Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 566 596 | 698 681 | 827 617 | 1 243 486 | 975 020 |
Current Assets | 1 068 499 | 1 998 118 | 2 961 103 | 3 751 487 | 3 370 130 |
Debtors | 501 903 | 1 299 437 | 2 133 486 | 2 508 001 | 2 395 110 |
Net Assets Liabilities | | 581 268 | 681 043 | 748 332 | 243 916 |
Other Debtors | 315 624 | 1 135 551 | 45 360 | 648 242 | 1 720 302 |
Property Plant Equipment | 153 981 | 9 703 | 5 442 | 9 030 | 7 485 |
|
Other Financial Data |
Audit Fees Expenses | 7 850 | 13 375 | 8 000 | 9 750 | 40 500 |
Other Non-audit Services Fees | 8 420 | 16 500 | 21 290 | 41 985 | 17 520 |
Accrued Liabilities Deferred Income | 53 037 | 1 342 499 | 1 520 623 | 2 261 468 | 2 085 714 |
Accumulated Amortisation Impairment Intangible Assets | 33 000 | 77 000 | 121 000 | 165 000 | 209 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 86 467 | 39 447 | 45 842 | 51 013 | 55 992 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 501 | 2 134 | 8 759 | 3 434 |
Administrative Expenses | 4 211 262 | 3 307 452 | 3 161 021 | 4 290 591 | 5 780 421 |
Amortisation Expense Intangible Assets | 33 000 | 44 000 | 44 000 | 44 000 | |
Amortisation Impairment Expense Intangible Assets | 33 000 | 44 000 | 44 000 | 44 000 | 44 000 |
Amounts Owed To Group Undertakings | | | | 2 708 | 2 708 |
Average Number Employees During Period | 6 | 9 | 10 | 8 | 9 |
Bank Borrowings Overdrafts | 816 | 238 | 897 | 1 150 | |
Banking Arrangements Classified As Cash Cash Equivalents | -816 | -238 | -897 | -1 150 | |
Bank Overdrafts | 816 | 238 | 897 | 1 150 | |
Cash Cash Equivalents Cash Flow Value | 565 780 | 698 443 | 826 720 | 1 242 336 | 975 020 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 295 779 | | | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | -2 708 | |
Corporation Tax Payable | 286 800 | 115 400 | 131 760 | 70 620 | 120 413 |
Creditors | 1 158 627 | 1 569 553 | 496 708 | 224 047 | 627 345 |
Current Tax For Period | 286 800 | 115 400 | 123 400 | 25 800 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -3 567 | 8 363 | -80 | |
Depreciation Expense Property Plant Equipment | 24 667 | 9 797 | 6 395 | 5 171 | |
Depreciation Impairment Expense Property Plant Equipment | 24 667 | 9 797 | 6 395 | 5 171 | 4 979 |
Dividends Paid | 1 300 650 | | 350 175 | | |
Dividends Paid Classified As Financing Activities | -1 300 650 | | -350 175 | | |
Dividends Paid On Shares Final | 1 300 650 | | 350 175 | | |
Fixed Assets | 340 981 | 152 703 | 104 442 | 66 738 | 21 193 |
Further Item Creditors Component Total Creditors | | | 496 708 | 224 047 | 627 345 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -643 254 | 187 604 | 468 258 |
Further Item Tax Increase Decrease Component Adjusting Items | 78 | 51 | 81 | 11 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 971 | 127 300 | 18 800 | 18 900 | 269 730 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 55 614 | -15 574 | -47 524 | 5 309 | -52 236 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -871 011 | -582 904 | -797 930 | -746 278 | 131 126 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 206 124 | | 1 512 007 | 190 463 | -552 151 |
Impairment Loss Reversal On Investments | | -67 254 | 34 704 | | |
Income Taxes Paid Refund Classified As Operating Activities | | -283 233 | -115 403 | -86 860 | 49 793 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -3 567 | 8 363 | -80 | |
Increase From Amortisation Charge For Year Intangible Assets | | 44 000 | 44 000 | 44 000 | 44 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 9 797 | 6 395 | 5 171 | 4 979 |
Intangible Assets | 187 000 | 143 000 | 99 000 | 55 000 | 11 000 |
Intangible Assets Gross Cost | 220 000 | 220 000 | 220 000 | 220 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 685 | 657 | 2 405 | 14 843 | |
Interest Income On Bank Deposits | | 20 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 20 | | | |
Interest Payable Similar Charges Finance Costs | 1 685 | 657 | 2 405 | 18 396 | 202 741 |
Interest Received Classified As Investing Activities | -17 510 | -11 552 | -14 377 | -8 061 | -14 420 |
Investments Fixed Assets | | | | 2 708 | 2 708 |
Investments In Subsidiaries | | | | 2 708 | 2 708 |
Issue Equity Instruments | 420 000 | | | | |
Net Cash Flows From Used In Investing Activities | 676 917 | 715 361 | -655 497 | 191 010 | 457 272 |
Net Cash Flows From Used In Operating Activities | -2 123 347 | -848 024 | 177 045 | -606 627 | -189 956 |
Net Cash Generated From Operations | -2 125 032 | -1 131 914 | 59 237 | -708 330 | -153 909 |
Net Current Assets Liabilities | -90 128 | 428 565 | 1 073 309 | 905 641 | 850 068 |
Net Finance Income Costs | 17 510 | 11 552 | 14 377 | 8 061 | 14 420 |
Net Interest Paid Received Classified As Operating Activities | -1 685 | -657 | -2 405 | -14 843 | -13 746 |
Operating Profit Loss | 1 402 478 | 364 099 | 604 445 | 103 344 | |
Other Creditors | 91 624 | 456 | 201 368 | 385 762 | 212 623 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 56 817 | | | |
Other Disposals Property Plant Equipment | | 194 799 | | | |
Other Finance Costs | | | 34 704 | 3 553 | 188 995 |
Other Interest Income | 17 510 | 11 532 | 14 377 | 8 061 | 14 420 |
Other Interest Receivable Similar Income Finance Income | 17 510 | 11 552 | 14 377 | 8 061 | 14 420 |
Other Operating Income Format1 | 329 668 | 406 989 | 474 946 | 271 114 | 288 318 |
Other Taxation Social Security Payable | 696 254 | 58 315 | 28 750 | 43 895 | 52 394 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 50 807 | 66 864 | 69 942 | 59 190 | 66 148 |
Percentage Class Share Held In Subsidiary | | | | 100 | |
Prepayments Accrued Income | 186 279 | 96 632 | 768 147 | 911 616 | 674 808 |
Proceeds From Issuing Shares | -420 000 | | | | |
Proceeds From Sales Property Plant Equipment | 167 909 | | | | |
Profit Loss | 1 131 503 | 330 415 | 449 950 | 67 289 | -504 416 |
Profit Loss On Ordinary Activities Before Tax | 1 418 303 | 442 248 | 581 713 | 93 009 | -504 416 |
Property Plant Equipment Gross Cost | 240 448 | 49 150 | 51 284 | 60 043 | 63 477 |
Purchase Intangible Assets | -220 000 | | | | |
Purchase Property Plant Equipment | -10 739 | -3 501 | -2 134 | -8 759 | -3 434 |
Social Security Costs | 414 223 | 268 877 | 196 608 | 261 792 | |
Staff Costs Employee Benefits Expense | 3 546 423 | 2 355 832 | 2 336 448 | 3 236 388 | 4 535 591 |
Tax Decrease From Utilisation Tax Losses | | | | | -25 789 |
Tax Expense Credit Applicable Tax Rate | 269 478 | 84 027 | 110 525 | 17 672 | -95 839 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 722 | 25 181 | -1 026 | -2 621 | -1 161 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 522 | 6 141 | 13 820 | 10 738 | 12 275 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 58 936 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 286 800 | 111 833 | 131 763 | 25 720 | |
Total Assets Less Current Liabilities | 250 853 | 581 268 | 1 177 751 | 972 379 | 871 261 |
Total Borrowings | 816 | 238 | 897 | 1 150 | |
Total Current Tax Expense Credit | 286 800 | 111 833 | 131 763 | 25 720 | |
Trade Creditors Trade Payables | 30 096 | 52 645 | 4 396 | 80 243 | 46 210 |
Trade Debtors Trade Receivables | | | 765 249 | 919 145 | |
Turnover Revenue | 5 284 072 | 3 264 562 | 3 290 520 | 4 122 821 | |
Wages Salaries | 3 081 393 | 2 020 091 | 2 069 898 | 2 915 406 | 4 051 862 |
Company Contributions To Defined Benefit Plans Directors | 26 250 | 38 750 | 35 417 | 28 750 | |
Director Remuneration | | 955 875 | 832 380 | 1 717 026 | 2 053 809 |
Director Remuneration Benefits Including Payments To Third Parties | 2 268 325 | 994 625 | 867 797 | 1 745 776 | 2 086 809 |