Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 719 748 | 7 374 311 | 7 635 423 | 6 554 638 | 10 082 434 | 5 770 164 |
Current Assets | 8 610 825 | 13 690 002 | 15 202 744 | 12 382 215 | 12 699 783 | 13 335 723 |
Debtors | 6 891 077 | 6 315 691 | 7 567 321 | 5 826 486 | 2 617 349 | 7 565 559 |
Other Debtors | | 31 072 | 5 792 | 226 777 | 176 776 | 155 100 |
Property Plant Equipment | 70 713 | 48 534 | 38 330 | 97 280 | 108 118 | 105 933 |
Total Inventories | | | | 1 091 | | |
|
Other Financial Data |
Audit Fees Expenses | 6 250 | 6 520 | 6 800 | 8 500 | 8 750 | 9 500 |
Accrued Liabilities Deferred Income | | | | 154 607 | 1 548 019 | 99 147 |
Accumulated Depreciation Impairment Property Plant Equipment | 162 106 | 186 415 | 207 510 | 134 354 | 234 131 | 252 315 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 110 615 | 123 234 |
Administrative Expenses | 1 662 009 | 2 075 590 | 2 254 027 | 2 391 066 | 2 499 795 | 2 884 178 |
Amounts Owed By Group Undertakings | | | | 218 542 | 86 798 | 86 484 |
Amounts Owed To Group Undertakings | | | | 4 888 166 | 3 147 199 | 7 923 846 |
Average Number Employees During Period | 16 | 16 | 18 | 22 | 24 | 25 |
Cash Cash Equivalents Cash Flow Value | 1 719 748 | | | 6 554 638 | 10 082 434 | 5 770 164 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | -21 696 |
Cash Receipts From Sales Interests In Associates | | | | | -50 846 | |
Comprehensive Income Expense | 662 274 | 1 474 087 | 1 227 711 | 1 382 352 | 485 186 | 583 946 |
Corporation Tax Payable | 152 998 | 360 291 | 21 504 | 185 356 | | |
Corporation Tax Recoverable | | | | 97 547 | 248 954 | 193 432 |
Cost Sales | 6 124 047 | 16 036 954 | 19 095 155 | 27 786 510 | 21 230 952 | 28 966 338 |
Creditors | 4 372 158 | 7 955 069 | 10 894 194 | 5 374 983 | 5 218 203 | 8 629 131 |
Current Tax For Period | 152 998 | 360 291 | 292 226 | 313 451 | 129 467 | 142 965 |
Depreciation Expense Property Plant Equipment | 40 664 | 41 376 | 51 708 | 71 072 | 99 777 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 71 072 | 99 777 | 99 229 |
Dividends Paid | | | 2 664 298 | | | 3 361 119 |
Dividends Paid Classified As Financing Activities | | | -2 664 298 | | | -3 361 119 |
Dividends Paid On Shares Interim | | | 2 664 298 | | | 3 361 119 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -161 385 | -50 846 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -4 066 | 12 683 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 60 000 | 60 000 | 60 000 | 300 000 | 300 000 | 180 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 450 251 | -452 288 | 195 222 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -3 879 939 | 3 375 047 | 3 281 357 | 6 380 660 | -28 576 | -3 410 928 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -123 124 | 575 387 | -951 486 | -5 906 808 | -3 309 698 | 5 025 428 |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 091 | -1 091 | |
Gain Loss On Disposals Property Plant Equipment | 46 930 | 2 697 | 8 000 | 21 400 | | |
Gross Profit Loss | 2 477 281 | 3 918 924 | 3 773 964 | 4 085 751 | 3 113 311 | |
Income Taxes Paid Refund Classified As Operating Activities | -280 378 | -152 998 | -631 013 | -270 000 | -466 230 | -87 443 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -3 505 763 | 5 654 563 | 261 112 | -1 080 194 | -3 527 796 | 4 312 270 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 41 376 | 51 708 | | 99 777 | 99 229 |
Interest Payable Similar Charges Finance Costs | | | | 782 | | |
Interest Received Classified As Investing Activities | | | | -1 900 | -1 137 | -887 |
Net Cash Flows From Used In Investing Activities | 47 380 | 16 500 | 33 504 | -81 562 | 58 632 | |
Net Cash Flows From Used In Operating Activities | 3 460 101 | -5 670 492 | -3 262 504 | -998 632 | -3 586 428 | |
Net Cash Generated From Operations | 3 179 723 | -5 832 446 | -3 893 517 | -1 269 414 | -4 052 658 | 835 558 |
Net Current Assets Liabilities | 4 238 667 | 5 734 933 | 4 308 550 | 7 007 232 | 7 481 580 | 4 706 592 |
Net Finance Income Costs | | | | 1 900 | 1 137 | 887 |
Net Interest Paid Received Classified As Operating Activities | | | | -782 | | |
Operating Profit Loss | | | | 1 694 685 | 613 516 | |
Other Creditors | | | | 567 | 681 | 2 433 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 81 045 |
Other Disposals Property Plant Equipment | | | | | | 107 235 |
Other Interest Expense | | | | 782 | | |
Other Interest Income | | | | 1 900 | 1 137 | 887 |
Other Interest Receivable Similar Income Finance Income | | | | 1 900 | 1 137 | 887 |
Other Taxation Social Security Payable | 135 516 | 154 800 | 133 996 | 144 225 | 512 065 | 574 466 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 12 556 | 19 630 | 24 313 | 29 113 | 31 461 | 45 916 |
Prepayments Accrued Income | 198 431 | 74 301 | 177 545 | 1 505 198 | 50 199 | 1 104 396 |
Proceeds From Sales Property Plant Equipment | -46 930 | -11 230 | -8 000 | -21 400 | | -72 501 |
Profit Loss | 662 274 | 1 474 087 | 1 227 711 | 1 382 352 | 485 186 | 583 946 |
Profit Loss On Ordinary Activities Before Tax | 815 272 | 1 843 334 | 1 519 937 | 1 695 803 | 614 653 | 726 911 |
Property Plant Equipment Gross Cost | 232 819 | 234 949 | 245 840 | 231 634 | 342 249 | 358 248 |
Purchase Property Plant Equipment | -94 310 | -27 730 | -41 504 | -103 123 | -110 615 | -123 234 |
Raw Materials Consumables | | | | 1 091 | | |
Social Security Costs | 134 013 | 165 144 | 206 655 | 211 771 | 208 922 | |
Staff Costs Employee Benefits Expense | 1 216 127 | 1 481 532 | 1 595 000 | 1 935 071 | 1 883 963 | 2 099 617 |
Tax Expense Credit Applicable Tax Rate | 162 101 | 353 920 | 288 788 | 322 203 | 116 784 | 138 113 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -10 751 | 4 623 | 3 968 | | | 4 852 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 152 998 | 369 247 | 292 226 | 313 451 | 129 467 | 142 965 |
Total Assets Less Current Liabilities | 4 309 380 | 5 783 467 | 4 346 880 | 7 104 512 | 7 589 698 | 4 812 525 |
Total Operating Lease Payments | 57 089 | 60 360 | 60 384 | 60 000 | 60 000 | |
Trade Creditors Trade Payables | 2 003 271 | 5 796 906 | 10 069 672 | 2 062 | 10 239 | 29 239 |
Trade Debtors Trade Receivables | 6 567 678 | 6 210 318 | 7 083 839 | 3 778 422 | 2 054 622 | 6 026 147 |
Turnover Revenue | 8 601 328 | 19 955 878 | 22 869 119 | 31 872 261 | 24 344 263 | |
Wages Salaries | 1 069 558 | 1 296 758 | 1 364 032 | 1 694 187 | 1 643 580 | 1 815 737 |
Director Remuneration | 159 134 | 397 268 | 242 857 | | 243 799 | 260 404 |
Amount Specific Advance Or Credit Directors | | | 300 145 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 300 145 | | | |
Dividend Recommended By Directors | | | 2 664 298 | | | |
Applicable Tax Rate | 20 | 19 | 19 | | | |
Depreciation Amortisation Expense | 40 665 | 41 375 | 51 709 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 067 | 30 613 | | | |
Disposals Property Plant Equipment | | 25 600 | 30 613 | | | |
Dividend Per Share Interim | | | 2 664 | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | -8 956 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 46 930 | 2 697 | 8 000 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 8 956 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -14 333 | | | | | |
Net Cash Flows From Used In Financing Activities | -1 718 | -571 | 2 967 888 | | | |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | | | |
Other Deferred Tax Expense Credit | | 8 956 | | | | |
Par Value Share | | 1 | 1 | | | |
Recoverable Value-added Tax | 116 012 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 789 | 2 612 | 1 845 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 27 730 | 41 504 | | | |