Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2015-12-31 | 2017-03-31 | 2020-03-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 952 740 | 700 882 | 1 096 977 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 267 887 | 310 917 | 409 335 | | | | | |
Cash Bank On Hand | | | | 13 280 | 21 151 | 32 220 | 109 334 | 100 002 |
Current Assets | 2 432 855 | 2 225 451 | 2 499 312 | 4 331 993 | 4 757 719 | 6 456 670 | 6 361 038 | 17 460 967 |
Debtors | 2 164 968 | 1 914 534 | 2 089 977 | 4 318 713 | 4 736 568 | 6 424 450 | 6 251 704 | 17 360 965 |
Net Assets Liabilities | | | | 1 137 721 | 1 090 236 | 1 509 816 | 1 153 287 | 833 515 |
Net Assets Liabilities Including Pension Asset Liability | | 700 882 | 1 096 977 | | | | | |
Other Debtors | | | | 1 250 | 11 119 | 969 434 | 330 766 | 1 363 600 |
Property Plant Equipment | | | | 69 878 | 52 706 | 59 451 | 86 975 | 59 548 |
Tangible Fixed Assets | 45 818 | 34 634 | 28 485 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 700 100 | 700 100 | 700 100 | | | | | |
Profit Loss Account Reserve | 252 640 | 782 | 396 877 | | | | | |
Shareholder Funds | 952 740 | 700 882 | 1 096 977 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 990 | 4 000 | 4 200 | 6 261 | 11 250 | 13 125 | 10 185 | 13 045 |
Amount Specific Advance Or Credit Directors | | | | | 31 119 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 45 119 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 14 000 | | | |
Company Contributions To Money Purchase Plans Directors | | | | 3 620 | 14 789 | | | |
Director Remuneration | 64 418 | 74 042 | 93 898 | 297 927 | 380 769 | 213 114 | 124 592 | 170 507 |
Dividend Recommended By Directors | | | | | 800 083 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 2 | | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | | | | | 3 | 3 | 3 |
Accruals Deferred Income Within One Year | 403 851 | 394 378 | 371 347 | | | | | |
Accrued Liabilities Deferred Income | | | | 754 739 | 961 117 | 2 201 403 | 2 457 138 | 6 499 325 |
Accumulated Amortisation Impairment Intangible Assets | | | | 5 353 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 123 999 | 37 852 | 117 940 | 108 770 | 124 773 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -3 311 | | | |
Administration Support Average Number Employees | | | | 4 | 4 | | | |
Administrative Expenses | 1 209 814 | 1 273 257 | 1 416 991 | 2 535 148 | 3 925 730 | 3 672 348 | 2 735 448 | 4 947 195 |
Amounts Owed By Group Undertakings | | | | 1 043 396 | 986 485 | 856 147 | 774 031 | 3 326 657 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 232 195 | 527 613 | 754 851 | | | | | |
Amounts Owed To Group Undertakings | | | | 662 838 | 678 002 | 389 214 | 442 848 | 5 831 866 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 392 765 | 462 644 | 387 149 | | | | | |
Applicable Tax Rate | | | | 20 | 20 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 55 | 63 | 73 | 71 | 68 |
Bank Borrowings Overdrafts | | | | | 35 | 117 | | |
Bank Loans Overdrafts Finance Charges | 103 | | | | | | | |
Bank Overdrafts | | | | | 35 | 117 | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -887 | -2 035 | -898 | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 39 516 | 39 516 | 39 516 | | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 16 984 | 14 778 | 13 267 | | | | | |
Comprehensive Income Expense | | | | 294 538 | 752 598 | 1 459 717 | 1 453 188 | 5 852 506 |
Corporation Tax Due Within One Year | 14 806 | 38 828 | 84 095 | | | | | |
Corporation Tax Payable | | | | 25 949 | 110 270 | 151 117 | 343 409 | 1 216 341 |
Cost Sales | 8 334 500 | 9 445 893 | 9 263 139 | 16 555 522 | 25 238 241 | 31 100 760 | 24 229 801 | 59 047 697 |
Creditors | | | | 3 251 865 | 3 711 215 | 4 997 253 | 5 285 674 | 16 677 948 |
Creditors Due Within One Year | 1 525 933 | 1 559 203 | 1 430 183 | | | | | |
Current Tax For Period | | | | 79 989 | 207 366 | 351 351 | 343 409 | 1 388 045 |
Debtors Due Within One Year | 2 164 968 | 1 914 534 | 2 089 977 | | | | | |
Deferred Tax Current Asset | 1 421 | 262 | | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -758 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 11 183 | -2 553 | | | |
Deferred Tax Liabilities | | | | 12 285 | 8 974 | | | |
Deferred Tax Liability | | | 637 | | | | | |
Depreciation Expense Property Plant Equipment | | | | 25 139 | 30 971 | 32 165 | 36 525 | 35 833 |
Depreciation Tangible Fixed Assets Expense | 16 207 | 17 311 | 13 321 | | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | 5 353 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 117 118 | | 45 695 | 19 830 |
Disposals Intangible Assets | | | | | 5 353 | | | |
Disposals Property Plant Equipment | | | | | 114 127 | | 45 862 | 19 848 |
Distribution Costs | 34 857 | 32 595 | 34 476 | 54 196 | 59 043 | | | |
Dividend Per Share Interim | | | | | 2 | | | |
Dividends Paid | | | | 175 064 | 800 083 | 927 827 | 1 809 717 | 6 172 278 |
Dividends Paid On Shares Interim | | | | 175 064 | 800 083 | | | |
Expenses Not Deductible For Tax Purposes | | 865 | 3 809 | | | | | |
Fixed Assets | 45 818 | 34 634 | 28 485 | 69 878 | 52 706 | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 45 224 | 58 061 | 38 686 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | 45 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 156 187 | 153 354 | 153 492 | 149 161 | 154 515 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 16 782 | -77 319 | -8 634 | -31 273 | -148 066 |
Gain Loss On Disposals Property Plant Equipment | | | | | 2 991 | | -1 740 | |
Gross Profit Loss | 1 339 209 | 1 499 033 | 1 927 739 | 2 946 899 | 4 938 568 | 5 478 097 | 4 525 303 | 12 166 697 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | -5 317 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 238 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 30 971 | | 36 525 | 35 833 |
Intangible Assets Gross Cost | | | | 5 353 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 12 000 | 12 000 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 12 000 | 12 000 | | | | | | |
Interest Payable Similar Charges | 103 | 265 | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | 45 | | 423 | 496 | |
Land Buildings Operating Leases Expiring Between Two Five Years | 39 516 | 39 516 | 39 516 | | | | | |
Net Current Assets Liabilities | 906 922 | 666 248 | 1 069 129 | 1 080 128 | 1 046 504 | 1 459 417 | 1 075 364 | 783 019 |
Net Increase Decrease In Shareholders Funds | 113 553 | -251 858 | 396 095 | | | | | |
Nominal Value Allotted Share Capital | | | | 700 100 | 700 100 | | | |
Non-taxable Income Less Expenses Not Deductible For Tax Purposes | -3 528 | -865 | | | | | | |
Number Shares Allotted | | 238 540 | 238 540 | | | | | |
Number Shares Issued Fully Paid | | | | | 238 540 | | 238 540 | 238 540 |
Operating Profit Loss | 139 762 | 251 242 | 514 958 | 385 061 | 956 609 | 1 805 749 | 1 789 855 | 7 219 502 |
Other Creditors Due Within One Year | 46 373 | 29 258 | 15 760 | | | | | |
Other Debtors Within One Year | 763 647 | 55 035 | 16 335 | | | | | |
Other Departments Average Number Employees | | | | 5 | 5 | | | |
Other Interest Receivable Similar Income | 19 614 | 18 150 | 8 410 | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 694 | 282 | 3 880 | 7 238 | 21 049 |
Other Operating Income | 45 224 | 58 061 | 38 686 | | | | | |
Other Operating Income Format1 | | | | 27 506 | 2 814 | | | |
Other Operating Leases Expiring Between Two Five Years | 14 778 | 14 778 | 8 524 | | | | | |
Other Operating Leases Expiring Within One Year | 2 206 | | 4 743 | | | | | |
Other Taxation Social Security Payable | | | | 81 169 | 48 142 | 53 963 | 49 917 | 130 537 |
Other Taxation Social Security Within One Year | 31 839 | 32 426 | 23 424 | | | | | |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 3 620 | 14 789 | 98 919 | 33 574 | 46 972 |
Prepayments Accrued Income | | | | 404 409 | 486 317 | 324 687 | 551 195 | 1 519 021 |
Prepayments Accrued Income Current Asset Due Within One Year | 210 324 | 225 490 | 222 286 | | | | | |
Profit Loss | | | | 294 538 | 752 598 | 1 459 717 | 1 453 188 | 5 852 506 |
Profit Loss For Period | 113 553 | 199 140 | 396 095 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 159 273 | 269 127 | 523 368 | 385 710 | 956 891 | 1 809 206 | 1 796 597 | 7 240 551 |
Property Plant Equipment Gross Cost | | | | 193 877 | 90 558 | 177 391 | 195 745 | 184 321 |
Provisions | | | | 12 285 | 8 974 | 9 052 | 9 052 | 9 052 |
Provisions Charged Credited To Profit Loss Account During Period | | 1 159 | 899 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 12 285 | 8 974 | 9 052 | 9 052 | 9 052 |
Provisions For Liabilities Charges | -1 421 | -262 | 637 | | | | | |
Recoverable Value-added Tax | | | | 132 235 | 124 263 | | | |
Selling Average Number Employees | | | | 46 | 54 | | | |
Share Capital Allotted Called Up Paid | 238 540 | 238 540 | 238 540 | | | | | |
Social Security Costs | 22 975 | 27 677 | 22 733 | 61 657 | 111 510 | 210 769 | 130 406 | 218 954 |
Staff Costs | 835 266 | 885 147 | 996 882 | | | | | |
Staff Costs Employee Benefits Expense | | | | 1 822 067 | 2 847 297 | 2 502 996 | 1 942 474 | 3 156 916 |
Standard Nominal Tax Rate | 26 | 24 | 23 | | | | | |
Tangible Fixed Assets Additions | | 6 127 | 7 172 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 113 125 | 119 252 | 126 424 | | | | | |
Tangible Fixed Assets Depreciation | 67 307 | 84 618 | 97 939 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 311 | 13 321 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | 78 106 | 191 378 | 343 749 | 341 353 | 1 375 705 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 131 | 372 | 764 | 1 431 | 5 104 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 10 935 | 13 090 | 4 976 | 2 000 | 12 334 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 42 191 | 65 928 | 121 667 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 45 720 | 69 987 | 127 273 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 91 172 | 204 293 | 349 489 | 343 409 | 1 388 045 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 10 808 | | 64 216 | 8 424 |
Total Assets Less Current Liabilities | 952 740 | 700 882 | 1 097 614 | 1 150 006 | 1 099 210 | 1 518 868 | 1 162 339 | 842 567 |
Total Current Tax Expense Credit | | | | 79 989 | 207 604 | | | |
Total Deferred Tax Expense Credit | | | | 11 183 | -3 311 | | | |
Total Dividend Payment | | 450 998 | | | | | | |
Total Operating Lease Payments | | | | 76 712 | 163 495 | 34 558 | 16 626 | 27 277 |
Total Tax Expense Credit On Items Recognised In Equity | | | | 91 172 | 204 293 | | | |
Total U K Foreign Current Tax After Adjustments Relief | 46 606 | 68 828 | 126 374 | | | | | |
Trade Creditors Trade Payables | | | | 1 727 170 | 1 913 649 | 2 171 674 | 1 963 056 | 2 934 359 |
Trade Creditors Within One Year | 636 299 | 601 669 | 548 408 | | | | | |
Trade Debtors Trade Receivables | | | | 2 737 423 | 3 102 989 | 4 274 182 | 4 595 712 | 11 151 687 |
Trade Debtors Within One Year | 925 865 | 1 057 620 | 1 038 163 | | | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | 10 948 | | | |
Turnover Gross Operating Revenue | 9 673 709 | 10 944 926 | 11 190 878 | | | | | |
Turnover Revenue | | | | 19 502 421 | 30 176 809 | 36 578 857 | 28 755 104 | 71 214 394 |
U K Current Corporation Tax | 46 606 | 68 828 | 126 374 | | | | | |
U K Deferred Tax | -886 | 1 159 | 899 | | | | | |
V A T Current Asset | 31 516 | 48 514 | 58 342 | | | | | |
Wages Salaries | 812 291 | 857 470 | 974 149 | 1 756 790 | 2 720 998 | 2 193 308 | 1 778 494 | 2 890 990 |
Dividends Paid On Shares Final | | | | | | 927 827 | 1 809 717 | 6 172 278 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | -76 482 | -22 193 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 423 | 496 | |
Other Creditors | | | | | | 29 765 | 29 306 | 65 520 |
Other Deferred Tax Expense Credit | | | | | | -1 862 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 1 375 | 5 098 |