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 | 301 449 | 602 064 | 1 069 340 | 1 048 512 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 105 778 | 326 118 | 843 701 | 1 346 976 | | | | | | | |
Cash Bank On Hand | | | | 1 346 976 | 1 383 306 | 3 868 197 | 1 249 890 | 1 537 220 | 1 612 421 | 785 738 | 519 055 |
Current Assets | 1 277 957 | 1 689 251 | 3 439 493 | 3 204 348 | 3 848 572 | 6 580 180 | 6 788 197 | 6 796 969 | 3 154 605 | 4 395 517 | 3 941 125 |
Debtors | 1 172 179 | 1 363 133 | 2 595 792 | 1 857 372 | 2 465 266 | 2 711 983 | 5 538 307 | 5 259 749 | 1 542 183 | 3 609 779 | 3 422 070 |
Net Assets Liabilities | | | | 1 048 512 | 1 092 140 | 3 667 902 | 3 714 611 | 3 197 564 | 1 917 217 | 2 192 293 | |
Net Assets Liabilities Including Pension Asset Liability | | | 1 069 340 | 1 048 512 | | | | | | | |
Other Debtors | | | | 15 461 | 14 497 | 3 050 | 211 263 | 10 565 | | | |
Property Plant Equipment | | | | 40 725 | 31 929 | 60 277 | 56 959 | 56 844 | 56 377 | 45 039 | |
Tangible Fixed Assets | 39 093 | 41 973 | 41 909 | 40 725 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | | |
Profit Loss Account Reserve | 301 448 | 602 063 | 1 069 339 | 1 048 511 | | | | | | | |
Shareholder Funds | 301 449 | 602 064 | 1 069 340 | 1 048 512 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | | | 8 069 | 98 640 | 153 834 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 8 069 | 98 640 | 153 834 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 8 069 | 98 640 |
Audit Fees Expenses | | | | | | | 4 500 | 4 600 | 4 600 | | |
Director Remuneration | | | | | | | 8 052 | 8 052 | 76 852 | | |
Dividend Recommended By Directors | | | | | | | | 90 000 | 88 300 | | |
Accrued Liabilities | | | | 3 122 | 9 250 | 5 660 | 15 440 | 77 556 | 68 299 | 55 229 | 427 205 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 53 535 | 65 361 | 63 944 | 74 720 | 78 084 | 93 229 | 73 830 | 82 428 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 4 819 | | 1 117 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -1 903 | | | | -88 | -10 712 | |
Amounts Recoverable On Contracts | | | | 423 995 | 770 675 | 65 995 | 86 241 | 128 423 | 83 721 | 108 825 | 108 549 |
Average Number Employees During Period | | | | | 23 | 23 | | 33 | 24 | 23 | 23 |
Corporation Tax Payable | | | | 72 085 | 89 226 | 649 079 | 65 004 | | | | |
Creditors | | | | 1 189 230 | 2 782 933 | 2 962 308 | 3 120 862 | 3 645 449 | 1 432 465 | 2 248 263 | 3 948 844 |
Creditors Due Within One Year | 1 015 601 | 1 129 160 | 2 412 062 | 1 189 230 | | | | | | | |
Debtors Due After One Year | | -5 594 | | -15 461 | | | | | | | |
Deferred Tax Liabilities | | | | 7 331 | 5 428 | 10 247 | 9 683 | 10 800 | 10 712 | 9 024 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 19 482 | | 16 806 | | 36 729 | 7 282 |
Disposals Property Plant Equipment | | | | | | 23 700 | | 19 547 | | 39 182 | 9 800 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 30 000 | 16 893 | 6 893 | 6 892 | 46 412 | 47 797 | 46 412 | 22 308 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 11 826 | 18 065 | | 20 170 | 15 145 | 17 330 | 15 880 |
Net Current Assets Liabilities | 262 356 | 560 091 | 1 027 431 | 2 015 118 | 1 065 639 | 3 617 872 | 3 667 335 | 3 151 520 | 1 871 552 | 2 147 254 | -7 719 |
Number Shares Allotted | 1 | 1 | 1 | 1 | | | | | | | |
Other Creditors | | | | | | | | | 133 620 | 95 228 | 450 |
Other Taxation Social Security Payable | | | | 31 649 | 34 496 | 50 002 | 99 787 | 68 307 | 54 253 | 188 610 | 59 823 |
Par Value Share | 1 | 1 | 1 | 1 | | | | 1 | 1 | | |
Prepayments | | | | 7 121 | 71 076 | 87 620 | 84 299 | 106 605 | 141 035 | 15 978 | 16 417 |
Property Plant Equipment Gross Cost | | | | 94 260 | 97 290 | 124 221 | 131 679 | 134 928 | 149 606 | 118 869 | 714 |
Provisions | | | | 1 007 331 | 5 428 | 10 247 | 9 683 | 10 800 | 10 712 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 1 007 331 | 5 428 | 10 247 | 9 683 | 10 800 | 10 712 | | |
Provisions For Liabilities Charges | | | | 1 007 331 | | | | | | | |
Provisions Used | | | | | 1 000 000 | | | | | | |
Recoverable Value-added Tax | | | | | | | | | | 342 383 | 81 596 |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | | |
Tangible Fixed Assets Additions | 57 265 | 18 167 | 15 874 | 18 604 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 49 365 | 67 532 | 83 406 | 94 260 | | | | | | | |
Tangible Fixed Assets Depreciation | 10 272 | 25 559 | 41 497 | 53 535 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 11 918 | 15 287 | 15 938 | 15 519 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | 1 646 | | | 3 481 | | | | | | | |
Tangible Fixed Assets Disposals | 7 900 | | | 7 750 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 3 030 | 50 631 | | 22 796 | 14 678 | 8 445 | 19 105 |
Total Assets Less Current Liabilities | 301 449 | 602 064 | 1 069 340 | 2 055 843 | 1 097 568 | 3 678 149 | 3 724 294 | 3 208 364 | 1 780 721 | 2 192 293 | 36 394 |
Trade Creditors Trade Payables | | | | 409 164 | 833 447 | 1 263 574 | 1 985 551 | 2 571 763 | 677 644 | 1 885 592 | 3 449 160 |
Trade Debtors Trade Receivables | | | | 1 402 728 | 1 245 554 | 2 528 299 | 5 142 601 | 4 945 421 | 1 309 358 | 3 152 778 | 3 061 674 |
Administrative Expenses | | | | | | | 2 335 669 | 2 025 382 | 2 505 992 | | |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | | |
Bank Borrowings Overdrafts | | | | | | | | | 54 901 | | |
Bank Overdrafts | | | | | | | | | 54 901 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 1 249 890 | 1 537 220 | 1 557 521 | | |
Comprehensive Income Expense | | | | | | | 137 609 | -427 047 | -1 192 047 | -147 208 | |
Corporation Tax Recoverable | | | | | | | | 61 365 | | | |
Cost Sales | | | | | | | 9 095 274 | 17 475 334 | 8 313 692 | | |
Current Tax For Period | | | | | | | 65 004 | -61 365 | | | |
Depreciation Amortisation Expense | | | | | | | 17 622 | 20 170 | 15 145 | | |
Depreciation Expense Property Plant Equipment | | | | | | | 17 622 | 20 170 | 15 145 | | |
Dividend Per Share Interim | | | | | | | | 90 000 | 88 300 | | |
Dividends Paid | | | | | | | 90 900 | 90 000 | 88 300 | 89 900 | |
Dividends Paid Classified As Financing Activities | | | | | | | -90 900 | -90 000 | -88 300 | | |
Dividends Paid On Shares Interim | | | | | | | 90 900 | 90 000 | 88 300 | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | | 61 365 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | 67 673 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 738 747 | 603 401 | -2 295 104 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -2 826 324 | 339 923 | 3 664 270 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | -1 054 | -2 741 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -1 054 | -2 741 | | | |
Gross Profit Loss | | | | | | | 2 530 309 | 1 599 816 | 1 255 748 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -649 079 | -65 004 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -2 618 307 | 287 330 | 20 301 | | |
Interest Income On Bank Deposits | | | | | | | 7 409 | 5 944 | 852 | | |
Interest Paid Classified As Operating Activities | | | | | | | | | -67 673 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 67 673 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | | 87 018 | 171 483 | 150 889 | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 7 949 | 16 852 | 13 826 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | 2 523 340 | -475 665 | -185 016 | | |
Net Cash Generated From Operations | | | | | | | 1 874 261 | -540 669 | -191 324 | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -7 409 | -5 944 | -852 | | |
Number Shares Issued Fully Paid | | | | | | | | 1 | 1 | | |
Operating Profit Loss | | | | | | | 194 640 | -425 566 | -1 192 987 | | |
Other Deferred Tax Expense Credit | | | | | | | -564 | 1 117 | -88 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 7 409 | 5 944 | 852 | | |
Other Operating Income Format1 | | | | | | | | | 57 257 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 52 358 | 79 793 | 72 351 | | |
Profit Loss | | | | | | | 137 609 | -427 047 | -1 192 047 | 512 184 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 202 049 | -487 295 | -1 192 135 | | |
Purchase Property Plant Equipment | | | | | | | -15 358 | -22 796 | -14 678 | | |
Staff Costs Employee Benefits Expense | | | | | | | 1 957 049 | 1 948 184 | 1 415 006 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 38 389 | -92 586 | -226 506 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 630 | 22 | 89 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 25 985 | 31 199 | 912 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 64 440 | -60 248 | -88 | | |
Total Operating Lease Payments | | | | | | | 291 208 | 454 554 | 291 893 | | |
Turnover Revenue | | | | | | | 11 625 583 | 19 075 150 | 9 569 440 | | |
Wages Salaries | | | | | | | 1 904 691 | 1 868 391 | 1 342 655 | | |