Profit & Loss |
Date of Accounts |
2012-02-29 | 2013-02-28 | 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 | 82 475 | 206 131 | 435 699 | 677 565 | 1 306 113 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 26 167 | 37 336 | 59 875 | 5 951 | 21 273 | 62 483 | 20 476 | 52 840 |
Current Assets | 107 464 | 731 325 | 753 535 | 1 289 199 | 2 212 654 | 2 087 690 | 2 253 638 | 1 718 726 | 3 884 311 | 6 694 886 | 5 979 710 | 7 721 937 |
Debtors | 103 494 | 687 941 | 741 164 | 1 276 888 | 2 186 487 | 2 050 354 | 2 193 763 | 1 712 775 | 3 863 038 | 6 632 403 | 5 959 234 | 7 669 097 |
Net Assets Liabilities | | | | | | 1 405 399 | 1 206 981 | 1 244 138 | 1 434 168 | 1 707 771 | 1 841 038 | 3 231 762 |
Other Debtors | | | | | 45 211 | 84 687 | 114 233 | 236 602 | 292 011 | 28 856 | 950 912 | 320 847 |
Property Plant Equipment | | | | | 18 153 | 539 036 | 399 435 | 446 710 | 430 876 | 409 793 | 16 692 | 12 826 |
Cash Bank In Hand | 3 970 | 43 384 | 12 371 | 12 311 | 26 167 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 82 475 | 206 131 | 435 699 | 677 564 | 1 306 113 | | | | | | | |
Tangible Fixed Assets | 2 725 | 3 869 | 3 211 | 5 559 | 34 860 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | 10 | 2 000 | 2 000 | | | | | | | |
Profit Loss Account Reserve | 82 465 | 206 121 | 435 689 | 675 565 | 1 304 113 | | | | | | | |
Shareholder Funds | 82 475 | 206 131 | 435 699 | 677 565 | 1 306 113 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 539 660 | 532 173 | 1 023 465 | 699 563 | 1 504 826 | 1 188 827 | 671 643 | 996 137 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 13 885 | 24 986 | 48 212 | 66 176 | 61 476 | 73 798 | 11 303 | 19 143 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 17 500 | 3 974 |
Administrative Expenses | | | | | | | | | | 2 543 819 | 3 846 622 | 4 440 851 |
Amounts Owed By Group Undertakings | | | | | | | 61 759 | 53 454 | 397 602 | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | | | 16 497 | | | | | 31 623 | |
Amounts Owed To Group Undertakings | | | | | | 607 702 | 905 585 | 866 764 | 1 046 996 | 1 762 175 | 1 529 757 | 1 114 526 |
Average Number Employees During Period | | | | | | | | 14 | 16 | 23 | 27 | 25 |
Bank Borrowings | | | | | | | | | 510 403 | 456 144 | 214 684 | 139 409 |
Bank Borrowings Overdrafts | | | | | 453 754 | 195 441 | 186 930 | 178 615 | 428 920 | 80 141 | 75 275 | 81 441 |
Cash Cash Equivalents | | | | | | | | 5 951 | 21 273 | 62 483 | 20 476 | 275 949 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 20 476 | 52 840 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | | | -15 790 | -36 367 | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | 204 008 | -204 008 | 569 066 | -569 066 |
Comprehensive Income Expense | | | | | | | | | | 1 821 291 | -108 994 | 1 472 069 |
Corporation Tax Payable | | | | | 193 490 | 126 825 | 16 163 | 18 909 | 30 914 | 119 625 | | 102 666 |
Corporation Tax Recoverable | | | | | | | | | | | 32 796 | 43 452 |
Cost Sales | | | | | | | | | | 17 299 159 | 16 271 471 | 19 347 172 |
Creditors | | | | | 1 918 667 | 195 441 | 186 930 | 178 615 | 428 920 | 5 374 689 | 4 390 243 | 4 819 321 |
Current Tax For Period | | | | | | | | | | 149 612 | 57 778 | 185 233 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -1 474 | -20 504 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -426 633 | | |
Dividends Paid On Shares | | | | | | | | 495 909 | | | | |
Double Taxation Relief | | | | | | | | | | | 15 767 | 43 452 |
Fixed Assets | 2 725 | 3 869 | 3 211 | 5 559 | 34 860 | 880 641 | 1 348 806 | 1 484 639 | 957 106 | 784 081 | 390 980 | 387 114 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | | | | 73 466 | -77 785 | 121 764 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | -35 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | -28 307 | |
Government Grant Income | | | | | | | | | | 66 609 | | |
Gross Profit Loss | | | | | | | | | | 4 117 604 | 4 044 425 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -41 349 | -240 186 | 13 577 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | | | | 73 466 | -77 785 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -19 552 | 29 987 | -106 800 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 310 | 27 226 | 20 390 | 22 329 | 21 083 | 12 293 | 7 840 |
Intangible Assets | | | | | | | 492 191 | 495 909 | | | | |
Intangible Assets Gross Cost | | | | | | | 492 191 | 495 909 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 4 611 | 2 512 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | | | | 61 199 | 72 474 | 116 108 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 335 | 223 | |
Interest Paid Classified As Operating Activities | | | | | | | | | | -113 285 | -95 182 | -133 236 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 77 127 | 113 285 | 95 182 | 133 236 |
Investment Property | | | | | | | 115 575 | 115 575 | 115 575 | | | |
Investment Property Fair Value Model | | | | | | | | 115 575 | | | | |
Investments Fixed Assets | | | | | 64 596 | 341 605 | 341 605 | 426 445 | 410 655 | 374 288 | 374 288 | 374 288 |
Investments In Subsidiaries | | | | | | | | | 410 655 | 374 288 | 374 288 | 374 288 |
Key Management Personnel Compensation Total | | | | | | | | 78 666 | 96 000 | | | |
Net Cash Generated From Operations | | | | | | | | | | -320 821 | -751 386 | 337 794 |
Net Current Assets Liabilities | 79 750 | 202 262 | 433 227 | 700 832 | 1 286 872 | 727 215 | 68 657 | -41 076 | 927 960 | 1 320 197 | | |
Number Shares Issued Fully Paid | | | | | | 100 000 | 100 000 | 100 000 | | | | |
Operating Profit Loss | | | | | | | | | | 1 640 394 | 197 803 | |
Other Creditors | | | | | 10 033 | 20 607 | 132 723 | 81 681 | 47 412 | 979 834 | 652 743 | 116 632 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 209 | 4 000 | | 27 029 | 8 761 | 74 788 | |
Other Disposals Intangible Assets | | | | | | | | | 497 823 | | | |
Other Disposals Property Plant Equipment | | | | | | 209 | 4 800 | | 27 029 | 8 761 | 473 096 | |
Other Remaining Borrowings | | | | | 590 912 | 624 199 | | | | | | |
Other Taxation Social Security Payable | | | | | 1 313 | 8 414 | 74 870 | 44 243 | 19 561 | | | |
Par Value Share | | | | | | 1 | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 16 875 | 12 825 | 19 104 | 25 661 |
Percentage Class Share Held In Subsidiary | | | | | | 49 | 49 | 85 | 85 | 100 | 100 | |
Prepayments Accrued Income | | | | | 908 767 | 637 070 | 1 516 204 | 1 154 034 | 2 493 477 | 2 618 265 | 2 624 674 | 5 621 084 |
Proceeds From Sales Intangible Assets | | | | | | | | | -497 823 | | | |
Proceeds From Sales Investment Properties | | | | | | | | | | -115 540 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -370 001 | |
Profit Loss | | | | | | | | | 190 030 | 700 236 | 133 267 | 1 390 724 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 010 269 | 45 217 | |
Property Plant Equipment Gross Cost | | | | | 32 038 | 564 022 | 563 222 | 512 886 | 492 352 | 483 591 | 27 995 | 31 969 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 7 016 | 23 552 | 20 810 | 21 978 | | | |
Purchase Intangible Assets | | | | | | | | | -1 914 | | | |
Purchase Property Plant Equipment | | | | | | | | | -6 495 | | -17 500 | -3 974 |
Social Security Costs | | | | | | | | | 57 431 | 60 391 | 74 096 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 586 824 | 843 369 | 829 087 | 1 271 882 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 21 978 | 20 504 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | | | | | -49 663 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 2 337 | 34 199 | -109 411 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 33 | 1 246 | 1 819 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | | | | -102 325 | 48 157 | 57 922 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 48 788 | 128 586 | 67 261 | 78 433 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 532 193 | 4 000 | 67 664 | 6 495 | | | |
Total Assets Less Current Liabilities | 82 475 | 206 131 | 436 438 | 678 761 | 1 321 732 | 1 607 856 | 1 417 463 | 1 443 563 | 1 885 066 | 2 104 278 | | |
Total Borrowings | | | | | | | | | | 80 141 | 75 275 | 81 441 |
Total Current Tax Expense Credit | | | | | | | | | | 130 060 | 87 765 | 78 433 |
Trade Creditors Trade Payables | | | | | 129 505 | 39 522 | 23 440 | 39 907 | 225 159 | 1 114 197 | 1 291 843 | 2 661 785 |
Trade Debtors Trade Receivables | | | | | 2 151 979 | 1 328 597 | 501 567 | 268 685 | 679 948 | 1 633 352 | 611 168 | 1 836 779 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | -492 191 | | | | | |
Turnover Revenue | | | | | | | | | | 21 416 763 | 20 315 896 | |
Wages Salaries | | | | | | | | | 512 518 | 770 153 | 735 887 | 1 125 061 |
Accruals Deferred Income | | | | 27 631 | 8 603 | | | | | | | |
Creditors Due Within One Year | 127 107 | 921 335 | 772 349 | 1 654 767 | 1 834 766 | | | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | 99 393 | 392 272 | 452 041 | 1 038 770 | 908 984 | | | | | | | |
Provisions For Liabilities Charges | | | 739 | 1 196 | 7 016 | | | | | | | |
Secured Debts | | 337 133 | 268 723 | 609 170 | 453 754 | | | | | | | |
Tangible Fixed Assets Additions | | 2 895 | 1 362 | 6 202 | 38 954 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 287 | 6 181 | 7 543 | 13 745 | 52 699 | | | | | | | |
Tangible Fixed Assets Depreciation | 562 | 2 313 | 4 332 | 8 186 | 17 839 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 751 | 2 020 | 3 854 | 9 653 | | | | | | | |