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 | 3 452 576 | 3 613 886 | 4 239 322 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 24 643 | 443 | 33 | 21 935 | 68 065 | 24 296 | 26 545 | 37 526 |
Current Assets | 6 977 453 | 8 754 900 | 9 687 119 | | 4 399 626 | 2 652 384 | 2 219 054 | 1 878 971 | 1 933 664 | 1 847 652 | 1 419 560 |
Debtors | 6 950 321 | 8 713 828 | 9 317 766 | 3 633 097 | 2 633 097 | 1 011 015 | 1 559 202 | 1 171 286 | 1 272 115 | 1 815 264 | 1 378 194 |
Net Assets Liabilities | | | | | 2 955 382 | 1 940 908 | 847 950 | 868 036 | 938 388 | 1 029 831 | 1 026 520 |
Other Debtors | 5 581 | 4 031 | 3 691 | 3 691 | 535 718 | 7 183 | 5 802 | 23 588 | 339 841 | 304 058 | 124 122 |
Property Plant Equipment | | | | 144 330 | 106 147 | 65 842 | 30 456 | 15 971 | 13 875 | 9 079 | 5 394 |
Total Inventories | | | | 9 550 | 7 643 | 8 239 | 4 720 | 6 423 | 4 056 | 5 843 | |
Cash Bank In Hand | 22 898 | 35 496 | 358 399 | | | | | | | | |
Stocks Inventory | 4 234 | 5 576 | 10 954 | | | | | | | | |
Tangible Fixed Assets | 60 303 | 91 602 | 206 392 | | | | | | | | |
Trade Debtors | 2 301 540 | 4 009 781 | 4 648 186 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 6 025 | 6 025 | 6 025 | | | | | | | | |
Profit Loss Account Reserve | 3 446 551 | 3 607 861 | 4 233 297 | | | | | | | | |
Shareholder Funds | 3 452 576 | 3 613 886 | 4 239 322 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 500 | 8 500 | 8 500 | | | | | |
Accrued Liabilities Deferred Income | | | | 411 277 | 83 789 | 41 903 | 103 555 | 117 638 | 122 036 | 226 678 | 6 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 709 562 | 732 881 | 784 011 | 824 325 | 841 552 | 849 221 | 756 517 | 625 284 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 12 493 | 10 825 | | | | | |
Administrative Expenses | 1 021 041 | 1 668 543 | 1 508 156 | 1 346 850 | 613 659 | 513 520 | 686 005 | 546 721 | | | |
Amounts Owed By Group Undertakings | | | | | | 1 633 097 | 633 197 | 633 197 | 633 197 | 633 097 | 633 097 |
Average Number Employees During Period | | | | 1 131 | 306 | 172 | 234 | 211 | 152 | 219 | 144 |
Bank Borrowings Overdrafts | 697 930 | 601 768 | | | 75 554 | 57 646 | | | 270 000 | 210 000 | 150 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | 81 044 | 50 074 | 19 103 | | | | | |
Comprehensive Income Expense | | | | -298 113 | -985 827 | -1 014 474 | | | | | |
Corporation Tax Payable | | | | 235 961 | 16 773 | 15 956 | 19 442 | 28 161 | 20 530 | 4 317 | 3 429 |
Cost Sales | 12 546 397 | 19 358 245 | 22 821 007 | 21 040 608 | 7 133 287 | 2 910 610 | 3 788 704 | 3 517 291 | | | |
Creditors | | | | 2 849 321 | 14 499 | 930 | 1 401 560 | 1 026 906 | 270 000 | 210 000 | 150 000 |
Current Tax For Period | | | | 235 961 | 16 773 | 15 956 | | | | | |
Depreciation Expense Property Plant Equipment | | | | 32 977 | 19 704 | 20 160 | | | | | |
Extraordinary Profit Loss After Tax | | | | -1 000 000 | -1 000 000 | -1 000 000 | -1 000 000 | | | | |
Finance Lease Liabilities Present Value Total | | | | 36 055 | 14 499 | 930 | 930 | | | | |
Finance Lease Payments Owing Minimum Gross | | | | 57 611 | 36 055 | 14 499 | | | | | |
Finished Goods Goods For Resale | 4 234 | 5 576 | 10 954 | 9 550 | 7 643 | 8 239 | | | | | |
Fixed Assets | | | | | 106 147 | 660 837 | | | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | -82 671 | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -396 | -620 | 9 715 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | | 1 959 | 3 100 | | | | | | |
Gross Profit Loss | 1 487 312 | 2 363 012 | 2 384 201 | 2 271 903 | 643 610 | 498 107 | 716 090 | 606 772 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -186 684 | -235 961 | -16 773 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 50 674 | 51 130 | 44 888 | 17 226 | 7 669 | 6 368 | 2 163 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 23 391 | 5 529 | 13 015 | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 13 662 | 3 004 | 3 004 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 42 205 | 8 533 | 16 019 | 20 979 | 13 282 | | | |
Investment Property | | | | | | 594 995 | | | | | |
Net Cash Flows From Used In Operating Activities | | | | 313 044 | -462 015 | -114 054 | | | | | |
Net Cash Generated From Operations | | | | 84 155 | -706 507 | -146 846 | | | | | |
Net Current Assets Liabilities | 4 090 203 | 4 147 055 | 4 082 725 | | 2 863 734 | 1 281 001 | 817 494 | 852 065 | 1 194 513 | 1 230 752 | 1 171 126 |
Net Interest Paid Received Classified As Operating Activities | | | | -42 205 | | -16 019 | | | | | |
Number Shares Issued Fully Paid | | | | | 6 025 | 6 025 | | | | | |
Operating Profit Loss | 466 271 | 694 469 | 876 045 | 980 053 | 39 479 | 17 501 | -52 586 | 61 458 | | | |
Other Creditors | | | | 787 645 | 841 393 | 930 | 867 525 | 605 674 | 91 609 | 27 514 | 20 768 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 27 355 | | 4 574 | | | 99 072 | 133 396 |
Other Disposals Property Plant Equipment | | | | | 27 355 | | 612 245 | | | 99 072 | 134 918 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 49 | 71 | | | |
Other Operating Income Format1 | | | | 55 000 | 9 528 | 32 914 | | 1 407 | | | |
Other Taxation Social Security Payable | | | | 1 233 198 | 344 845 | 226 521 | 372 782 | 259 909 | 453 592 | 283 674 | 144 727 |
Par Value Share | | 1 | 1 | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -21 302 | -21 556 | -21 556 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 92 456 | 32 734 | 10 436 | | | | | |
Prepayments Accrued Income | | | | 56 355 | 21 557 | 49 484 | 37 969 | 36 542 | 15 387 | 15 330 | 64 589 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 530 820 | -530 820 | | | | | |
Proceeds From Sales Property Plant Equipment | | | | -27 195 | -3 100 | | | | | | |
Profit Loss | | | | -298 113 | -985 827 | -1 014 474 | -1 092 958 | 20 086 | | | |
Profit Loss On Ordinary Activities After Tax | | | | 701 887 | 14 173 | -14 474 | -92 958 | 20 086 | | | |
Profit Loss On Ordinary Activities Before Tax | 442 002 | 255 141 | 812 120 | 937 848 | 30 946 | 1 482 | -73 516 | 48 247 | | | |
Property Plant Equipment Gross Cost | | | | 853 890 | 839 028 | 1 444 848 | 854 781 | 857 523 | 863 096 | 765 596 | 630 678 |
Purchase Investment Properties | | | | | | -594 995 | | | | | |
Purchase Property Plant Equipment | | | | -26 605 | -12 493 | -10 825 | | | | | |
Social Security Costs | 859 607 | 1 221 949 | 1 486 585 | 1 356 719 | 522 150 | 198 065 | | | | | |
Staff Costs Employee Benefits Expense | | | | 20 479 616 | 6 457 277 | 2 946 418 | | | | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -209 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 12 832 | -6 403 | -4 933 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 241 397 | 207 472 | 200 892 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 235 961 | 16 773 | 15 956 | 19 442 | 28 161 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 22 178 | 2 742 | 5 573 | 1 572 | |
Total Assets Less Current Liabilities | 4 150 506 | 4 238 657 | 4 289 117 | | 2 969 881 | 1 941 838 | 847 950 | 868 036 | 1 208 388 | 1 239 831 | 1 176 520 |
Total Operating Lease Payments | | | | | 8 665 | 8 587 | | | | | |
Trade Creditors Trade Payables | | | | 159 684 | 151 982 | 43 657 | 37 326 | 15 524 | 21 384 | 14 717 | 13 510 |
Trade Debtors Trade Receivables | | | | 2 954 919 | 1 201 168 | 954 348 | 1 515 431 | 1 111 156 | 916 887 | 862 779 | 556 386 |
Turnover Revenue | | | | 23 312 511 | 7 776 897 | 3 408 717 | 4 504 794 | 4 124 063 | | | |
Wages Salaries | 11 447 674 | 17 730 232 | 20 946 213 | 19 030 441 | 5 902 393 | 2 737 917 | | | | | |
Total Fees To Auditors | 10 500 | 10 500 | | | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 30 000 | 28 368 | 30 078 | | | | | | | | |
Accruals Deferred Income Within One Year | 319 636 | 288 513 | 321 146 | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 4 629 997 | 4 631 047 | 4 632 097 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | | -28 616 | -28 616 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | | -1 556 | -8 647 | | | | | | | | |
Corporation Tax Due Within One Year | 140 708 | 93 831 | 186 684 | | | | | | | | |
Creditors Due After One Year | 697 930 | 624 771 | 49 795 | | | | | | | | |
Creditors Due Within One Year | 2 887 250 | 4 607 845 | 5 604 394 | | | | | | | | |
Debtors Due After One Year | 4 629 997 | 4 631 047 | 4 632 097 | | | | | | | | |
Debtors Due Within One Year | 2 320 324 | 4 082 781 | 4 685 669 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 49 252 | 34 923 | 47 013 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 27 613 | 38 170 | 24 959 | | | | | | | | |
Interest Payable Similar Charges | 24 269 | 439 328 | 63 925 | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -28 616 | -28 616 | | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | | -28 616 | | | | | | | | |
Loans From Directors | 300 000 | 300 000 | 287 038 | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 3 452 576 | 3 613 886 | 4 239 322 | | | | | | | | |
Number Shares Allotted | | 6 025 | 6 025 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 23 003 | 49 795 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | 13 144 | 29 118 | | | | | | | | |
Obligations Under Finance Leases Hire Purchase Contracts Between Two To Five Years | -697 930 | -23 003 | -49 795 | | | | | | | | |
Other Creditors Due Within One Year | 1 273 847 | 2 258 296 | 3 185 404 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -1 556 | -1 556 | -7 091 | | | | | | | | |
Other Operating Leases Expiring Within One Year | | | -1 556 | | | | | | | | |
Other Taxation Social Security Within One Year | 736 337 | 1 452 521 | 1 451 324 | | | | | | | | |
Pension Costs | 5 823 | 8 838 | 89 125 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 5 823 | 8 838 | 89 125 | | | | | | | | |
Percentage Subsidiary Held | | 100 | 100 | | | | | | | | |
Prepayments Accrued Income Current Asset | 13 203 | 68 969 | 33 792 | | | | | | | | |
Profit Loss For Period | 301 294 | 161 310 | 625 436 | | | | | | | | |
Share Capital Allotted Called Up Paid | 6 025 | 6 025 | 6 025 | | | | | | | | |
Staff Costs | 12 313 104 | 18 961 019 | 22 521 923 | | | | | | | | |
Tangible Fixed Assets Additions | | 69 052 | 161 803 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 723 589 | 747 352 | 894 013 | | | | | | | | |
Tangible Fixed Assets Depreciation | 663 286 | 655 750 | 687 621 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 34 922 | 47 013 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 42 458 | 15 142 | | | | | | | | |
Tangible Fixed Assets Disposals | | 45 289 | 15 142 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -108 277 | -59 313 | -172 413 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 140 708 | 93 831 | 186 684 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 140 708 | 93 831 | 186 684 | | | | | | | | |
Trade Creditors Within One Year | 116 722 | 201 540 | 143 680 | | | | | | | | |
Turnover Gross Operating Revenue | 14 033 709 | 21 721 257 | 25 205 208 | | | | | | | | |
U K Current Corporation Tax | -140 708 | -93 831 | -186 684 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 140 708 | 93 831 | 186 684 | | | | | | | | |