Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 904 909 | 891 188 | 1 758 021 | 1 998 493 |
Current Assets | 2 930 536 | 3 359 951 | 3 884 216 | 3 736 654 |
Debtors | 2 025 627 | 2 468 763 | 2 126 195 | 1 738 161 |
Net Assets Liabilities | 490 445 | 854 799 | 1 554 027 | 1 603 489 |
Other Debtors | 26 161 | 31 645 | 1 038 237 | 678 321 |
Property Plant Equipment | 65 195 | 136 534 | 141 194 | 88 595 |
|
Other Financial Data |
Audit Fees Expenses | 19 500 | 9 995 | | |
Accrued Liabilities Deferred Income | 133 959 | 496 623 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 184 855 | 207 505 | 250 536 | 268 615 |
Additional Provisions Increase From New Provisions Recognised | | -1 827 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 93 989 | | |
Administration Support Average Number Employees | 18 | 18 | | |
Administrative Expenses | 2 340 291 | 2 566 371 | | |
Amounts Owed By Directors | 858 839 | 914 055 | | |
Amounts Owed By Group Undertakings | 854 278 | 897 577 | 1 072 836 | 1 043 892 |
Amounts Owed To Group Undertakings | 988 030 | 736 806 | 1 045 759 | 1 117 743 |
Applicable Tax Rate | 19 | 19 | | |
Average Number Employees During Period | 19 | 19 | 18 | 17 |
Balances Amounts Owed By Related Parties | 3 003 | 3 003 | | |
Balances Amounts Owed To Related Parties | 988 030 | 736 806 | | |
Comprehensive Income Expense | -166 099 | 154 693 | | |
Corporation Tax Recoverable | 88 578 | 90 695 | | |
Creditors | 2 478 649 | 2 613 543 | 2 451 037 | 76 924 |
Current Tax For Period | 3 606 | 11 713 | | |
Deferred Tax Asset Debtors | 80 006 | 101 265 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 19 100 | -23 086 | | |
Deferred Tax Liabilities | 7 824 | 5 997 | | |
Depreciation Expense Property Plant Equipment | 12 957 | 22 650 | | |
Depreciation Rate Used For Property Plant Equipment | | 25 | | |
Double Taxation Relief | 3 606 | 11 713 | | |
Equity Settled Share-based Payments Increase Decrease In Equity | 224 936 | 209 661 | | |
Finance Lease Liabilities Present Value Total | | 8 333 | 3 333 | |
Finance Lease Payments Owing Minimum Gross | | 8 841 | | |
Fixed Assets | 66 382 | 137 721 | 142 381 | 89 782 |
Further Item Debtors Component Total Debtors | 79 391 | 79 391 | | |
Future Finance Charges On Finance Leases | | 508 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 406 486 | 304 667 | 93 408 | 94 368 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -11 050 | 12 225 | | |
Gross Profit Loss | 2 225 030 | 2 726 634 | | |
Income Expense Recognised Directly In Equity | 224 936 | 209 661 | | |
Income From Related Parties | 489 469 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 6 535 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 22 650 | | 32 750 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 102 | | |
Interest Income On Cash Cash Equivalents | 2 948 | 780 | | |
Interest Payable Similar Charges Finance Costs | 14 504 | 17 420 | | |
Investments | 1 187 | 1 187 | | |
Investments Fixed Assets | 1 187 | 1 187 | 1 187 | 1 187 |
Investments In Group Undertakings | 1 187 | 1 187 | 1 187 | 1 187 |
Net Current Assets Liabilities | 451 887 | 746 408 | 1 433 179 | 1 611 614 |
Net Deferred Tax Liability Asset | -72 182 | -95 268 | | |
Number Equity Instruments Exercisable Share-based Payment Arrangement | 9 605 | 5 292 | | |
Number Equity Instruments Exercised Share-based Payment Arrangement | -32 541 | -15 772 | | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 21 064 | 5 292 | | |
Number Shares Issued Fully Paid | 1 000 | 1 000 | | 1 000 |
Operating Profit Loss | -115 261 | 160 263 | | |
Other Creditors | 2 | 2 | 656 518 | 76 924 |
Other Finance Costs | 14 504 | 17 318 | | |
Other Interest Receivable Similar Income Finance Income | 3 436 | 780 | | |
Other Provisions Balance Sheet Subtotal | 20 000 | 20 000 | | |
Other Taxation Social Security Payable | 1 340 658 | 1 367 317 | 727 888 | 161 225 |
Par Value Share | | 1 | | 1 |
Payments To Related Parties | 235 696 | | | |
Pension Costs Defined Contribution Plan | 91 888 | 117 526 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 91 888 | 117 526 | | |
Prepayments Accrued Income | 38 374 | 354 135 | | |
Profit Loss | -166 099 | 154 693 | | |
Profit Loss On Ordinary Activities Before Tax | -126 329 | 143 623 | | |
Property Plant Equipment Gross Cost | 250 050 | 344 039 | 391 730 | 357 210 |
Provisions | 27 824 | 25 997 | 21 533 | 20 983 |
Revenue From Rendering Services | 2 225 030 | 2 726 634 | | |
Share-based Payment Expense Equity Settled | 224 936 | 209 661 | | |
Social Security Costs | 233 389 | 263 820 | | |
Staff Costs Employee Benefits Expense | 1 773 603 | 2 167 627 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 7 824 | 5 997 | | |
Tax Expense Credit Applicable Tax Rate | 19 | 19 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 39 770 | -11 070 | | |
Total Assets Less Current Liabilities | 518 269 | 884 129 | 1 575 560 | 1 701 396 |
Total Current Tax Expense Credit | 6 535 | | | |
Total Operating Lease Payments | 168 956 | 178 530 | | |
Trade Creditors Trade Payables | 16 000 | 7 795 | 17 539 | 8 944 |
Turnover Revenue | 2 225 030 | 2 726 634 | | |
Wages Salaries | 1 448 326 | 1 786 281 | | |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | 15 | 15 | | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | 15 | 15 | | |
Advances Credits Directors | 858 839 | 914 055 | | |
Advances Credits Made In Period Directors | 164 114 | | | |
Company Contributions To Money Purchase Plans Directors | 29 209 | 31 467 | | |
Director Remuneration | 297 588 | 559 138 | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 326 797 | 590 605 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | | |
Number Directors Who Exercised Share Options | 1 | 1 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -550 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 14 671 |
Disposals Property Plant Equipment | | | | 37 922 |
Provisions For Liabilities Balance Sheet Subtotal | | | 21 533 | 20 983 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 402 |