Profit & Loss |
Date of Accounts |
2018-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Debtors | 1 250 | 27 814 | 102 710 |
Other Debtors | 1 250 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 729 592 | 18 500 |
Accumulated Amortisation Impairment Intangible Assets | | 1 799 | 362 249 |
Accumulated Depreciation Impairment Property Plant Equipment | | 809 205 | 508 828 |
Additions Other Than Through Business Combinations Intangible Assets | | | 152 549 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 510 734 | 210 761 |
Administrative Expenses | | 6 426 250 | 6 997 615 |
Amortisation Expense Intangible Assets | | 134 066 | 52 267 |
Amounts Owed To Group Undertakings | 31 040 | | |
Average Number Employees During Period | 127 | | |
Bank Borrowings | | 1 065 713 | 850 727 |
Bank Borrowings Overdrafts | | 214 986 | 232 425 |
Called Up Share Capital Not Paid | | 100 | 100 |
Capital Reduction Decrease In Equity | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 59 673 | 10 998 |
Cash Cash Equivalents | | 2 187 280 | 873 035 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | -551 | | |
Comprehensive Income Expense | | 1 570 331 | 1 848 173 |
Corporation Tax Payable | | 256 150 | 505 071 |
Corporation Tax Recoverable | | | |
Cost Sales | | 8 817 571 | 8 698 298 |
Creditors | 32 296 | 3 | 18 503 |
Current Tax For Period | | 256 150 | 429 790 |
Deferred Income | | 818 726 | 629 094 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 52 581 | 10 566 |
Dividends Paid Classified As Financing Activities | | -450 000 | |
Dividends Received Classified As Investing Activities | | -550 000 | -700 000 |
Finance Lease Liabilities Present Value Total | | 21 605 | 21 606 |
Finance Lease Payments Owing Minimum Gross | | 65 525 | 21 606 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | | -46 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 1 723 | -2 467 |
Further Item Creditors Component Total Creditors | | 275 751 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 52 581 | 1 450 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | -2 650 | -3 819 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -32 888 | -20 553 |
Gain Loss On Disposals Property Plant Equipment | | -43 416 | -31 714 |
Government Grant Income | | 7 244 | |
Gross Profit Loss | | 8 279 592 | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | -46 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 1 895 | -1 438 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 1 450 |
Increase From Amortisation Charge For Year Intangible Assets | | 134 066 | 52 267 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 92 004 | 48 675 |
Intangible Assets | | 92 316 | 192 598 |
Intangible Assets Gross Cost | | 1 799 | 554 847 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 7 554 | 48 669 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 16 374 | 11 176 |
Interest Income On Bank Deposits | | 50 | 1 |
Interest Paid Classified As Operating Activities | | | -111 818 |
Interest Payable Similar Charges Finance Costs | | 29 523 | 111 818 |
Interest Received Classified As Investing Activities | | -265 | -1 |
Investments Fixed Assets | 551 | 551 | 551 |
Investments In Subsidiaries | 551 | 551 | 551 |
Issue Equity Instruments | 551 | 1 774 | |
Net Current Assets Liabilities | -31 046 | | |
Net Finance Income Costs | | 550 000 | 700 000 |
Operating Profit Loss | | 1 910 970 | |
Other Creditors | 1 256 | 3 | 274 624 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 1 753 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 306 831 | 349 052 |
Other Disposals Intangible Assets | | | 1 753 |
Other Disposals Property Plant Equipment | | 306 831 | 349 052 |
Other Interest Receivable Similar Income Finance Income | | 265 | 1 |
Other Provisions Balance Sheet Subtotal | | | |
Payments To Acquire Own Shares | | | -422 937 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 170 005 | 208 188 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | | 763 811 | 1 251 934 |
Profit Loss | -31 046 | 525 150 | 479 333 |
Profit Loss On Ordinary Activities Before Tax | | 1 881 712 | |
Property Plant Equipment Gross Cost | | 868 878 | 519 826 |
Redemption Shares Decrease In Equity | | | |
Share-based Payment Expense Cash Settled | | 24 242 | |
Social Security Costs | | 618 258 | 731 399 |
Staff Costs Employee Benefits Expense | | 6 107 809 | 7 000 562 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 150 326 | 160 892 |
Tax Decrease From Utilisation Tax Losses | | 12 407 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -59 729 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -722 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 88 099 | 161 688 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | -8 211 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 308 731 | 446 046 |
Total Assets Less Current Liabilities | -30 495 | | |
Total Borrowings | | 214 986 | 232 425 |
Total Current Tax Expense Credit | | 256 150 | 431 240 |
Trade Creditors Trade Payables | | 1 256 690 | 1 142 788 |
Trade Debtors Trade Receivables | | 1 | 1 |
Turnover Revenue | | 17 097 163 | 18 022 361 |
Wages Salaries | | 5 319 546 | 6 060 975 |