Profit & Loss |
Date of Accounts |
2011-12-31 | 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 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 582 115 | 693 286 | 867 998 | 938 796 | 1 233 085 | | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 272 157 | 211 256 | 154 849 | 269 933 | 633 878 | | | | | | | | |
Cash Bank On Hand | | | | | 633 878 | 219 310 | 540 395 | 80 786 | 223 735 | 727 632 | 619 728 | 826 463 | 3 084 707 |
Current Assets | 1 289 866 | 1 567 065 | 1 519 560 | 2 019 648 | 2 764 198 | 3 191 960 | 3 328 016 | 2 958 319 | 2 970 287 | 3 864 009 | 4 496 815 | 6 326 574 | 7 821 351 |
Debtors | 1 017 709 | 1 355 809 | 1 364 711 | 1 749 715 | 2 130 320 | 2 972 650 | 2 787 621 | 2 877 533 | 2 746 552 | 3 136 377 | 3 877 087 | 5 500 111 | 4 736 644 |
Intangible Fixed Assets | 15 991 | 15 297 | 14 597 | 13 901 | 13 205 | | | | | | | | |
Net Assets Liabilities | | | | | 1 233 085 | 1 717 373 | 2 370 630 | 1 859 983 | 1 681 624 | 2 315 728 | 2 946 486 | 4 043 949 | 4 761 723 |
Net Assets Liabilities Including Pension Asset Liability | 582 115 | 693 286 | 867 998 | 938 796 | 1 233 085 | | | | | | | | |
Other Debtors | | | | | 969 728 | 1 852 323 | 962 816 | 115 943 | 259 190 | 500 445 | 312 286 | 490 425 | 400 719 |
Property Plant Equipment | | | | | 50 757 | 79 872 | 71 739 | 43 675 | 37 205 | 51 436 | 90 796 | 364 339 | 443 860 |
Tangible Fixed Assets | 170 036 | 169 731 | 150 945 | 41 182 | 50 757 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 28 110 | 28 110 | 28 110 | 28 110 | 28 110 | | | | | | | | |
Profit Loss Account Reserve | 545 249 | 656 420 | 831 132 | 901 930 | 1 196 219 | | | | | | | | |
Shareholder Funds | 582 115 | 693 286 | 867 998 | 938 796 | 1 233 085 | | | | | | | | |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | | 5 534 |
Director Remuneration | | | | | | | | | | | 42 672 | 18 000 | 243 165 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | | | 1 | 1 |
Accrued Liabilities | | | | | 38 029 | 7 084 | 17 938 | 15 600 | 15 418 | 148 900 | 119 016 | 160 832 | 496 207 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 4 295 | 4 991 | 5 687 | 6 385 | 7 081 | 7 777 | 8 477 | 9 177 | 9 869 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 170 382 | 188 293 | 239 196 | 277 626 | 299 906 | 325 776 | 351 215 | 429 853 | 637 216 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | | 41 706 |
Administrative Expenses | | | | | | | | | | | 1 240 728 | 1 880 156 | 2 761 536 |
Amortisation Expense Intangible Assets | | | | | | | | | | | 700 | 700 | 692 |
Applicable Tax Rate | | | | | | | | | | | 19 | 19 | 25 |
Average Number Employees During Period | | | | | 201 | 176 | 164 | 145 | 129 | 164 | 209 | 281 | 287 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 619 728 | 826 463 | |
Corporation Tax Payable | | | | | 88 115 | 122 308 | 196 160 | 42 913 | | 136 591 | 156 939 | 256 177 | 251 376 |
Cost Sales | | | | | | | | | | | 8 897 221 | 11 477 143 | 14 599 377 |
Creditors | | | | | 1 590 161 | 1 555 010 | 1 028 980 | 1 144 811 | 1 336 287 | 1 595 873 | 4 209 | 161 554 | 106 431 |
Creditors Due After One Year | 76 126 | 34 792 | 16 139 | | | | | | | | | | |
Creditors Due Within One Year | 803 252 | 1 005 375 | 784 512 | 1 133 095 | 1 590 161 | | | | | | | | |
Current Tax For Period | | | | | | | | | | | 156 939 | 256 177 | 440 943 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | | | | -27 736 |
Depreciation Amortisation Expense | | | | | | | | | | | 26 139 | 79 339 | 202 297 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 25 439 | 78 638 | 64 117 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 11 462 | | | | | | 3 098 |
Disposals Property Plant Equipment | | | | | | | 17 910 | | | | | | 29 568 |
Dividends Paid | | | | | | | | | | | 47 189 | 182 000 | 712 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -47 189 | -182 000 | -712 000 |
Dividends Paid On Shares Interim | | | | | | | | | | | 47 189 | 182 000 | 712 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | | 2 320 | 82 153 | 106 431 |
Fixed Assets | 186 027 | 185 028 | 165 542 | 55 083 | 63 962 | 92 381 | 83 552 | 54 790 | 47 624 | 61 159 | 99 819 | 372 662 | 451 491 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 449 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | | 83 160 | 161 364 | 161 345 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 10 992 | 616 580 | 853 922 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -745 670 | -1 623 024 | 763 467 |
Gross Profit Loss | | | | | | | | | | | 1 823 427 | 3 208 999 | 4 420 600 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | -136 591 | -156 939 | -445 744 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | -107 904 | 206 735 | 2 258 244 |
Increase Decrease In Property Plant Equipment | | | | | | | | | | | | | 143 721 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 696 | 696 | 698 | 696 | 696 | 700 | 700 | 692 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 17 911 | 62 365 | 38 430 | 22 280 | 25 870 | 25 439 | 78 638 | 198 704 |
Intangible Assets | | | | | 13 205 | 12 509 | 11 813 | 11 115 | 10 419 | 9 723 | 9 023 | 8 323 | 7 631 |
Intangible Assets Gross Cost | | | | | 17 500 | 17 500 | 17 500 | 17 500 | 17 500 | 17 500 | 17 500 | 17 500 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 1 509 | 2 203 | 2 903 | 3 599 | 4 295 | | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 694 | 700 | 696 | 696 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 17 500 | 17 500 | 17 500 | 17 500 | | | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 18 | 612 | 8 708 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | | -449 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 18 | 1 061 | 8 708 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 40 660 | -55 178 | 912 264 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 64 799 | 352 181 | 114 990 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 2 445 | -503 738 | -3 285 498 |
Net Cash Generated From Operations | | | | | | | | | | | -134 164 | -661 738 | -3 739 950 |
Net Current Assets Liabilities | 486 614 | 561 690 | 735 048 | 886 553 | 1 174 037 | 1 636 950 | 2 299 036 | 1 813 508 | 1 634 000 | 2 263 176 | 2 867 282 | 3 901 389 | 4 526 917 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | | | -2 067 |
Number Shares Allotted | | 28 110 | 28 110 | 28 110 | 28 110 | | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | | | | | 28 110 | 28 110 |
Operating Profit Loss | | | | | | | | | | | 842 703 | 1 588 843 | 1 919 064 |
Other Creditors | | | | | 222 373 | 222 344 | 155 299 | 559 601 | 578 768 | 223 313 | 307 000 | 508 539 | 735 866 |
Other Deferred Tax Expense Credit | | | | | | | | | | | 7 799 | 52 142 | 41 706 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | | 2 067 |
Other Operating Income Format1 | | | | | | | | | | | 260 004 | 260 000 | 260 000 |
Other Taxation Social Security Payable | | | | | 57 485 | 64 707 | 47 472 | 56 799 | 60 651 | 55 604 | 84 495 | 106 884 | 183 148 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | 6 529 | 237 178 | -200 264 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 52 086 | 83 399 | 133 902 |
Prepayments | | | | | 170 846 | 252 883 | 374 701 | 307 873 | 170 347 | 140 495 | 245 287 | 178 377 | 105 466 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | | -23 567 |
Profit Loss | | | | | | | | | | | 677 947 | 1 279 463 | 1 429 774 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 842 685 | 1 587 782 | 1 912 423 |
Property Plant Equipment Gross Cost | | | | | 221 139 | 268 165 | 310 935 | 321 301 | 337 111 | 377 212 | 442 011 | 794 192 | 1 081 076 |
Provisions | | | | | | | | | | | 16 406 | 68 548 | 110 254 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 4 914 | 11 958 | 11 958 | 8 315 | | 8 607 | 16 406 | 68 548 | 110 254 |
Provisions For Liabilities Charges | 14 400 | 18 640 | 16 453 | 2 840 | 4 914 | | | | | | | | |
Purchase Property Plant Equipment | | | | | | | | | | | -64 799 | -352 181 | -140 624 |
Share Capital Allotted Called Up Paid | 28 110 | 28 110 | 28 110 | 28 110 | 28 110 | | | | | | | | |
Share Premium Account | 8 756 | 8 756 | 8 756 | 8 756 | 8 756 | | | | | | | | |
Social Security Costs | | | | | | | | | | | 249 966 | 444 652 | 627 437 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 3 549 465 | 5 767 622 | 7 861 653 |
Tangible Fixed Assets Additions | | 105 764 | 39 423 | 26 020 | 34 334 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 297 827 | 352 097 | 391 520 | 186 805 | 221 139 | | | | | | | | |
Tangible Fixed Assets Depreciation | 127 791 | 182 366 | 240 575 | 145 623 | 170 382 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 67 449 | 58 209 | 19 441 | 24 759 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 12 874 | | 114 393 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 51 494 | | 230 735 | | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 160 110 | 301 679 | 478 106 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -7 345 | -51 839 | -19 708 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 4 174 | 6 337 | 10 281 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 164 738 | 308 319 | 482 649 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 47 026 | 60 680 | 10 366 | 15 810 | 40 101 | 64 799 | 352 181 | 304 695 |
Total Assets Less Current Liabilities | 672 641 | 746 718 | 900 590 | 941 636 | 1 237 999 | 1 729 331 | 2 382 588 | 1 868 298 | 1 681 624 | 2 329 295 | 2 967 101 | 4 274 051 | 4 978 408 |
Total Operating Lease Payments | | | | | | | | | | | 4 960 | 6 614 | 9 920 |
Trade Creditors Trade Payables | | | | | 745 149 | 702 040 | 112 219 | 218 157 | 384 029 | 380 810 | 578 025 | 611 275 | 643 665 |
Trade Debtors Trade Receivables | | | | | 989 746 | 867 444 | 1 450 104 | 2 453 717 | 2 317 015 | 2 495 437 | 3 319 514 | 4 831 309 | 4 230 459 |
Turnover Revenue | | | | | | | | | | | 10 720 648 | 14 686 142 | 19 019 977 |
Value-added Tax Payable | | | | | 439 010 | 436 527 | 499 892 | 251 741 | 297 421 | 650 655 | 381 738 | 699 325 | |
Wages Salaries | | | | | | | | | | | 3 247 413 | 5 239 571 | 7 100 314 |
Total Increase Decrease In Provisions | | | | | | | | | | | | 52 142 | |