Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | | 1 274 428 | 83 410 |
Current Assets | 458 136 | 1 274 428 | |
Debtors | 458 136 | | |
Net Assets Liabilities | 785 631 | 3 211 359 | 4 414 342 |
Total Inventories | | 1 031 056 | 2 096 624 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 1 144 380 | 1 377 157 |
Accumulated Amortisation Impairment Intangible Assets | 509 842 | 1 529 526 | 2 549 210 |
Accumulated Depreciation Impairment Property Plant Equipment | | 30 239 | 50 915 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 17 642 |
Administrative Expenses | | 2 720 527 | 3 180 863 |
Amounts Owed To Group Undertakings | | 1 614 069 | 1 614 069 |
Amounts Recoverable On Contracts | | 3 668 792 | 1 974 169 |
Average Number Employees During Period | 214 | | 256 |
Bank Borrowings | 12 600 000 | 9 800 000 | 7 000 000 |
Bank Borrowings Overdrafts | 9 800 000 | 2 800 000 | 2 800 000 |
Bank Overdrafts | 818 369 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 24 746 | 197 681 |
Cash Cash Equivalents | 2 067 454 | 3 056 036 | 3 233 051 |
Corporation Tax Payable | | 781 750 | 1 330 518 |
Cost Sales | | 44 654 462 | 46 351 786 |
Creditors | 20 004 000 | 17 204 000 | 5 420 068 |
Current Tax For Period | 570 189 | 729 994 | 1 339 621 |
Deferred Income | | 362 096 | 299 596 |
Deferred Tax Asset Debtors | | | 8 031 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -48 252 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 11 409 | 19 417 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 1 665 | 53 025 |
Finance Lease Liabilities Present Value Total | | 15 191 | 201 385 |
Finance Lease Payments Owing Minimum Gross | | 5 601 | 45 036 |
Finished Goods Goods For Resale | | 1 031 056 | 2 096 624 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -48 252 |
Further Item Tax Increase Decrease Component Adjusting Items | | 35 704 | -1 927 |
Gain Loss On Disposals Property Plant Equipment | 23 375 | 11 063 | 16 577 |
Government Grant Income | | 1 150 426 | 62 500 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -51 300 | 160 147 |
Increase From Amortisation Charge For Year Intangible Assets | 509 842 | | 1 019 684 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 20 676 |
Intangible Assets | 19 883 834 | 18 864 150 | 17 844 466 |
Intangible Assets Gross Cost | 20 393 676 | 20 393 676 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 376 543 | 306 020 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 352 | 845 |
Interest Income On Bank Deposits | | 7 977 | |
Interest Payable Similar Charges Finance Costs | 464 254 | 771 759 | 712 865 |
Investments Fixed Assets | 24 155 000 | 24 155 000 | 24 155 000 |
Investments In Subsidiaries | 24 155 000 | 24 155 000 | 24 155 000 |
Issue Equity Instruments | 60 000 | | |
Net Current Assets Liabilities | -3 365 369 | -3 739 641 | |
Net Finance Income Costs | | 7 977 | |
Other Creditors | 205 136 | 746 250 | 1 005 999 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 279 |
Other Disposals Property Plant Equipment | | | 8 378 |
Other Interest Receivable Similar Income Finance Income | | 7 977 | |
Other Remaining Borrowings | 10 204 000 | 10 204 000 | 10 204 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 252 634 | 538 038 | 250 710 |
Percentage Class Share Held In Subsidiary | 100 | 100 | 100 |
Prepayments Accrued Income | | 127 181 | 428 761 |
Profit Loss | 1 698 896 | 2 425 728 | 1 202 983 |
Property Plant Equipment Gross Cost | | 140 142 | 157 784 |
Social Security Costs | 337 693 | 826 843 | 779 048 |
Staff Costs Employee Benefits Expense | 4 085 041 | 8 053 573 | 9 271 225 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 109 739 | 141 960 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 11 800 | | 75 921 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 94 255 | 153 703 | 190 468 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 571 019 | 691 768 | 1 523 958 |
Total Assets Less Current Liabilities | 20 789 631 | 20 415 359 | |
Total Borrowings | 23 622 369 | 2 800 000 | 2 800 000 |
Total Current Tax Expense Credit | | 678 694 | 1 499 768 |
Total Deferred Tax Expense Credit | | 13 074 | 24 190 |
Trade Creditors Trade Payables | | 4 090 094 | 3 073 597 |
Trade Debtors Trade Receivables | | 5 047 590 | 6 333 040 |
Turnover Revenue | | 49 898 183 | 56 043 709 |
Voting Power In Subsidiary If Different From Ownership Interest Percent | | 100 | |
Wages Salaries | 3 494 714 | 6 688 692 | 8 241 467 |
Audit Fees Expenses | 3 605 | | |
Company Contributions To Money Purchase Plans Directors | 52 935 | | |
Director Remuneration | 338 485 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 8 | | |
Amortisation Expense Intangible Assets | 509 842 | | |
Amounts Owed By Group Undertakings | 458 136 | | |
Applicable Tax Rate | 19 | | |
Comprehensive Income Expense | 725 631 | | |
Depreciation Expense Property Plant Equipment | 72 779 | | |
Fixed Assets | 24 155 000 | | |
Further Item Interest Expense Component Total Interest Expense | -858 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 507 | | |
Interest Expense On Bank Loans Similar Borrowings | 265 112 | | |
Interest Expense On Loan Capital | 200 000 | | |
Investments In Group Undertakings | 24 155 000 | | |
Number Shares Issued Fully Paid | 60 000 | | |
Other Deferred Tax Expense Credit | 830 | | |
Profit Loss On Ordinary Activities Before Tax | 2 269 915 | | |
Tax Expense Credit Applicable Tax Rate | 431 284 | | |
Total Additions Including From Business Combinations Intangible Assets | 20 393 676 | | |