Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 80 177 | 239 388 | 441 299 | 290 651 | 774 332 | 1 036 671 | 584 807 | 454 493 |
Current Assets | 1 085 459 | 1 815 462 | 1 931 312 | 2 590 403 | 2 631 508 | 2 643 188 | 2 515 669 | 3 558 415 |
Debtors | 1 005 282 | 1 576 074 | 1 490 013 | 2 299 752 | 1 857 176 | 1 606 517 | 1 930 862 | 3 103 922 |
Other Debtors | | 55 434 | | 925 | 1 544 | 850 | 1 790 | 27 725 |
Property Plant Equipment | 32 182 | 37 090 | 34 271 | 42 816 | 51 421 | 41 978 | 44 494 | 42 724 |
|
Other Financial Data |
Audit Fees Expenses | 10 357 | 9 118 | 15 000 | 15 906 | 16 197 | 15 000 | 15 000 | 15 750 |
Other Non-audit Services Fees | 8 735 | 11 435 | | | | | | |
Other Taxation Advisory Services Fees | 690 | 920 | | | | | | |
Taxation Compliance Services Fees | 500 | 750 | | | | | | |
Accrued Liabilities Deferred Income | 279 495 | 364 571 | 357 653 | 404 851 | 458 598 | 369 994 | 405 467 | 658 921 |
Accumulated Amortisation Impairment Intangible Assets | 317 722 | 353 168 | 391 718 | 409 967 | 420 242 | 428 861 | 436 517 | 440 352 |
Accumulated Depreciation Impairment Property Plant Equipment | 114 958 | 131 167 | 72 768 | 55 057 | 71 116 | 96 582 | 125 590 | 158 547 |
Additions Other Than Through Business Combinations Intangible Assets | | 19 384 | 19 384 | | 21 394 | | 3 158 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 21 117 | 15 608 | 30 771 | 33 529 | 16 023 | 31 524 | 31 187 |
Administrative Expenses | 484 817 | 642 920 | 647 805 | 623 400 | 634 891 | 620 312 | 613 269 | 604 961 |
Amortisation Expense Intangible Assets | | | | 18 249 | 10 275 | 8 619 | 7 656 | 3 835 |
Amounts Owed By Group Undertakings | 45 318 | | 145 974 | 265 576 | 81 017 | | | |
Amounts Owed To Group Undertakings | 31 076 | 37 078 | 147 277 | 39 354 | 22 304 | 50 328 | 73 119 | 79 937 |
Amounts Recoverable On Contracts | 86 662 | 284 819 | 570 606 | 470 031 | 504 347 | 734 999 | 1 139 379 | 1 869 918 |
Average Number Employees During Period | 19 | 23 | 24 | 24 | 25 | 30 | 30 | 32 |
Balances Amounts Owed To Related Parties | | | | | 2 809 | 8 044 | 2 659 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | -554 424 | -415 859 | | | | | | |
Comprehensive Income Expense | | | | | | 661 119 | 120 823 | 927 348 |
Corporation Tax Payable | | | | 29 437 | 31 568 | 92 633 | 7 123 | 104 009 |
Corporation Tax Recoverable | 71 259 | | 19 550 | | | | | |
Cost Inventories Recognised As Expense Gross | 1 009 003 | 1 425 408 | 1 849 437 | 1 405 667 | | | | |
Cost Sales | 2 044 042 | 2 718 355 | 3 807 552 | 3 036 326 | 3 970 891 | 2 336 876 | 3 173 205 | 3 814 778 |
Creditors | 736 056 | 1 354 393 | 1 084 600 | 1 430 779 | 1 393 312 | 936 854 | 1 236 530 | 1 346 323 |
Current Tax For Period | 11 205 | 11 694 | 10 992 | 69 094 | 97 996 | 159 049 | 26 045 | 213 417 |
Deferred Tax Asset Debtors | 55 300 | 37 824 | -2 054 | 2 143 | 5 374 | 8 500 | 3 500 | 10 898 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -10 009 | -8 019 | -3 926 | -4 197 | -3 231 | -3 126 | 5 000 | -7 398 |
Depreciation Expense Property Plant Equipment | | | | 20 265 | 24 094 | 25 466 | 29 008 | 32 957 |
Dividend Per Share Interim | | | | | 32 | 21 | 55 | |
Dividends Paid | | | | | | 211 043 | 550 000 | |
Dividends Paid Classified As Financing Activities | | -8 223 | | | -323 741 | -211 043 | | |
Dividends Paid On Shares Interim | | | | | 323 741 | 211 043 | 550 000 | |
Double Taxation Relief | | | | | 2 152 | 4 818 | | |
Fixed Assets | 112 456 | 101 302 | 59 933 | 50 229 | 69 953 | 51 891 | 49 909 | 44 304 |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | | -6 888 | -11 287 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -71 000 | 25 495 | -9 349 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -22 249 | -2 771 | 8 690 | 4 433 | -994 | 8 556 | 7 056 | -13 441 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 261 545 | 244 432 | 183 884 | 126 610 | 87 766 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -21 204 | -13 192 | -10 655 | -17 257 | -24 703 | -18 826 | 2 377 |
Gain Loss On Disposals Property Plant Equipment | | | -420 | -1 822 | -830 | | | |
Government Grant Income | | | | | | | 12 500 | |
Gross Profit Loss | 312 490 | 780 902 | 1 043 091 | 991 847 | 1 145 536 | 1 428 152 | 745 279 | 1 738 302 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 35 544 | 10 | 53 153 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | 35 446 | 38 550 | 18 249 | 10 275 | 8 619 | 7 656 | 3 835 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 16 209 | 18 007 | 20 265 | 24 094 | 25 466 | 29 008 | 32 957 |
Intangible Assets | 80 274 | 64 212 | 25 662 | 7 413 | 18 532 | 9 913 | 5 415 | 1 580 |
Intangible Assets Gross Cost | 397 996 | 397 996 | 417 380 | 417 380 | 438 774 | 438 774 | 441 932 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 101 778 | 83 373 | | | | | | |
Interest Income On Bank Deposits | 72 | 18 | 1 | 50 | 216 | 134 | 19 | 26 |
Interest Payable Similar Charges Finance Costs | 660 | 537 | 143 | 392 | | | | |
Net Current Assets Liabilities | 349 403 | 461 069 | 846 712 | 1 159 624 | 1 238 196 | 1 706 334 | 1 279 139 | 2 212 092 |
Net Finance Income Costs | 162 | 470 | 1 | 50 | 456 | 403 | 19 | |
Number Shares Issued Fully Paid | | | 10 000 | 10 000 | | | | |
Operating Profit Loss | -172 327 | 137 982 | 395 286 | 368 447 | 510 645 | 807 840 | 151 849 | 1 133 341 |
Other Creditors | 275 | 1 337 | 2 058 | 3 925 | 13 122 | 24 082 | 24 561 | 11 225 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 76 406 | 37 976 | 8 035 | | | |
Other Disposals Property Plant Equipment | | | 76 826 | 39 937 | 8 865 | | | |
Other Interest Expense | | | | 392 | | | | |
Other Interest Income | | | | | 240 | 269 | | |
Other Interest Receivable Similar Income Finance Income | 162 | 470 | 1 | 50 | 456 | 403 | 19 | 26 |
Other Operating Income Format1 | | | | | | | 19 839 | |
Other Taxation Social Security Payable | 64 129 | 35 444 | 76 160 | 151 961 | 92 263 | 158 666 | 119 909 | 156 833 |
Par Value Share | | | 1 | 1 | | | | |
Payments Received On Account | 122 475 | 332 600 | 189 798 | 138 261 | 338 113 | 153 032 | 254 082 | 123 161 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 1 061 | 7 007 | 12 948 | 22 893 | 28 827 | 30 077 | 30 057 |
Prepayments Accrued Income | 99 881 | 105 020 | 73 665 | 71 159 | 75 579 | 69 749 | 73 712 | 57 043 |
Profit Loss | -138 565 | 108 735 | 344 274 | 303 208 | 422 037 | 661 119 | 120 823 | 927 348 |
Profit Loss On Ordinary Activities Before Tax | -172 825 | 137 915 | 395 144 | 368 105 | 511 101 | 808 243 | 151 868 | 1 133 367 |
Property Plant Equipment Gross Cost | 147 140 | 168 257 | 107 039 | 97 873 | 122 537 | 138 560 | 170 084 | 201 271 |
Social Security Costs | 94 898 | 110 826 | 137 711 | 142 714 | 156 057 | 177 208 | 168 555 | 192 667 |
Staff Costs Employee Benefits Expense | 914 007 | 1 096 045 | 1 238 405 | 1 247 007 | 1 426 600 | 1 585 705 | 1 625 609 | 1 745 661 |
Tax Decrease From Utilisation Tax Losses | | 20 820 | 53 695 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 10 935 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 69 940 | 97 109 | 153 566 | 28 855 | 215 340 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -20 343 | -8 603 | -6 888 | -11 287 | -7 339 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 298 | 109 | 218 | 3 324 | 1 989 | 1 107 | 2 473 | 4 120 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 10 992 | | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 47 817 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -34 260 | 29 180 | 50 870 | 64 897 | 89 064 | 147 124 | 31 045 | 206 019 |
Total Assets Less Current Liabilities | 461 859 | 562 371 | 906 645 | 1 209 853 | 1 308 149 | 1 758 225 | 1 329 048 | 2 256 396 |
Total Current Tax Expense Credit | 46 749 | 11 704 | 64 145 | 69 094 | 92 295 | 150 250 | 26 045 | |
Total Deferred Tax Expense Credit | -81 009 | 17 476 | -13 275 | -4 197 | | | | |
Total Operating Lease Payments | | 83 373 | 79 902 | 72 334 | 67 191 | 60 546 | 59 019 | 61 521 |
Trade Creditors Trade Payables | 238 606 | 583 363 | 311 654 | 662 990 | 437 344 | 88 119 | 352 269 | 212 237 |
Trade Debtors Trade Receivables | 646 862 | 1 092 977 | 682 272 | 1 489 918 | 1 189 315 | 792 419 | 712 481 | 1 138 338 |
Turnover Revenue | 2 356 532 | 3 499 257 | 4 850 643 | 4 028 173 | 5 116 427 | 3 765 028 | 3 918 484 | 5 553 080 |
Wages Salaries | 819 109 | 984 158 | 1 093 687 | 1 091 345 | 1 247 650 | 1 379 670 | 1 426 977 | 1 522 937 |
Company Contributions To Defined Benefit Plans Directors | | 186 | 1 159 | 2 108 | 3 455 | 2 628 | 2 638 | 2 642 |
Director Remuneration | | | | | 310 354 | 194 087 | 199 786 | 216 836 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 287 060 | 420 562 | 196 715 | 202 424 | 219 478 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 106 753 | | | |