Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 2 152 002 | 1 630 002 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 208 | 1 038 | 886 | 1 156 | 892 826 |
Current Assets | 5 882 000 | 4 760 000 | 4 442 | 5 692 | 5 357 | 6 282 552 | 8 961 141 |
Debtors | 5 855 000 | 3 997 000 | 4 205 | 4 654 | 4 471 | 5 127 | 8 068 315 |
Net Assets Liabilities | | | 1 701 | 2 506 | 2 997 | 1 234 | 1 364 970 |
Other Debtors | | | 463 | 502 | 147 | 163 | 732 604 |
Property Plant Equipment | | | 51 | 38 | 59 | 45 | 28 681 |
Total Inventories | | | 29 | | | | |
Cash Bank In Hand | 27 000 | 763 000 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 152 002 | 1 630 002 | | | | | |
Tangible Fixed Assets | 71 000 | 55 000 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | |
Profit Loss Account Reserve | 2 152 000 | 1 630 000 | | | | | |
Shareholder Funds | 2 152 002 | 1 630 002 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 20 | 23 | 18 244 | 36 325 |
Accrued Liabilities Deferred Income | | | 455 | 1 042 | 459 | 604 | 638 891 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 271 | 120 | 147 | 176 | 48 146 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 49 | 15 | 10 170 |
Administrative Expenses | | | | 4 886 | 4 048 | 5 664 | 3 958 762 |
Amounts Owed By Group Undertakings | | | 2 904 | 2 527 | 2 507 | 3 871 | 6 972 708 |
Amounts Owed To Group Undertakings | | | 473 | 383 | 487 | 2 598 | 6 050 344 |
Average Number Employees During Period | | | 41 | 43 | 44 | 40 | 45 |
Balances Amounts Owed By Related Parties | | | | | 249 000 | 403 000 | |
Balances Amounts Owed To Related Parties | | | | | 160 000 | 162 000 | |
Comprehensive Income Expense | | | | | | -496 037 | 1 935 079 |
Corporation Tax Payable | | | | | | | 156 750 |
Corporation Tax Recoverable | | | 134 | 125 | | 2 | |
Cost Sales | | | | 16 894 | 11 167 | 12 216 779 | 18 628 558 |
Creditors | | | 2 788 | 3 224 | 2 415 | 5 091 | 7 624 952 |
Current Tax For Period | | | | 210 | | 13 647 | 141 580 |
Deferred Tax Asset Debtors | | | | | | | 883 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -3 | 4 | -2 | -3 798 |
Depreciation Expense Property Plant Equipment | | | | 32 | 27 | 29 | |
Dividends Paid | | | | | | 1 267 | 1 803 972 |
Dividends Paid On Shares Final | | | | | | 1 267 | 1 803 972 |
Fixed Assets | 71 000 | 55 000 | | | | 45 550 | 28 781 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 342 | 375 | 247 | 87 | 58 562 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -9 | -3 | -6 494 | -39 335 |
Government Grant Income | | | | | 194 | 153 | |
Gross Profit Loss | | | | 5 386 | 3 723 | 4 362 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -24 | | -15 907 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 32 | 27 | 29 | 26 939 |
Interest Income On Bank Deposits | | | | | | 4 | 16 |
Interest Payable Similar Charges Finance Costs | | | | | | 88 | 36 813 |
Investments Fixed Assets | | | | | | 100 | 100 |
Investments In Subsidiaries | | | | | | 100 | 100 |
Net Current Assets Liabilities | 2 097 000 | 1 586 000 | 1 654 | 2 468 | 2 942 | 1 192 | 1 336 189 |
Other Creditors | | | 900 | 806 | 493 | 703 506 | 470 598 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 185 | | | 154 035 |
Other Disposals Property Plant Equipment | | | | 185 | | | 154 035 |
Other Interest Receivable Similar Income Finance Income | | | | | | 4 | 16 |
Other Operating Income Format1 | | | | 488 | 820 | 802 | |
Other Taxation Social Security Payable | | | 263 | 499 | 663 | 851 110 | 128 697 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 29 | 25 | 23 | 18 740 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | |
Prepayments Accrued Income | | | | | 793 | 661 | 196 725 |
Profit Loss | | | | 805 | 491 | -496 | 1 935 079 |
Profit Loss On Ordinary Activities Before Tax | | | | 988 | 495 | -500 | 2 072 861 |
Property Plant Equipment Gross Cost | | | 325 | 157 | 206 | 221 | 76 827 |
Provisions For Liabilities Balance Sheet Subtotal | | | 4 | | | | |
Social Security Costs | | | | 259 | 246 | 231 | |
Staff Costs Employee Benefits Expense | | | | 3 115 | 2 805 | 3 017 | 1 670 420 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 4 | 2 915 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 3 424 | |
Tax Expense Credit Applicable Tax Rate | | | | 188 | 94 | -94 963 | 393 844 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | -120 | | -293 564 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -674 | -327 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 700 | -912 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 19 | 30 | 110 502 | 38 741 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 183 | 4 | -4 | 137 782 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 16 | | | |
Total Assets Less Current Liabilities | 2 168 002 | 1 641 002 | 1 705 | 2 506 | 3 001 | 1 236 778 | 1 364 970 |
Total Current Tax Expense Credit | | | | 186 | | -2 | 141 580 |
Total Operating Lease Payments | | | | 231 | 181 | 164 | |
Trade Creditors Trade Payables | | | 697 | 494 | 313 | 334 | 179 672 |
Trade Debtors Trade Receivables | | | 424 | 422 | 1 024 | 428 285 | 165 395 |
Turnover Revenue | | | | 22 280 | 14 890 | 16 579 | |
Wages Salaries | | | | 2 827 | 2 534 | 2 763 | 1 502 533 |
Company Contributions To Defined Benefit Plans Directors | | | | 1 | 1 | 1 | |
Director Remuneration | | | | 805 | 596 | 931 | 422 322 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 806 | 597 | 932 | 423 643 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 | 2 | | | | | |
Creditors Due Within One Year | 3 785 000 | 3 174 000 | | | | | |
Number Shares Allotted | | 2 | | | | | |
Other Debtors Due After One Year | 5 855 000 | 3 997 000 | | | | | |
Par Value Share | | 1 | | | | | |
Provisions For Liabilities Charges | 16 000 | 11 000 | | | | | |
Secured Debts | 3 785 000 | 3 174 000 | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | |
Tangible Fixed Assets Additions | | 22 000 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 200 000 | 222 000 | | | | | |
Tangible Fixed Assets Depreciation | 129 000 | 167 000 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 38 000 | | | | | |