Profit & Loss |
Date of Accounts |
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 | 828 551 | 1 036 851 | 1 257 232 | 1 507 079 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 172 284 | | 256 | 8 663 | | | | | | | |
Cash Bank On Hand | | | | 8 663 | 45 290 | 45 183 | 1 386 | 3 448 | 594 413 | 548 456 | 1 964 266 |
Current Assets | 1 173 689 | 1 605 417 | 1 873 647 | 2 063 805 | 2 597 255 | 2 464 920 | 3 016 255 | 3 239 161 | 3 471 148 | 7 532 361 | 20 902 271 |
Debtors | 1 001 405 | 1 605 417 | 1 869 368 | 2 055 142 | 2 551 965 | 2 419 737 | 3 014 869 | 3 247 026 | 2 876 735 | 6 983 905 | 18 938 005 |
Net Assets Liabilities | | | | 1 507 079 | 1 917 839 | 2 299 941 | 2 650 888 | 2 895 379 | 3 047 500 | 3 211 527 | 3 366 825 |
Net Assets Liabilities Including Pension Asset Liability | 828 551 | 1 036 851 | 1 257 232 | 1 507 079 | | | | | | | |
Other Debtors | | | | 562 682 | 356 175 | 463 609 | 287 455 | 142 999 | 69 470 | 316 825 | 191 874 |
Property Plant Equipment | | | | 28 921 | 237 309 | 235 232 | 170 699 | 113 251 | 21 234 | | |
Tangible Fixed Assets | 83 529 | 54 873 | 57 705 | 28 921 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 827 551 | 1 035 851 | 1 256 232 | 1 506 079 | | | | | | | |
Shareholder Funds | 828 551 | 1 036 851 | 1 257 232 | 1 507 079 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 9 794 | 9 725 | 9 874 | | | | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 50 038 | 66 743 | 135 324 | 201 979 | 84 700 | 17 862 | 23 882 | 31 636 |
Administrative Expenses | 5 723 115 | 5 967 414 | 6 133 760 | 6 639 056 | 6 262 425 | 6 300 663 | 4 655 626 | 3 286 183 | 2 401 503 | 2 593 526 | 1 915 479 |
Amounts Owed By Group Undertakings | | | | 1 492 460 | 2 195 790 | 1 956 128 | 2 727 414 | 3 092 714 | 2 807 265 | 5 905 832 | 17 693 947 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 173 561 | 1 238 623 | 1 420 758 | 1 492 460 | | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | 11 314 | 12 662 | | 16 849 922 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 7 055 | 63 664 | 9 323 | | | | | | | | |
Average Number Employees During Period | | | | 57 | 59 | 56 | 41 | 28 | 22 | 26 | 26 |
Bank Borrowings Overdrafts | | | | | | | | | 217 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -2 562 | -4 625 | 2 339 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | | 148 000 | 74 000 | | | | | | | |
Cost Sales | | | | | | | | | | 727 906 | 2 377 795 |
Creditors | | | | 585 647 | 889 695 | 385 470 | 506 779 | 439 298 | 439 215 | 4 328 194 | 17 535 052 |
Creditors Due Within One Year | 421 698 | 621 095 | 669 695 | 585 647 | | | | | | | |
Current Asset Investments | | | 4 023 | | | | | | | | |
Debtors Due Within One Year | 1 001 405 | 1 605 417 | 1 869 368 | 2 055 142 | | | | | | | |
Deferred Tax Liability | 6 969 | 2 344 | 4 425 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 42 158 | 48 583 | 46 601 | 30 164 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 28 474 | | | 260 909 | 169 994 | 3 987 | |
Disposals Property Plant Equipment | | | | | 28 966 | | | 261 776 | 174 806 | 5 726 | |
Expenses Not Deductible For Tax Purposes | 9 376 | 9 721 | 6 367 | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -137 | 320 | -42 | | | | | | | | |
Gain Loss From Disposal Fixed Assets | -908 | | | | | | | | | | |
Gross Profit Loss | | | | | | | | | 2 587 604 | 2 823 172 | 2 106 576 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 45 179 | 68 581 | 66 655 | 143 630 | 103 156 | 10 007 | 7 754 |
Land Buildings Operating Leases Expiring Between Two Five Years | 111 000 | 111 000 | 148 000 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | | 74 000 | | | | | | | |
Net Current Assets Liabilities | 751 991 | 984 322 | 1 203 952 | 1 478 158 | 1 707 560 | 2 079 450 | 2 509 476 | 2 799 863 | 3 031 933 | 3 204 167 | 3 367 219 |
Net Increase Decrease In Shareholders Funds | 200 563 | 208 300 | 220 381 | | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 275 396 | 287 421 | 288 412 | 317 331 | 525 390 | 480 588 | 476 285 | 306 208 | 186 101 | 229 646 | 191 097 |
Other Creditors | | | | 414 552 | 675 623 | 307 209 | 539 148 | 432 846 | 350 722 | 217 404 | 214 650 |
Other Creditors Due Within One Year | 218 311 | 374 856 | 456 303 | 414 552 | | | | | | | |
Other Interest Receivable Similar Income | 1 681 | | 85 | | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 268 | 272 | 32 | 177 | 452 | 35 | 13 | 59 |
Other Operating Income | | 320 | | | | | | | | | |
Other Operating Income Format1 | | | | | | -1 374 | | | | | |
Other Taxation Social Security Payable | | | | 171 095 | 141 580 | 102 810 | 108 332 | 61 580 | 31 322 | 4 063 355 | 414 414 |
Par Value Share | | 1 | 1 | 1 | | | | | 1 | 1 | 1 |
Pension Costs | 110 028 | 112 023 | 118 993 | | | | | | | | |
Profit Loss | | | | 249 847 | 410 760 | 382 102 | 350 947 | 244 491 | 152 121 | 164 027 | 155 298 |
Profit Loss For Period | 200 563 | 208 300 | 220 381 | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 277 077 | 287 421 | 288 497 | 317 599 | 525 662 | 480 620 | 476 462 | 306 660 | 186 136 | 229 659 | 191 156 |
Property Plant Equipment Gross Cost | | | | 78 959 | 304 052 | 370 556 | 372 678 | 197 951 | 39 096 | 33 370 | |
Provisions Additional Amounts Provided | | | 2 081 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | -4 625 | | -4 425 | | | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 27 030 | 14 741 | 29 287 | 17 735 | 5 667 | 2 128 | 2 128 |
Provisions For Liabilities Charges | 6 969 | 2 344 | 4 425 | | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Standard Nominal Tax Rate | 24 | 23 | 22 | | | | | | | | |
Tangible Fixed Assets Additions | | 19 927 | 49 433 | 1 380 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 268 869 | 288 796 | 207 796 | 78 959 | | | | | | | |
Tangible Fixed Assets Depreciation | 185 340 | 233 923 | 150 091 | 50 038 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 48 583 | 46 601 | 30 164 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 130 433 | 130 217 | | | | | | | |
Tangible Fixed Assets Disposals | | | 130 433 | 130 217 | | | | | | | |
Taxation Social Security Due Within One Year | 185 858 | 192 669 | 176 972 | 171 095 | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 66 498 | 66 107 | 62 027 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 76 514 | 79 121 | 68 116 | | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 67 752 | 114 902 | 98 518 | 125 515 | 62 169 | 34 015 | 65 632 | 35 858 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 254 059 | 66 504 | 2 122 | 87 049 | 15 951 | | |
Total Assets Less Current Liabilities | 835 520 | 1 039 195 | 1 261 657 | 1 507 079 | 1 944 869 | 2 314 682 | 2 680 175 | 2 913 114 | 3 053 167 | 3 213 655 | 3 368 953 |
Total U K Foreign Current Tax After Adjustments Relief | 79 814 | 81 027 | 66 035 | | | | | | | | |
Trade Creditors Trade Payables | | | | | 72 492 | -24 549 | -140 701 | -55 129 | 44 292 | 47 435 | 56 066 |
Trade Creditors Within One Year | 10 474 | -10 094 | 27 098 | | | | | | | | |
Trade Debtors Trade Receivables | | | | | | | | | | 761 248 | 1 052 184 |
Turnover Gross Operating Revenue | 5 998 511 | 6 254 515 | 6 422 172 | | | | | | | | |
Turnover Revenue | | | | 6 956 387 | 6 787 815 | 6 782 625 | 5 131 911 | 3 592 391 | 2 587 604 | 3 551 078 | 4 484 371 |
U K Current Corporation Tax | 79 814 | 81 027 | 66 035 | | | | | | | | |
U K Deferred Tax | -3 300 | -1 906 | 2 081 | | | | | | | | |
Compensation For Loss Office Directors | | 169 320 | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 192 988 | 210 283 | 178 930 | 271 912 | | | | | | | |