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 | 2020-03-31 | 2021-03-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 2 | 2 | 964 960 | 966 587 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 628 683 | 1 293 120 | 1 006 166 | 723 815 | 3 117 935 | 2 711 108 | 1 151 675 | 2 567 000 |
Current Assets | | 2 | 319 094 | 785 749 | 1 464 665 | 1 170 967 | 918 489 | 3 499 353 | 3 339 754 | 5 510 671 | 9 197 553 |
Debtors | | | 97 592 | 147 956 | 135 803 | 153 444 | 167 465 | 369 136 | 586 211 | 4 324 125 | 6 584 769 |
Net Assets Liabilities | | | | 966 587 | 1 516 675 | 1 271 918 | 1 144 082 | 5 164 529 | 6 038 688 | 7 241 917 | 9 416 742 |
Other Debtors | | | | | | | | 640 | 42 310 | 14 989 | 38 147 |
Property Plant Equipment | | | | 939 867 | 822 743 | 685 513 | 576 847 | 2 364 841 | 1 989 406 | 1 570 066 | 1 942 293 |
Total Inventories | | | | 9 110 | 35 742 | 11 357 | 27 209 | 12 282 | 42 435 | 34 871 | 45 784 |
Cash Bank In Hand | 2 | 2 | 221 502 | 628 683 | | | | | | | |
Intangible Fixed Assets | | | 624 049 | 555 939 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 2 | 2 | 964 960 | 966 587 | | | | | | | |
Stocks Inventory | | | | 9 110 | | | | | | | |
Tangible Fixed Assets | | | 1 046 687 | 939 867 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | 100 | 98 | | | | | | | |
Profit Loss Account Reserve | | | -35 120 | -33 493 | | | | | | | |
Shareholder Funds | 2 | 2 | 964 960 | 966 587 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 15 500 | 16 000 | 23 000 |
Other Non-audit Services Fees | | | | | | | | | | 2 500 | 2 500 |
Accrued Liabilities Deferred Income | | | | | | | | | 137 078 | 179 527 | 308 719 |
Accumulated Amortisation Impairment Intangible Assets | | | | 125 163 | 193 273 | 272 199 | 338 507 | 421 392 | 777 088 | 1 044 077 | 1 400 062 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 257 603 | 426 271 | 614 543 | 710 842 | 1 756 961 | 2 243 958 | 2 295 833 | 2 784 962 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 441 774 | 1 067 438 |
Administrative Expenses | | | | | | | | | 4 250 626 | 3 734 529 | 7 113 990 |
Amortisation Expense Intangible Assets | | | | | | | | | 355 696 | 266 989 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 355 696 | 266 989 | 355 985 |
Amounts Owed By Group Undertakings | | | | | | | 449 | | | 3 718 592 | 5 380 237 |
Amounts Owed To Group Undertakings | | | | | | | | 1 703 108 | 1 703 059 | 648 000 | |
Average Number Employees During Period | | | | | 38 | 38 | 44 | 67 | 140 | 150 | 202 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 3 117 935 | 2 711 108 | 1 151 675 | 2 567 000 |
Comprehensive Income Expense | | | | | | | | | 1 174 159 | 1 353 229 | 2 822 825 |
Corporation Tax Payable | | | | 46 971 | 200 000 | 160 000 | 128 000 | 372 105 | 491 111 | 235 196 | 403 840 |
Cost Sales | | | | | | | | | 6 547 327 | 7 328 876 | 13 625 159 |
Creditors | | | | 469 389 | 356 608 | 178 199 | 667 257 | 5 308 559 | 3 616 866 | 2 131 024 | 3 596 460 |
Current Tax For Period | | | | | | | | | 450 000 | 344 086 | 687 994 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -73 196 | 64 142 | 62 863 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 492 274 | 358 937 | 606 228 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 492 274 | 358 937 | 606 228 |
Dividends Paid | | | | | | | | | 300 000 | 150 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -150 000 | |
Dividends Paid On Shares Interim | | | | | | | | | 300 000 | 150 000 | |
Finance Lease Liabilities Present Value Total | | | | 110 586 | 64 232 | 12 685 | 2 668 | | | | 399 182 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 399 182 |
Fixed Assets | | | 1 670 736 | 1 495 806 | 1 310 572 | 1 094 416 | 919 442 | 7 224 388 | 6 493 257 | 4 103 869 | 4 120 111 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 1 585 | 64 142 | 3 649 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 102 675 | 137 675 | 130 675 | 347 624 | 17 594 246 | 18 940 806 | 21 980 710 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -473 132 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 217 075 | 3 089 914 | 2 260 644 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -7 564 | 10 913 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 43 750 | 201 412 | -3 640 |
Government Grant Income | | | | | | | | | 1 075 609 | 13 021 | |
Gross Profit Loss | | | | | | | | | 4 766 625 | 5 434 248 | 10 425 310 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -372 105 | -598 417 | -522 999 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 559 433 | -1 415 325 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 41 111 | -1 585 | 3 649 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 68 110 | 78 926 | 66 308 | 82 885 | | 266 989 | 355 985 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 177 006 | 188 272 | 131 665 | 192 848 | | 358 937 | 606 228 |
Intangible Assets | | | | 555 939 | 487 829 | 408 903 | 342 595 | 3 156 488 | 2 800 792 | 2 533 803 | 2 177 818 |
Intangible Assets Gross Cost | | | | 681 102 | 681 102 | 681 102 | 681 102 | 3 577 880 | 3 577 880 | 3 577 880 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 358 | 1 611 | 807 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | | 7 953 |
Interest Income On Bank Deposits | | | | | | | | | 824 | 151 | 274 771 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | 824 | 151 | 274 771 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -1 611 | -8 760 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 358 | 1 611 | 8 760 |
Interest Received Classified As Investing Activities | | | | | | | | | -824 | -48 743 | -274 771 |
Investments | | | | | | | | | 1 703 059 | | |
Investments Fixed Assets | | | | | | | | 1 703 059 | 1 703 059 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 453 158 | 1 071 992 | |
Net Cash Generated From Operations | | | | | | | | | | 471 964 | |
Net Current Assets Liabilities | | 2 | -139 280 | -5 928 | 596 301 | 373 045 | 251 232 | -1 809 206 | -277 112 | 3 379 647 | 5 601 093 |
Net Finance Income Costs | | | | | | | | | 824 | 48 743 | 274 771 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -1 611 | |
Operating Profit Loss | | | | | | | | | 1 591 608 | 1 712 740 | 3 311 320 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 307 062 | 117 099 |
Other Disposals Property Plant Equipment | | | | | | | | | | 809 240 | 206 082 |
Other Interest Income | | | | | | | | | | 48 592 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 824 | 48 743 | 274 771 |
Other Operating Income Format1 | | | | | | | | | 1 075 609 | 13 021 | |
Other Taxation Social Security Payable | | | | 21 899 | 27 351 | 28 532 | 41 532 | 157 142 | 617 324 | 884 341 | 1 228 765 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 118 579 | 101 755 | 173 622 |
Prepayments Accrued Income | | | | | | | | | 142 271 | 134 908 | 330 723 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -55 590 | -85 343 |
Profit Loss | | | | | | | | | 1 174 159 | 1 353 229 | 2 822 825 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 592 074 | 1 759 872 | 3 577 331 |
Property Plant Equipment Gross Cost | | | | 1 197 470 | 1 249 014 | 1 300 056 | 1 287 689 | 4 121 802 | 4 233 365 | 3 865 899 | 4 727 255 |
Purchase Property Plant Equipment | | | | | | | | | -205 857 | -441 774 | -1 067 438 |
Social Security Costs | | | | | | | | | 428 259 | 400 591 | 837 333 |
Staff Costs Employee Benefits Expense | | | | | | | | | 5 089 441 | 4 560 288 | 8 967 137 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 177 457 | 241 599 | 304 462 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 302 494 | 334 376 | 679 693 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 148 067 | 26 792 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 6 167 | 19 294 | 13 908 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | | 57 288 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 417 915 | 406 643 | 754 506 |
Total Assets Less Current Liabilities | 2 | 2 | 1 531 456 | 1 489 878 | 1 906 873 | 1 467 461 | 1 170 674 | 5 415 182 | 6 216 145 | 6 835 516 | 9 721 204 |
Total Current Tax Expense Credit | | | | | | | | | 491 111 | 342 501 | 691 643 |
Total Operating Lease Payments | | | | | | | | | 546 376 | 419 543 | 798 228 |
Trade Creditors Trade Payables | | | | 230 425 | 276 223 | 282 776 | 271 159 | 968 504 | 668 294 | 831 960 | 1 255 954 |
Trade Debtors Trade Receivables | | | | 107 011 | 94 600 | 108 926 | 122 840 | 231 280 | 401 630 | 455 636 | 835 662 |
Turnover Revenue | | | | | | | | | 11 313 952 | 12 763 124 | 24 050 469 |
Wages Salaries | | | | | | | | | 4 542 603 | 4 057 942 | 7 956 182 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 20 000 | 15 110 | 2 091 |
Director Remuneration | | | | | | | | | 17 520 | 65 833 | 248 357 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 37 520 | 80 943 | 250 448 |
Accrued Liabilities | | | | 33 987 | 57 775 | 52 150 | 37 096 | 115 252 | | | |
Additional Provisions Increase From New Provisions Recognised | | | | | -20 312 | -16 246 | | | | | |
Bank Borrowings | | | | 400 992 | 352 199 | 265 269 | | | | | |
Bank Borrowings Overdrafts | | | | 196 213 | 132 948 | 165 514 | | | | | |
Capital Redemption Reserve | | | | 2 | | | | | | | |
Creditors Due After One Year | | | 542 956 | 469 389 | | | | | | | |
Creditors Due Within One Year | | | 458 374 | 791 677 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 8 338 | | 35 366 | 18 095 | | | |
Disposals Property Plant Equipment | | | | | 18 190 | | 57 035 | 18 095 | | | |
Increase Decrease In Property Plant Equipment | | | | | 19 350 | | | | | | |
Intangible Fixed Assets Additions | | | 18 105 | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | 57 053 | 125 163 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | 57 053 | 68 110 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | 681 102 | | | | | | | | |
Intangible Fixed Assets Increase Decrease From Transfers Between Items | | | 662 997 | | | | | | | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | | | |
Number Shares Allotted | 2 | 2 | 100 | 98 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 98 | | 1 | 21 486 | | | |
Number Shares Issued Specific Share Issue | | | | | | | 1 | | | | |
Other Creditors | | | | 200 000 | | | | 1 500 000 | | | |
Par Value Share | 1 | 1 | 1 | 1 | 1 | | 1 | 1 | | | |
Prepayments | | | | 40 945 | 41 203 | 44 518 | 44 176 | 137 216 | | | |
Provisions | | | | 53 902 | 33 590 | 17 344 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 53 902 | 33 590 | 17 344 | 26 592 | 250 653 | | | |
Provisions For Liabilities Charges | | | 23 540 | 53 902 | | | | | | | |
Secured Debts | | | 685 818 | 595 614 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | 100 | 98 | | | | | | | |
Share Premium Account | | | 999 980 | 999 980 | | | | | | | |
Tangible Fixed Assets Additions | | | 506 939 | 67 676 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 1 129 794 | 1 197 470 | | | | | | | |
Tangible Fixed Assets Depreciation | | | 83 107 | 257 603 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 76 254 | 174 496 | | | | | | | |
Tangible Fixed Assets Depreciation Increase Decrease From Transfers Between Items | | | 6 853 | | | | | | | | |
Tangible Fixed Assets Increase Decrease From Transfers Between Items | | | 622 855 | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 69 734 | 51 042 | 44 668 | 1 132 677 | | | |
Total Borrowings | | | | 595 614 | 502 407 | 335 535 | | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | 1 719 531 | | | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | | | | | 2 896 778 | | | |
Investments In Group Undertakings | | | | | | | | 1 703 059 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | 871 366 | | | |