Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 733 021 | 1 510 857 | 2 448 893 | 609 655 |
Current Assets | 2 388 254 | 2 532 037 | 3 367 318 | 2 488 958 |
Debtors | 655 233 | 1 021 180 | 918 425 | 1 879 303 |
Other Debtors | 7 111 | 7 227 | 9 534 | 5 857 |
Property Plant Equipment | 4 358 | 1 064 | 14 902 | 55 927 |
|
Other Financial Data |
Audit Fees Expenses | 18 000 | 16 000 | | |
Other Non-audit Services Fees | 5 000 | 3 000 | | |
Taxation Compliance Services Fees | 3 020 | 2 000 | | |
Accrued Liabilities Deferred Income | 66 495 | 48 867 | 48 437 | 181 336 |
Accumulated Amortisation Impairment Intangible Assets | 57 178 | 59 907 | 67 306 | 78 665 |
Accumulated Depreciation Impairment Property Plant Equipment | 353 042 | 357 373 | 311 177 | 332 206 |
Additions Other Than Through Business Combinations Intangible Assets | | 24 783 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 037 | 22 086 | 62 054 |
Administrative Expenses | 3 472 420 | 3 458 892 | 4 267 503 | 4 860 217 |
Amortisation Expense Intangible Assets | 2 545 | 2 729 | 12 392 | 11 359 |
Amounts Owed To Group Undertakings | | | | 283 356 |
Average Number Employees During Period | 56 | 54 | 61 | 69 |
Corporation Tax Payable | 28 129 | 48 273 | 88 137 | |
Corporation Tax Recoverable | | | | 87 784 |
Cost Sales | 1 143 057 | 977 610 | 849 581 | 1 142 597 |
Creditors | 617 134 | 591 618 | 785 483 | 1 185 908 |
Current Tax For Period | 53 129 | 48 144 | 88 214 | |
Deferred Tax Asset Debtors | 8 034 | 3 592 | 249 570 | 111 687 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 14 | 4 442 | 1 091 | 137 883 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 173 | 4 442 | 1 091 | 7 989 |
Depreciation Expense Property Plant Equipment | 20 710 | 4 331 | 8 248 | 21 029 |
Dividends Paid | 31 200 | | | 1 500 000 |
Dividends Paid On Shares Final | 31 200 | | | 1 500 000 |
Fixed Assets | 6 055 | 24 815 | 26 261 | 55 927 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 14 | | -247 069 | 129 894 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | -1 300 362 | |
Further Item Tax Increase Decrease Component Adjusting Items | 139 | | -7 178 | -22 862 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 705 699 | 525 699 | 345 699 | 165 699 |
Gain Loss On Disposals Property Plant Equipment | | | 11 600 | |
Government Grant Income | | 28 790 | | |
Gross Profit Loss | 3 663 247 | 3 643 150 | 4 720 652 | 5 137 335 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -629 | | -917 | -376 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 729 | 12 392 | 11 359 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 331 | 8 248 | 21 029 |
Intangible Assets | 1 697 | 23 751 | 11 359 | |
Intangible Assets Gross Cost | 58 875 | 83 658 | 78 665 | |
Interest Income On Bank Deposits | 118 | 87 | 75 | |
Net Current Assets Liabilities | 1 771 120 | 1 940 419 | 2 581 835 | 1 303 050 |
Net Finance Income Costs | 8 914 | 8 997 | 12 432 | 13 486 |
Number Equity Instruments Exercisable Share-based Payment Arrangement | | | 240 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | 296 | 296 | 296 | |
Number Shares Issued Fully Paid | | 100 000 | | |
Operating Profit Loss | 209 427 | 231 648 | -828 613 | 287 118 |
Other Creditors | 5 745 | 11 461 | 8 935 | 1 015 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 4 993 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 54 444 | |
Other Disposals Intangible Assets | | | 4 993 | |
Other Disposals Property Plant Equipment | | | 54 444 | |
Other Interest Income | 8 796 | 8 910 | 12 357 | 13 486 |
Other Interest Receivable Similar Income Finance Income | 8 914 | 8 997 | 12 432 | 13 486 |
Other Operating Income Format1 | 18 600 | 47 390 | 18 600 | 10 000 |
Other Taxation Social Security Payable | 479 330 | 472 369 | 588 349 | 646 249 |
Par Value Share | | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 124 032 | 110 290 | 142 664 | 138 827 |
Prepayments Accrued Income | 113 957 | 94 398 | 110 615 | 239 303 |
Profit Loss | 167 000 | 188 059 | -657 500 | 250 881 |
Profit Loss On Ordinary Activities Before Tax | 218 341 | 240 645 | -816 181 | 300 604 |
Property Plant Equipment Gross Cost | 357 400 | 358 437 | 326 079 | 388 133 |
Social Security Costs | 379 914 | 365 960 | 432 552 | 518 252 |
Staff Costs Employee Benefits Expense | 3 600 274 | 3 621 371 | 4 215 173 | 4 834 668 |
Tax Expense Credit Applicable Tax Rate | 41 485 | 45 723 | -155 074 | 57 115 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 332 | 2 421 | 3 397 | 35 520 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 89 483 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 51 341 | 52 586 | -158 681 | 49 723 |
Total Assets Less Current Liabilities | 1 777 175 | 1 965 234 | 2 608 096 | 1 358 977 |
Total Current Tax Expense Credit | 52 500 | 48 144 | 87 297 | -88 160 |
Total Deferred Tax Expense Credit | -1 159 | 4 442 | -245 978 | 137 883 |
Trade Creditors Trade Payables | 37 435 | 10 648 | 51 625 | 73 952 |
Trade Debtors Trade Receivables | 526 131 | 915 963 | 548 706 | 1 434 672 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | 1 300 362 |
Turnover Revenue | 4 806 304 | 4 620 760 | 5 570 233 | 6 279 932 |
Wages Salaries | 3 096 328 | 3 145 121 | 3 639 957 | 4 177 589 |
Weighted Average Exercise Price Equity Instruments Exercisable Share-based Payment Arrangement | | | 0 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | 0 | 0 | | |
Company Contributions To Defined Benefit Plans Directors | 59 792 | 40 000 | 42 500 | 32 233 |
Director Remuneration | | 715 666 | 774 134 | 893 225 |
Director Remuneration Benefits Including Payments To Third Parties | 766 501 | 755 666 | 816 634 | 925 458 |