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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 146 078 | 142 491 | 130 675 | 4 976 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 272 434 | 357 986 | 608 288 | 288 790 | 338 | 1 858 | 1 667 | 1 420 |
Current Assets | 337 126 | 765 417 | 1 104 504 | 1 315 711 | 1 492 496 | 1 990 619 | 2 813 | 3 088 | 3 595 | 4 822 | 4 774 |
Debtors | 217 421 | 638 600 | 835 303 | 1 043 277 | 1 051 623 | 1 382 331 | 2 524 | 2 750 | 1 737 | 2 622 | 2 905 |
Net Assets Liabilities | | | | 4 977 | 329 261 | 434 392 | 746 535 | 947 | 1 118 | 1 701 | 2 278 |
Other Debtors | 20 099 | | | | 6 800 | 17 953 | 22 | 44 | 112 | 24 | 80 |
Property Plant Equipment | | | | 300 797 | 256 700 | 227 112 | 403 | 385 | 317 | 259 | 540 |
Cash Bank In Hand | 119 705 | 126 817 | 269 201 | 272 434 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 146 078 | 142 491 | 130 675 | 4 976 | | | | | | | |
Tangible Fixed Assets | 17 541 | 12 481 | 1 855 | 300 797 | | | | | | | |
Trade Debtors | 197 322 | | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 3 | 3 | 3 | 3 | | | | | | | |
Profit Loss Account Reserve | 146 075 | 142 488 | 130 672 | 4 973 | | | | | | | |
Shareholder Funds | 146 078 | 142 491 | 130 675 | 4 976 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | -183 201 | -347 261 | | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | | | 8 | 15 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 37 341 | 103 788 | 177 454 | 260 | 406 | 257 | 310 | 377 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | 1 | 16 | 16 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 22 350 | 44 078 | 259 274 | 128 | 45 | 9 | 147 |
Administration Support Average Number Employees | | | | | | | | 16 | 18 | 18 | 20 |
Administrative Expenses | 678 531 | | | | | | 1 607 | 2 270 | 2 359 | 3 116 | 3 562 |
Amounts Owed By Related Parties | | | | | 120 664 | | 350 508 | | 476 | 556 | 413 |
Amounts Owed To Related Parties | | | | | 88 838 | 47 023 | | 77 | | 2 | 60 |
Amount Specific Bank Loan | | | | | | | | 210 000 | 180 000 | 114 000 | 9 000 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 43 | 50 | | 69 | 80 | 81 | 82 | 103 |
Bank Borrowings | | | | | 75 862 | 95 885 | 94 | 110 | 119 | 10 | 9 |
Bank Overdrafts | | | | | 356 176 | 631 650 | 579 391 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 607 | 289 | | | |
Corporation Tax Recoverable | | | | | | | | | | 6 | 6 |
Cost Sales | | | | | | | 9 514 | 13 746 | 11 261 | 11 150 | 19 046 |
Creditors | | | | 251 181 | 130 439 | 166 783 | 30 | 198 | 302 | 146 | 160 |
Current Tax For Period | | | | | | | 174 | 260 | 213 | 365 | 362 |
Deferred Income | | | | | | | | 47 | 45 | | |
Deferred Tax Asset Debtors | | | | | | | | | 8 | 21 | |
Deferred Tax Assets | | | | | | | | | 8 | 21 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 56 | | | 21 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -2 | 7 | | -5 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -64 | -13 | 72 |
Deferred Tax Liabilities | | | | | | | | 56 | | | 51 |
Depreciation Amortisation Expense | | | | | | | 83 | 146 | 160 | 132 | 183 |
Depreciation Expense Property Plant Equipment | | | | | | | 83 | 146 | 160 | 132 | 183 |
Dividends Paid | | | | | | | -246 | -800 | -300 | -1 066 | -997 |
Dividends Paid Classified As Financing Activities | | | | | | | -246 | -800 | -300 | -1 066 | -997 |
Dividends Paid On Shares Final | | | | 154 500 | 99 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 23 564 | | | | | | |
Financial Commitments Other Than Capital Commitments | | | | | 1 279 272 | 1 133 069 | 1 731 294 | | | | |
Financial Liabilities | | | | | 106 875 | 70 898 | 30 | 88 | 183 | 136 | 160 |
Fixed Assets | 17 541 | 12 481 | 1 855 | 300 797 | | | | 385 | 318 | 269 | 557 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | 300 | -344 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 1 736 | 1 477 | 1 783 | 1 464 | 1 685 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -390 | 202 | 848 | 410 | -131 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | 1 142 | 226 | -976 | 776 | 401 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -2 | -2 | -1 | -5 | -1 |
Government Grant Income | | | | | | | | | 631 | 37 | |
Gross Profit Loss | | | | | | | 2 635 | 3 596 | 2 495 | 4 954 | 5 541 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 63 | 174 | 163 | 321 | 483 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -318 | 49 | 1 810 | 98 | -428 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 2 | 1 | -30 |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | | | | | | -19 | | | | |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | 2 184 | | -323 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | | | 8 | 7 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 66 447 | 73 666 | 83 272 | 146 | 65 | 53 | 67 |
Intangible Assets | | | | | | | | | 1 | 10 | 17 |
Intangible Assets Gross Cost | | | | | | | | | 1 | 16 | 32 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 7 | 9 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 4 | | | | |
Interest Paid Classified As Financing Activities | | | | | | | -11 | -9 | -11 | -7 | -3 |
Interest Paid Classified As Operating Activities | | | | | | | 11 | 9 | 11 | 7 | 3 |
Interest Payable Similar Charges Finance Costs | | | | | | | 11 | 9 | 11 | 7 | 3 |
Interest Received Classified As Investing Activities | | | | | | | | | | | 2 |
Interest Received Classified As Operating Activities | | | | | | | | | | | 2 |
Investments In Subsidiaries | | | | | | | | 6 | 6 | 9 | 9 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | 165 000 | 258 000 | 312 000 | 361 000 | |
Net Cash Flows From Used In Financing Activities | | | | | | | -355 | -693 | -685 | -1 139 | -1 105 |
Net Cash Flows From Used In Investing Activities | | | | | | | -259 | -128 | -93 | -83 | -469 |
Net Cash Flows From Used In Operating Activities | | | | | | | 296 | 870 | 2 588 | 1 320 | 1 146 |
Net Cash Generated From Operations | | | | | | | 359 | 1 044 | 2 751 | 1 641 | 1 629 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 1 111 | 1 472 | 927 | 2 007 | 2 162 |
Net Current Assets Liabilities | 128 537 | 223 282 | 165 343 | -44 640 | 550 261 | 374 063 | 373 207 | 816 | 1 102 | 1 437 | 1 795 |
Net Debt Funds | | | | | | | | -216 | 1 968 | 2 132 | 1 809 |
Number Shares Issued Fully Paid | | | | | | | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 | 3 000 000 |
Operating Profit Loss | 324 782 | | | | | | 1 028 | 1 326 | 767 | 1 875 | 1 979 |
Other Creditors | | | | | 37 879 | 55 602 | 462 063 | 134 | 188 | 114 | 160 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 |
Other Operating Income Format1 | | | | | | | | | 631 | 37 | |
Other Payables Accrued Expenses | | | | | 347 261 | 348 984 | 532 566 | 688 | 948 | 1 340 | 1 413 |
Other Remaining Borrowings | | | | | | | 579 | 344 | | | |
Ownership Interest In Subsidiary Percent | | | | | | | | 100 | 100 | 100 | 100 |
Par Value Share | 1 | 1 | 1 | 1 | | | | 0 | 0 | 0 | 0 |
Pension Costs Defined Contribution Plan | | | | | | | 36 | 175 | 465 | 223 | 363 |
Prepayments | | | | | 82 888 | 99 037 | 128 227 | 202 | 185 | 271 | 331 |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | 61 713 | 82 887 | | | | | | |
Profit Loss | | | | | | | 843 | 1 001 | 471 | 1 508 | 1 578 |
Profit Loss On Ordinary Activities Before Tax | 324 782 | | | | | | 1 017 | 1 317 | 756 | 1 868 | 1 978 |
Property Plant Equipment Gross Cost | | | | 338 138 | 360 488 | 404 566 | 663 840 | 791 | 405 | 414 | 561 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 56 | | | 51 |
Purchase Intangible Assets | | | | | | | | | -1 | -19 | -16 |
Purchase Property Plant Equipment | | | | | | | -259 | -128 | -92 | -64 | -455 |
Repayments Borrowings Classified As Financing Activities | | | | | | | -98 | -184 | -30 | -66 | -105 |
Revenue From Rendering Services | | | | | | | 12 149 | 17 342 | 13 756 | 16 104 | 24 587 |
Sales Marketing Distribution Average Number Employees | | | | | | | 69 | 80 | 63 | 64 | 83 |
Social Security Costs | | | | | | | 255 | 307 | 397 | 476 | 737 |
Staff Costs Employee Benefits Expense | | | | | | | 3 529 | 4 452 | 4 998 | | |
Taxation Social Security Payable | | | | | 208 525 | 261 051 | 351 | 514 | 884 | 671 | 533 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 193 | 250 | 144 | 355 | 376 |
Tax Increase Decrease From Effect Adjustment For Long Accounting Periods | | | | | | | | | 2 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | 3 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 2 | 3 | 2 | 3 | 3 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | | | 1 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 174 | 316 | 151 | 353 | 404 |
Total Assets Less Current Liabilities | 146 078 | 235 763 | 167 198 | 256 157 | 459 700 | 601 175 | 776 | 1 201 | 1 420 | 1 706 | 2 352 |
Total Borrowings | | | | | 23 564 | 95 885 | 673 | 110 | 119 | 10 | 9 |
Total Deferred Tax Expense Credit | | | | | | | | 56 | -64 | | |
Total Operating Lease Payments | | | | | | | 225 | 362 | 350 | 362 | 503 |
Trade Creditors Trade Payables | | | | | 51 222 | 107 115 | 228 392 | 135 | 85 | 161 | 103 |
Trade Debtors Trade Receivables | | | | | 924 158 | 1 265 341 | 2 022 942 | 2 504 | 956 | 1 744 | 2 075 |
Turnover Revenue | | | | | | | 12 149 | 17 342 | 13 756 | 15 564 | 22 963 |
Unpaid Contributions To Pension Schemes | | | | | 7 812 | 5 667 | 18 634 | 20 | 32 | 122 | 121 |
Wages Salaries | | | | | | | 3 238 | 3 970 | 4 136 | 5 281 | 6 484 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 90 | 2 | 2 |
Director Remuneration | 25 870 | | | | | | 27 | 69 | 96 | 175 | 174 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 7 | 7 |
Consideration For Shares Issued | 1 | | | | | | | | | | |
Corporation Tax Due Within One Year | 72 636 | | | | | | | | | | |
Creditors Due After One Year | | 93 272 | 36 523 | 251 181 | | | | | | | |
Creditors Due Within One Year | 208 589 | 542 135 | 939 161 | 1 360 351 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 8 771 | | | | | | | | | | |
Dividends Withdrawn From Total Reserves | 106 070 | | | | | | | | | | |
Interim Payment | 106 070 | | | | | | | | | | |
Nominal Value Shares Issued | 1 | | | | | | | | | | |
Number Shares Allotted | 3 | 3 | 3 | 3 | | | | | | | |
Number Shares Issued | 1 | | | | | | | | | | |
Other Creditors Due Within One Year | 94 336 | | | | | | | | | | |
Other Taxation Social Security Within One Year | 29 551 | | | | | | | | | | |
Profit Loss For Period | 252 145 | | | | | | | | | | |
Tangible Fixed Assets Additions | 26 312 | | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 8 771 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 72 637 | | | | | | | | | | |
Trade Creditors Within One Year | 12 066 | | | | | | | | | | |
Turnover Gross Operating Revenue | 1 003 313 | | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 72 637 | | | | | | | | | | |
Value Shares Allotted | 3 | 3 | 3 | 3 | | | | | | | |