Profit & Loss |
Date of Accounts |
2011-12-31 | 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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 1 234 438 | 1 514 801 | 1 720 743 | 2 002 229 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 142 161 | 255 887 | 331 727 | 898 181 | 1 405 138 | 965 958 | 1 500 483 | 3 384 700 |
Current Assets | 2 417 194 | 2 706 672 | 2 727 975 | 2 841 853 | 3 442 103 | 3 306 924 | 4 142 445 | 5 009 558 | 6 042 237 | 4 251 519 | 5 913 426 | 7 693 482 |
Debtors | 887 695 | 885 198 | 782 228 | 2 244 595 | 2 299 942 | 3 051 037 | 3 810 718 | | 4 637 099 | 3 285 561 | 4 393 684 | 4 292 782 |
Net Assets Liabilities | | | | | 2 182 049 | 2 273 604 | 2 599 400 | 3 080 255 | 3 951 372 | 3 108 059 | 3 920 652 | 4 520 513 |
Other Debtors | | | | 1 340 777 | 110 045 | 61 520 | 195 042 | 152 590 | 147 862 | 87 402 | 140 863 | 4 228 |
Property Plant Equipment | | | | | 631 279 | 583 253 | 356 157 | 296 603 | 607 299 | 546 477 | 405 912 | 734 147 |
Total Inventories | | | | | | | | | | | 19 259 | 16 000 |
Cash Bank In Hand | 1 529 499 | 1 821 474 | 1 945 747 | 597 258 | | | | | | | | |
Tangible Fixed Assets | 511 121 | 464 176 | 477 009 | 650 944 | | | | | | | | |
Trade Debtors | 834 514 | 735 286 | 727 257 | 802 408 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 24 000 | 24 000 | 24 000 | 24 000 | | | | | | | | |
Profit Loss Account Reserve | 1 202 038 | 1 482 401 | 1 688 343 | 1 969 829 | | | | | | | | |
Shareholder Funds | 1 234 438 | 1 514 801 | 1 720 743 | 2 002 229 | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 7 200 | 7 400 | | | | | 8 150 | 8 550 |
Accrued Liabilities Deferred Income | | | | | | | | | | 190 804 | 630 146 | 1 181 400 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 1 158 909 | 1 428 436 | 1 707 414 | 1 856 438 | 1 894 192 | 2 116 126 | 2 232 386 | 1 482 597 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 234 024 | | | | | | 548 443 |
Administrative Expenses | 4 045 930 | 3 986 535 | 4 113 987 | 4 330 677 | 4 423 379 | 4 518 253 | | | | | 3 152 781 | 4 998 326 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 2 717 885 | 1 823 939 |
Amounts Owed By Related Parties | | | | | 1 340 777 | 2 190 544 | 2 502 567 | 2 887 161 | 3 315 263 | 3 032 478 | 2 717 885 | |
Average Number Employees During Period | | | | | | | | | | 75 | 63 | 76 |
Bank Borrowings | | | | | | | | | | 520 000 | 520 000 | 416 000 |
Bank Borrowings Overdrafts | | | | | 32 160 | 16 111 | 58 682 | | | 520 000 | 439 685 | 312 000 |
Comprehensive Income Expense | | | | | 446 685 | 221 815 | | | | | 1 074 351 | 843 703 |
Corporation Tax Payable | | | | | 103 127 | 51 286 | 37 774 | 112 555 | 112 519 | | 173 813 | 418 568 |
Corporation Tax Recoverable | | | | | | | 206 406 | 111 759 | | | 102 110 | |
Cost Sales | 2 707 854 | 2 628 127 | 2 887 102 | 2 865 848 | 3 373 391 | 3 185 728 | | | | | 3 039 379 | 9 147 915 |
Creditors | | | | | 187 616 | 94 803 | 1 877 893 | 41 888 | 203 939 | 719 705 | 476 077 | 396 598 |
Current Tax For Period | | | | | | | | | | | 71 702 | 418 568 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 50 000 | 65 221 |
Dividends Paid | | | | | 266 865 | 130 260 | | 144 996 | 183 076 | | 261 758 | 243 842 |
Dividends Paid On Shares Interim | | | | | | | | | | | 261 758 | 243 842 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 199 705 | 36 392 | 84 598 |
Finance Lease Payments Owing Minimum Gross | | | | | | 291 197 | 94 797 | 61 208 | 365 099 | 409 815 | 199 705 | 127 181 |
Finished Goods Goods For Resale | | | | | | | | | | | 19 259 | 16 000 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | | | | 1 341 365 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -3 229 | -25 880 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 1 288 626 | 1 068 018 | 1 195 937 | 962 102 | 750 896 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | 62 585 | 74 643 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 34 114 | 2 571 |
Government Grant Income | | | | | | | | | | | 509 766 | |
Gross Profit Loss | 4 215 157 | 4 371 913 | 4 445 702 | 4 716 953 | 4 996 944 | 4 721 552 | | | | | 3 754 345 | 7 709 830 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 298 570 | 278 978 | 226 092 | 221 125 | 250 994 | 203 289 | 220 208 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | | | 16 574 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 30 088 | 26 073 |
Interest Income From Group Undertakings Participating Interests | | | | | | 69 242 | | | | | 114 811 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 30 088 | 42 647 |
Loans From Directors | | | | | 32 160 | 36 211 | 58 682 | | | | | |
Net Current Assets Liabilities | 920 030 | 1 169 866 | 1 375 691 | 1 590 426 | 1 791 401 | 1 813 019 | 2 264 552 | 2 844 989 | 3 561 492 | 3 294 767 | 4 054 297 | 4 311 665 |
Number Shares Issued Fully Paid | | | | | | | 24 000 | | | 24 000 | 24 000 | |
Operating Profit Loss | 379 411 | 429 658 | 348 270 | 405 458 | 585 450 | 203 299 | | | | | 1 111 330 | 1 370 139 |
Other Creditors | | | | | 187 616 | 94 803 | 362 416 | 41 888 | 203 939 | 199 705 | 41 594 | 20 533 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 29 952 | | 77 068 | 183 371 | 29 060 | 87 029 | 969 997 |
Other Disposals Property Plant Equipment | | | | | | 32 652 | | 83 295 | 185 106 | 29 060 | 87 029 | 969 997 |
Other Operating Income Format1 | | | | | 11 885 | | | | | | 509 766 | |
Other Taxation Social Security Payable | | | | | 355 662 | 357 439 | 340 874 | 336 568 | 420 480 | 283 546 | 304 991 | 428 187 |
Par Value Share | | 1 | 1 | 1 | | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 83 001 | 186 963 |
Prepayments Accrued Income | | | | | | | | | | | 111 402 | 249 321 |
Profit Loss | | | | | 446 685 | 221 815 | 325 796 | 625 851 | 1 054 193 | | 1 074 351 | 843 703 |
Profit Loss On Ordinary Activities Before Tax | 364 531 | 412 244 | 331 269 | 384 615 | | | | | | | 1 196 053 | 1 327 492 |
Property Plant Equipment Gross Cost | | | | | 1 790 188 | 2 011 689 | 2 063 571 | 2 153 041 | 2 501 491 | 2 662 603 | 2 638 298 | 2 216 744 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 53 015 | 27 865 | 21 309 | 19 449 | 13 480 | 13 480 | 63 480 | 128 701 |
Social Security Costs | 291 740 | 286 073 | 281 743 | 295 177 | | | | | | | 222 100 | 376 575 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 2 320 988 | 3 962 956 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 46 909 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | | -257 446 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 227 250 | 252 223 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | -34 881 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 285 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 115 614 | 26 136 | | | | | 121 702 | 483 789 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 51 882 | 172 765 | 533 556 | 190 172 | 62 724 | |
Total Assets Less Current Liabilities | 1 431 151 | 1 634 042 | 1 852 700 | 2 241 370 | 2 422 680 | 2 396 272 | 2 620 709 | 3 141 592 | 4 168 791 | 3 841 244 | 4 460 209 | 5 045 812 |
Total Operating Lease Payments | | | | | | | | | | | 220 548 | 280 988 |
Trade Creditors Trade Payables | | | | | 679 482 | 596 339 | 1 136 829 | 1 248 435 | 1 207 286 | 258 738 | 464 957 | 1 186 546 |
Trade Debtors Trade Receivables | | | | | 849 120 | 798 973 | 906 703 | 959 867 | 1 173 974 | 165 681 | 1 452 085 | 2 215 294 |
Turnover Revenue | | | | | 8 370 335 | 7 907 280 | | | | | 6 793 724 | 16 857 745 |
Wages Salaries | 2 714 366 | 2 679 617 | 2 717 593 | 2 863 807 | | | | | | | 2 015 887 | 3 399 418 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | | | 10 800 | 69 500 |
Director Remuneration | | | | | | | | | | | 146 074 | 141 264 |
Director Remuneration Benefits Including Payments To Third Parties | 117 068 | 117 068 | 117 068 | 120 301 | | | | | | | 156 874 | 210 764 |
Total Fees To Auditors | 6 400 | 6 900 | 6 900 | | | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 4 000 | 4 000 | 4 000 | 6 000 | | | | | | | | |
Accruals Deferred Income Within One Year | 200 055 | 213 382 | 203 736 | 174 931 | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 503 923 | 514 656 | 326 630 | 1 124 150 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | -182 095 | -198 428 | -185 100 | -185 100 | | | | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | -8 523 | -65 285 | -146 059 | -262 322 | | | | | | | | |
Corporation Tax Due Within One Year | 61 124 | 93 961 | 40 367 | 27 865 | | | | | | | | |
Creditors Due After One Year | 196 713 | 119 241 | 131 957 | 198 613 | | | | | | | | |
Creditors Due Within One Year | 1 497 164 | 1 536 806 | 1 352 284 | 1 251 427 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 202 015 | 207 253 | 216 550 | 263 893 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | | 40 528 | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 2 677 | 2 001 | 1 809 | 5 399 | | | | | | | | |
Gain Loss From Disposal Tangible Fixed Assets | | 106 | 29 | 583 | | | | | | | | |
Increase Decrease In Net Cash For Period | 330 356 | 291 975 | 124 273 | 1 348 489 | | | | | | | | |
Interest Payable Similar Charges | 15 776 | 18 730 | 18 507 | 21 891 | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 896 | 1 316 | 1 506 | 1 048 | | | | | | | | |
Land Buildings Operating Leases Expiring After Five Years | -34 368 | | | | | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -147 727 | -185 095 | -185 100 | -185 100 | | | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | | -13 333 | | | | | | | | | | |
Net Assets Liability Excluding Pension Asset Liability | 1 234 438 | 1 514 801 | 1 720 743 | 2 002 229 | | | | | | | | |
Net Debt Funds | 1 130 856 | 1 517 992 | 1 642 525 | 197 972 | | | | | | | | |
Net Increase Decrease In Shareholders Funds | 303 407 | 280 363 | 205 942 | 281 486 | | | | | | | | |
New Finance Leases | -317 368 | -127 520 | -202 096 | | | | | | | | | |
Number Shares Allotted | | 24 000 | 24 000 | 24 000 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | 196 713 | 119 241 | 131 957 | 198 613 | | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | 201 930 | 184 241 | 171 265 | 200 673 | | | | | | | | |
Other Creditors Due Within One Year | 81 101 | 47 572 | 38 585 | 21 715 | | | | | | | | |
Other Interest Receivable Similar Income | 896 | 1 316 | 1 506 | 1 048 | | | | | | | | |
Other Operating Income | 210 184 | 44 280 | 16 555 | 19 182 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | -6 530 | -65 285 | -146 059 | -197 037 | | | | | | | | |
Other Operating Leases Expiring Within One Year | -1 993 | | | -65 285 | | | | | | | | |
Other Reserves | 8 400 | 8 400 | 8 400 | 8 400 | | | | | | | | |
Other Taxation Social Security Within One Year | 349 579 | 343 791 | 385 660 | 329 888 | | | | | | | | |
Pension Costs | 8 819 | 10 819 | 10 819 | 19 681 | | | | | | | | |
Pensions Costs Defined Contribution Schemes | 8 819 | 10 819 | 10 819 | 19 681 | | | | | | | | |
Prepayments Accrued Income Current Asset | 53 181 | 149 912 | 54 971 | 101 410 | | | | | | | | |
Profit Loss For Period | 303 407 | 318 283 | 290 902 | 316 222 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | 40 528 | | | | | | | | |
Provisions For Liabilities Charges | | | | 40 528 | | | | | | | | |
Share Capital Allotted Called Up Paid | 24 000 | 24 000 | 24 000 | 24 000 | | | | | | | | |
Staff Costs | 3 014 925 | 2 976 509 | 3 010 155 | 3 178 665 | | | | | | | | |
Tangible Fixed Assets Additions | | 170 903 | 235 060 | 438 861 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 892 645 | 3 031 871 | 3 235 783 | 3 663 055 | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 381 523 | 2 567 695 | 2 758 774 | 3 012 111 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -105 452 | 207 253 | 216 550 | 263 893 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 21 081 | 25 471 | 10 556 | | | | | | | | |
Tangible Fixed Assets Disposals | | 31 677 | 31 148 | 11 589 | | | | | | | | |
Taxation Expense Credit | | 61 124 | 93 961 | 40 367 | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -74 000 | -89 539 | -66 254 | -76 923 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 61 124 | 93 961 | 40 367 | 68 393 | | | | | | | | |
Total Dividend Payment | | 37 920 | 84 960 | 34 736 | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 61 124 | 93 961 | 40 367 | 27 865 | | | | | | | | |
Trade Creditors Within One Year | 603 375 | 653 859 | 512 671 | 496 355 | | | | | | | | |
Turnover Gross Operating Revenue | 6 923 011 | 7 000 040 | 7 332 804 | 7 582 801 | | | | | | | | |
U K Current Corporation Tax | -61 124 | -93 961 | -40 367 | -27 865 | | | | | | | | |
U K Current Corporation Tax On Income For Period | 61 124 | 93 961 | 40 367 | 27 865 | | | | | | | | |