Profit & Loss |
Date of Accounts |
2017-04-30 | 2017-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 475 303 | 118 412 | | | |
Current Assets | 4 818 513 | 4 178 554 | | | |
Debtors | 4 343 210 | 4 060 142 | 38 587 | 38 587 | 38 587 |
Net Assets Liabilities | 905 606 | 330 915 | | | |
Other Debtors | 1 065 082 | 646 090 | 38 587 | 38 587 | 38 587 |
Property Plant Equipment | 81 540 | 83 391 | | | |
|
Other Financial Data |
Audit Fees Expenses | 24 000 | 11 000 | | | |
Taxation Compliance Services Entity Subsidiaries Fees | 21 960 | 22 000 | | | |
Accrued Liabilities Deferred Income | 651 056 | 1 012 111 | | | |
Accumulated Amortisation Impairment Intangible Assets | 100 000 | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 370 779 | 410 038 | | | |
Additional Provisions Increase From New Provisions Recognised | | -2 218 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 41 110 | | | |
Administrative Expenses | 2 126 787 | 2 190 296 | | | |
Amounts Owed By Group Undertakings | 21 749 | | | | |
Amounts Owed To Directors | 602 965 | 408 391 | | | |
Applicable Tax Rate | | 19 | | | |
Average Number Employees During Period | 523 | 678 | | | |
Cash Cash Equivalents Cash Flow Value | 475 303 | 118 412 | | | |
Comprehensive Income Expense | 123 023 | -574 691 | | | |
Corporation Tax Payable | 37 418 | 42 253 | | | |
Cost Inventories Recognised As Expense Gross | 48 774 | 3 777 | | | |
Cost Sales | 18 908 998 | 15 063 228 | | | |
Creditors | 3 992 331 | 3 931 132 | 54 785 | 54 785 | 54 785 |
Current Tax For Period | 37 418 | -29 120 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 915 | -2 004 | | | |
Deferred Tax Liabilities | 2 116 | -102 | | | |
Depreciation Expense Property Plant Equipment | 46 929 | 39 259 | | | |
Depreciation Rate Used For Property Plant Equipment | | 25 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 100 000 | | | |
Disposals Intangible Assets | | 100 000 | | | |
Fixed Assets | 81 540 | 83 391 | | | |
Further Department Item Average Number Employees Component Average Number List | 2 | 3 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 84 296 | 763 757 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | 188 440 | 361 055 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -173 415 | -232 515 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -972 942 | 318 684 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 2 037 | 1 251 | | | |
Gross Profit Loss | 2 289 780 | 1 586 025 | | | |
Income Taxes Paid Refund Classified As Operating Activities | 20 533 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -284 305 | -356 891 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 661 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 39 259 | | | |
Intangible Assets Gross Cost | 100 000 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 372 | 3 205 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 274 | | | | |
Interest Income On Bank Deposits | 9 | | | | |
Interest Paid Classified As Operating Activities | 1 646 | 3 205 | | | |
Interest Payable Similar Charges Finance Costs | 1 646 | 3 205 | | | |
Interest Received Classified As Operating Activities | 9 | | | | |
Net Cash Flows From Used In Financing Activities | 524 602 | -194 574 | | | |
Net Cash Flows From Used In Investing Activities | -38 742 | -41 110 | | | |
Net Cash Flows From Used In Operating Activities | -770 165 | -121 207 | | | |
Net Cash Generated From Operations | -747 995 | -118 002 | | | |
Net Current Assets Liabilities | 826 182 | 247 422 | -16 198 | -16 198 | -16 198 |
Net Deferred Tax Liability Asset | 2 116 | 3 880 | | | |
Operating Profit Loss | 162 993 | -604 271 | | | |
Other Creditors | 917 716 | 954 198 | 54 785 | 54 785 | 54 785 |
Other Departments Average Number Employees | 30 | 40 | | | |
Other Interest Receivable Similar Income Finance Income | 9 | | | | |
Other Taxation Social Security Payable | 1 215 640 | 1 043 423 | | | |
Par Value Share | | 1 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 2 917 | | | | |
Pension Costs Defined Contribution Plan | 169 926 | 138 803 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 169 926 | 138 803 | | | |
Prepayments Accrued Income | 685 750 | 308 031 | | | |
Proceeds From Borrowings Classified As Financing Activities | 602 965 | -194 574 | | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | -75 446 | | | | |
Profit Loss | 123 023 | -574 691 | | | |
Profit Loss On Ordinary Activities Before Tax | 161 356 | -607 476 | | | |
Property Plant Equipment Gross Cost | 452 319 | 493 429 | | | |
Provisions | 2 116 | -102 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 2 116 | -102 | | | |
Purchase Property Plant Equipment | 38 742 | 41 110 | | | |
Revenue From Rendering Services | 21 198 778 | 16 649 253 | | | |
Selling Average Number Employees | 491 | 635 | | | |
Social Security Costs | 1 413 600 | 1 179 399 | | | |
Staff Costs Employee Benefits Expense | 15 495 647 | 13 621 534 | | | |
Tax Expense Credit Applicable Tax Rate | 32 271 | -115 420 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 027 | -1 763 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 6 328 | 88 185 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 38 333 | -32 785 | | | |
Total Assets Less Current Liabilities | 907 722 | 330 813 | -16 198 | -16 198 | -16 198 |
Total Operating Lease Payments | 634 781 | 573 002 | | | |
Trade Creditors Trade Payables | 567 536 | 470 756 | | | |
Trade Debtors Trade Receivables | 2 570 629 | 3 106 021 | | | |
Turnover Revenue | 21 198 778 | 16 649 253 | | | |
Wages Salaries | 13 912 121 | 12 303 332 | | | |
Advances Credits Directors | 94 576 | 21 587 | | | |
Advances Credits Made In Period Directors | 110 110 | 115 461 | | | |
Advances Credits Repaid In Period Directors | 15 534 | 188 450 | | | |
Company Contributions To Money Purchase Plans Directors | 9 600 | | | | |
Director Remuneration | 201 873 | 168 867 | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 211 473 | 411 682 | | | |
Director Remuneration Benefits Including Payments To Third Parties | | 411 682 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | | | | |