Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 292 | 1 394 | 1 372 | 1 339 | 337 388 | 350 452 |
Current Assets | 2 498 002 | 2 217 421 | 2 189 968 | 2 171 016 | 3 931 475 | 3 513 351 |
Debtors | 2 472 112 | 2 198 230 | 2 139 273 | 2 137 821 | 3 542 892 | 3 092 831 |
Net Assets Liabilities | 454 612 | 417 372 | 451 148 | 387 803 | 1 246 092 | 1 798 773 |
Other Debtors | 4 260 | 36 881 | 2 397 | 19 222 | 146 517 | 156 333 |
Property Plant Equipment | 277 728 | 282 397 | 244 563 | 200 204 | 188 097 | 287 682 |
Total Inventories | 23 598 | 17 797 | 49 323 | 31 856 | 51 195 | |
|
Other Financial Data |
Audit Fees Expenses | 13 070 | 11 475 | 11 000 | 12 938 | 12 710 | 11 940 |
Accrued Liabilities Deferred Income | 180 452 | 198 110 | 184 076 | 215 366 | 663 863 | 535 940 |
Accumulated Depreciation Impairment Property Plant Equipment | 520 463 | 583 601 | 217 608 | 262 191 | 301 774 | 362 103 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 67 812 | 23 079 | | 42 870 | 173 387 |
Administrative Expenses | 1 736 158 | 2 020 225 | 1 945 833 | 1 928 387 | 2 573 305 | 2 942 177 |
Amounts Owed By Group Undertakings | 6 490 | 165 770 | 107 869 | 34 580 | 92 125 | 523 700 |
Amounts Owed To Group Undertakings | 117 719 | 48 210 | 47 577 | 39 197 | 447 020 | 173 068 |
Average Number Employees During Period | 59 | 68 | 69 | 64 | 70 | 73 |
Bank Borrowings Overdrafts | 524 493 | 602 784 | 443 757 | 279 548 | | |
Banking Arrangements Classified As Cash Cash Equivalents | | -602 784 | -443 757 | -279 548 | | |
Bank Overdrafts | 524 493 | 602 784 | 443 757 | 279 548 | | |
Cash Cash Equivalents Cash Flow Value | -522 201 | -601 390 | -442 385 | -278 209 | 337 388 | 350 452 |
Corporation Tax Payable | 31 143 | | 7 892 | | 215 128 | -9 242 |
Corporation Tax Recoverable | | 24 021 | | | | |
Cost Sales | 10 863 918 | 12 437 366 | 13 176 640 | 11 861 975 | 14 726 882 | 15 971 817 |
Creditors | 145 360 | 122 462 | 98 451 | 73 278 | 46 879 | 100 635 |
Current Tax For Period | 31 143 | | 7 896 | -9 223 | 215 128 | 97 758 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -4 613 | 5 721 | | | | -14 750 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 28 270 | -468 | | | | 16 111 |
Depreciation Expense Property Plant Equipment | 31 727 | 63 138 | 60 912 | 59 797 | 54 979 | |
Depreciation Impairment Expense Property Plant Equipment | | 63 138 | 60 912 | 59 797 | 54 979 | 73 800 |
Dividend Income | 15 000 | 12 500 | 15 000 | 10 000 | 15 000 | 50 000 |
Dividends Received Classified As Investing Activities | -15 000 | -12 500 | -15 000 | -10 000 | -15 000 | -50 000 |
Finance Lease Liabilities Present Value Total | 145 360 | 122 462 | 98 451 | 73 278 | 46 879 | 100 635 |
Finance Lease Payments Owing Minimum Gross | 167 199 | 145 362 | 122 462 | 98 454 | 73 278 | 161 262 |
Fixed Assets | 278 228 | 282 897 | 245 063 | 200 704 | 188 597 | 288 182 |
Further Item Interest Expense Component Total Interest Expense | | | | 23 275 | 15 948 | 10 708 |
Further Item Tax Increase Decrease Component Adjusting Items | 936 | 2 189 | 2 250 | -2 447 | 3 125 | -8 863 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 1 852 959 | 2 529 302 | 2 197 016 | 1 286 295 | 1 122 467 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 406 | 1 399 | -5 619 | 6 720 | -14 567 | -16 890 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 263 515 | -74 972 | -196 143 | -979 659 | 750 945 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -297 903 | -34 936 | -1 452 | 1 405 071 | -450 061 |
Gain Loss In Cash Flows From Change In Inventories | | -5 801 | 31 526 | -17 467 | 19 339 | 18 873 |
Gain Loss On Disposals Property Plant Equipment | 1 800 | | | -178 | | |
Government Grant Income | | | | 141 215 | 69 649 | |
Gross Profit Loss | 2 061 492 | 1 990 288 | 1 997 444 | 1 727 879 | 3 584 970 | |
Income Taxes Paid Refund Classified As Operating Activities | 8 318 | -55 164 | 24 017 | 1 331 | -6 969 | -313 600 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 79 189 | -159 005 | -164 176 | -615 597 | -13 064 |
Increase Decrease In Current Tax Due To Changes In Accounting Policies Errors | | | | | 6 969 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 318 | | | | 6 969 | -8 528 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 63 138 | 60 912 | | 54 979 | 73 800 |
Interest Income | | | | | 20 | 9 098 |
Interest Income From Group Undertakings Participating Interests | | | | | | 8 555 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 8 555 |
Interest Payable Similar Charges Finance Costs | 9 349 | 20 287 | 24 939 | 23 275 | 15 948 | 10 708 |
Interest Received Classified As Investing Activities | -32 | -16 | | | -20 | -9 098 |
Investments | | 500 | 500 | 500 | 500 | 500 |
Investments Fixed Assets | 500 | 500 | 500 | 500 | 500 | 500 |
Key Management Personnel Compensation Total | | 103 577 | 92 009 | 97 191 | 120 024 | 148 253 |
Net Cash Flows From Used In Financing Activities | | 21 832 | 22 899 | 24 007 | 25 178 | -87 986 |
Net Cash Flows From Used In Investing Activities | | 55 296 | 8 079 | 5 617 | 27 850 | 114 289 |
Net Cash Flows From Used In Operating Activities | | 2 061 | -189 983 | -193 800 | -668 623 | -39 367 |
Net Cash Generated From Operations | | -73 390 | -190 905 | | | |
Net Current Assets Liabilities | 358 617 | 293 342 | 340 941 | 296 782 | 1 140 779 | 1 663 742 |
Net Finance Income Costs | 15 032 | 12 516 | 15 000 | 10 000 | 15 020 | 59 098 |
Net Interest Paid Received Classified As Operating Activities | -9 349 | -20 287 | -24 939 | -23 275 | -15 948 | -10 708 |
Number Shares Issued Fully Paid | | 2 500 | | | | |
Operating Profit Loss | 325 334 | -29 937 | 51 611 | -59 293 | 1 081 314 | |
Other Creditors | 44 092 | 40 697 | 53 399 | 48 931 | 121 490 | 42 513 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 426 905 | | 15 398 | 13 471 |
Other Disposals Property Plant Equipment | | | 426 905 | | 15 398 | 13 471 |
Other Interest Income | | 16 | | | 20 | 543 |
Other Interest Receivable Similar Income Finance Income | 15 032 | 12 516 | 15 000 | 10 000 | 15 020 | 59 098 |
Other Operating Income Format1 | | | | 141 215 | 69 649 | |
Other Taxation Social Security Payable | 46 866 | 51 215 | 87 680 | 109 200 | 56 478 | 53 060 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 167 199 | | | | -25 176 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 838 | 30 681 | 41 216 | 42 664 | 58 704 | 111 844 |
Prepayments Accrued Income | 230 968 | 204 474 | 311 821 | 347 208 | 843 054 | 389 876 |
Proceeds From Sales Property Plant Equipment | -1 800 | | | | | |
Profit Loss | 272 922 | -37 240 | 33 776 | -63 345 | 858 289 | 552 681 |
Profit Loss On Ordinary Activities Before Tax | 331 017 | -37 708 | 41 672 | -72 568 | 1 080 386 | 658 022 |
Property Plant Equipment Gross Cost | 798 186 | 865 998 | 462 171 | 462 397 | 489 869 | 649 785 |
Provisions For Liabilities Balance Sheet Subtotal | 36 873 | 36 405 | 36 405 | 36 405 | 36 405 | 52 516 |
Purchase Property Plant Equipment | -253 218 | -67 812 | -23 079 | -15 617 | -42 870 | -173 387 |
Raw Materials Consumables | 23 598 | 17 797 | 49 323 | 31 856 | 51 195 | |
Social Security Costs | 150 345 | 178 392 | 178 386 | 177 416 | 214 684 | |
Staff Costs Employee Benefits Expense | 1 797 156 | 2 064 085 | 2 119 929 | 2 022 622 | 2 629 591 | 2 543 839 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 36 873 | 36 405 | 36 405 | | | |
Tax Decrease From Utilisation Tax Losses | | | 59 | | | |
Tax Expense Credit Applicable Tax Rate | | -7 165 | 7 918 | -13 788 | 205 273 | 125 024 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -918 | | | | | |
Tax Increase Decrease From Effect Dividends From Companies | | -2 375 | -2 850 | -1 900 | -2 850 | -9 500 |
Tax Increase Decrease From Effect Dividends From U K Companies | -2 887 | -2 375 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 174 | 1 103 | 533 | 233 | 182 | 6 717 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 59 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 58 095 | -468 | 7 896 | -9 223 | 222 097 | 105 341 |
Total Assets Less Current Liabilities | 636 845 | 576 239 | 586 004 | 497 486 | 1 329 376 | 1 951 924 |
Total Borrowings | 524 493 | 602 784 | 443 757 | 279 548 | | |
Total Current Tax Expense Credit | 29 825 | | | -9 223 | 222 097 | 89 230 |
Total Operating Lease Payments | 162 422 | 201 880 | 214 522 | 190 272 | 230 927 | |
Trade Creditors Trade Payables | 1 172 781 | 960 163 | 1 000 635 | 1 156 816 | 1 260 318 | 993 643 |
Trade Debtors Trade Receivables | 2 230 394 | 1 767 084 | 1 717 186 | 1 736 811 | 2 461 196 | 2 022 922 |
Turnover Revenue | 12 925 410 | 14 427 654 | 15 174 084 | 13 589 854 | 18 311 852 | |
Wages Salaries | 1 620 973 | 1 855 012 | 1 900 327 | 1 802 542 | 2 356 203 | 2 233 326 |
Company Contributions To Defined Benefit Plans Directors | 6 729 | 7 769 | 9 283 | 11 393 | 12 098 | |
Director Remuneration | | | | 85 810 | 107 927 | 84 770 |
Director Remuneration Benefits Including Payments To Third Parties | | 103 577 | 92 009 | 97 203 | 120 025 | 148 253 |