 344 | 141 831 | 123 043 | | | | | | | |
Tangible Fixed Assets | 19 879 | 24 139 | 19 110 | 26 413 | 47 712 | | | | | | | |
Trade Debtors | 139 648 | 128 187 | 109 780 | 129 181 | 168 796 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Profit Loss Account Reserve | 17 545 | 46 653 | 46 344 | 55 831 | 37 043 | | | | | | | |
Shareholder Funds | 103 545 | 132 653 | 132 344 | 141 831 | 123 043 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | 81 234 | 67 687 | 102 329 | 76 114 | 54 938 | 42 885 | 44 494 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 30 000 | 50 000 | 60 000 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 36 136 | 49 743 | 60 410 | 87 338 | 114 914 | 140 868 | 153 864 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 75 431 | 18 310 | 14 885 | 6 788 | 32 204 | 9 421 |
Administrative Expenses | 933 252 | | 950 022 | 1 019 431 | | 1 356 210 | 1 588 617 | 1 842 859 | 728 477 | 712 140 | 544 880 | 626 730 |
Amortisation Expense Intangible Assets | | | | | | 20 000 | 20 000 | 10 000 | | | | |
Amounts Owed By Related Parties | | | | | | | | | 9 392 | | | |
Average Number Employees During Period | | | | | | 29 | 33 | 36 | 38 | 40 | 39 | 45 |
Balances Amounts Owed To Related Parties | | | | | | | | | 211 680 | | | |
Comprehensive Income Expense | | | | | | 145 499 | 113 777 | 166 159 | 135 481 | 271 796 | | |
Cost Sales | 272 627 | | 230 351 | 203 907 | | 277 031 | 302 849 | 1 450 516 | 1 545 205 | 1 338 988 | 1 677 561 | 2 037 461 |
Creditors | | | | | | 317 515 | 328 441 | 312 379 | 305 746 | 176 497 | 391 331 | 307 052 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | | | | -19 136 | -9 392 | -6 016 | -4 462 |
Decrease In Loans Owed To Related Parties Due To Loans Repaid | | | | | | -50 885 | | -66 374 | -3 497 | | | -100 416 |
Depreciation Expense Property Plant Equipment | | | | | | 16 531 | 21 445 | 37 723 | 29 039 | 28 742 | 28 184 | 17 582 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -7 839 | -27 055 | -2 111 | -1 166 | -2 230 | -4 586 |
Disposals Property Plant Equipment | | | | | | | -9 986 | -29 259 | -2 371 | -1 166 | -2 230 | -4 586 |
Dividend Per Share Interim | | | | | | 6 | 5 | 7 | 5 | 20 | 9 | 2 |
Dividends Paid | | | | | | -140 000 | -130 000 | -54 000 | -211 680 | -158 240 | -255 680 | -168 296 |
Dividends Paid On Shares Interim | | | | | | 140 000 | 130 000 | 54 000 | 211 680 | 158 240 | 255 680 | 168 296 |
Financial Commitments Other Than Capital Commitments | | | | | | 14 651 | 260 000 | 225 000 | 165 000 | 105 000 | 55 000 | 182 500 |
Fixed Assets | | | | 26 413 | 97 712 | 73 809 | 105 647 | 74 031 | | | | |
Gross Profit Loss | 1 039 312 | | 1 088 647 | 1 149 932 | | 1 487 005 | 1 731 745 | 947 444 | 898 921 | 865 442 | 849 499 | 786 080 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 20 000 | 10 000 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 21 446 | 37 722 | 29 039 | 28 742 | 28 184 | 17 582 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | | | | 19 136 | 9 392 | 6 016 | | 5 605 |
Increase In Loans Owed To Related Parties Due To Loans Advanced | | | | | | | 17 998 | | | 4 137 | 86 440 | 20 000 |
Intangible Assets | | | | | | 30 000 | 10 000 | | | | | |
Intangible Assets Gross Cost | | | | | | 60 000 | 60 000 | 60 000 | | | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 6 076 | 5 000 | |
Loans Owed By Related Parties | | | | | | | | 19 136 | 9 392 | 6 016 | | 1 143 |
Loans Owed To Related Parties | | | | | 102 758 | 51 873 | 69 871 | 3 497 | | 4 137 | 90 577 | 10 161 |
Net Current Assets Liabilities | 86 759 | 112 623 | 116 727 | 120 431 | 34 652 | 61 827 | 21 299 | 161 590 | 97 300 | 405 696 | 232 161 | 199 327 |
Nominal Value Allotted Share Capital | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Number Shares Issued Fully Paid | | | | | | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 |
Operating Profit Loss | 106 060 | | 138 625 | 130 701 | | 130 978 | 143 601 | 120 355 | | | | |
Other Creditors | | | | | | 97 703 | 78 384 | 46 554 | 34 686 | 30 627 | 119 781 | 44 479 |
Other Interest Receivable Similar Income Finance Income | | | | | | 63 | 319 | 143 | 405 | 178 | | 24 |
Other Operating Income Format1 | | | | | | 183 | 473 | 1 261 | 854 | 106 640 | 16 211 | 1 104 |
Par Value Share | | 1 | | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Prepayments | | | | | | 22 014 | 19 527 | 40 385 | 40 134 | 30 546 | 58 903 | 60 605 |
Profit Loss | | | | | | 145 499 | 113 777 | 166 159 | 135 481 | 271 796 | 261 338 | 128 783 |
Profit Loss On Ordinary Activities Before Tax | 106 106 | | 138 736 | 130 802 | | 131 041 | 143 920 | 120 498 | 171 703 | 254 044 | 315 830 | 160 478 |
Property Plant Equipment Gross Cost | | | | | | 79 945 | 145 390 | 134 441 | 146 955 | 152 577 | 182 551 | 187 386 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 8 581 | 16 114 | 12 630 | 10 125 | 6 514 | 7 838 | 6 356 |
Taxation Social Security Payable | | | | | | 103 068 | 104 263 | 129 122 | 159 347 | 265 347 | 202 679 | 209 485 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | -14 458 | 30 143 | -45 661 | 36 222 | -17 752 | 54 492 | 31 695 |
Total Assets Less Current Liabilities | 106 638 | 136 762 | 135 837 | 146 844 | 132 364 | 135 636 | 126 946 | 235 621 | 156 917 | 443 359 | 273 844 | 232 849 |
Total Borrowings | | | | | | | | | | 176 497 | | |
Trade Creditors Trade Payables | | | | | | 35 510 | 55 983 | 34 374 | 35 599 | 59 967 | 25 986 | 8 594 |
Trade Debtors Trade Receivables | | | | | | 185 131 | 214 826 | 188 295 | 191 660 | 172 171 | 179 723 | 176 006 |
Turnover Revenue | | | | | | 1 764 036 | 2 034 594 | 2 397 960 | 2 444 126 | 2 204 430 | 2 527 060 | 2 823 541 |
Company Contributions To Money Purchase Plans Directors | | | | | | 36 998 | 37 253 | 38 052 | 7 344 | 1 972 | 11 265 | 26 175 |
Director Remuneration | 170 812 | 119 173 | 118 850 | 108 687 | 114 152 | 67 700 | 67 435 | 68 280 | 20 820 | 10 000 | 10 000 | 33 604 |
Amount Due From To Related Party | | 1 331 | | -32 898 | -65 046 | | | | | | | |
Bank Borrowings Overdrafts | | | | 63 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Total | | | 23 219 | 23 219 | 30 000 | | | | | | | |
Corporation Tax Due Within One Year | 906 | 8 939 | 29 661 | 26 452 | 38 662 | | | | | | | |
Creditors Due Within One Year | 138 412 | 141 450 | 156 007 | 225 170 | 368 094 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 9 351 | | 10 079 | 11 166 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | 3 093 | 4 109 | 3 493 | 5 013 | 9 321 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 473 | | | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | -36 657 | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | 3 093 | | -616 | 1 520 | | | | | | | | |
Intangible Fixed Assets Additions | | | | | 60 000 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 10 000 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 10 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 60 000 | | | | | | | |
Interim Payment | 45 000 | 110 000 | 110 000 | 130 000 | 180 000 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | 7 512 | 8 148 | 4 563 | 583 | | | | | | | | |
Number Shares Allotted | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |
Operating Leases Expiring Between Two Five Years | 23 219 | 23 219 | 23 219 | | 30 000 | | | | | | | |
Operating Leases Expiring Within One Year | | | | 23 219 | | | | | | | | |
Other Creditors Due Within One Year | 32 529 | 29 729 | 31 697 | 109 907 | 207 255 | | | | | | | |
Other Interest Receivable Similar Income | 46 | | 111 | 101 | | | | | | | | |
Other Operating Income | | | | 200 | | | | | | | | |
Other Taxation Social Security Within One Year | 58 522 | 58 996 | 62 109 | 71 993 | 95 248 | | | | | | | |
Pension Costs Defined Contribution Scheme | 85 295 | | 56 720 | 46 720 | | | | | | | | |
Profit Loss For Period | 102 107 | | 109 691 | 139 487 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | 1 016 | | 1 520 | 4 308 | | | | | | | |
Provisions For Liabilities Charges | 3 093 | 4 109 | 3 493 | 5 013 | 9 321 | | | | | | | |
Share Premium Account | 76 000 | 76 000 | 76 000 | 76 000 | 76 000 | | | | | | | |
Tangible Fixed Assets Additions | | 12 582 | | 16 010 | 11 190 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 54 264 | 67 216 | 72 065 | 90 534 | 128 365 | | | | | | | |
Tangible Fixed Assets Depreciation | 34 385 | 43 077 | 52 955 | 64 121 | 80 653 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 084 | | 10 495 | 10 451 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 198 | | | 576 | | | | | | | |
Tangible Fixed Assets Disposals | | 1 207 | | | 1 316 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 3 999 | | 29 045 | -8 685 | | | | | | | | |
Trade Creditors Within One Year | 40 015 | 37 450 | 29 801 | 16 654 | 26 929 | | | | | | | |
Turnover Gross Operating Revenue | 1 311 939 | | 1 318 998 | 1 353 839 | | | | | | | | |
U K Current Corporation Tax | 906 | | 29 661 | -10 205 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 906 | | 29 661 | 26 452 | | | | | | | | |
Value Shares Allotted | 10 000 | 10 000 | 10 000 | 10 000 | 10 000 | | | | | | | |