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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 399 596 | 636 576 | 1 006 021 | 1 360 641 | 1 739 630 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 614 840 | 873 044 | 1 171 670 | 1 393 579 | 2 166 141 | | | | |
Cash Bank On Hand | | | | | 2 166 141 | 2 834 197 | 1 309 084 | 1 007 408 | 1 551 131 |
Current Assets | 757 130 | 979 535 | 1 404 220 | 1 831 570 | 2 393 760 | 3 180 566 | 1 564 443 | 1 315 811 | 1 849 191 |
Debtors | 142 290 | 106 491 | 232 550 | 437 991 | 227 619 | 346 369 | 255 359 | 308 403 | 298 060 |
Net Assets Liabilities | | | | | 1 739 630 | 2 281 032 | 743 093 | 299 325 | 876 728 |
Net Assets Liabilities Including Pension Asset Liability | 399 596 | 636 576 | 1 006 021 | 1 360 641 | 1 739 630 | | | | |
Other Debtors | | | | | | 71 011 | 468 | | 6 939 |
Property Plant Equipment | | | | | 21 626 | 11 593 | 64 353 | 49 377 | 44 446 |
Tangible Fixed Assets | 12 325 | 13 925 | 27 075 | 17 404 | 21 626 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | |
Profit Loss Account Reserve | 399 496 | 636 476 | 1 005 921 | 1 360 541 | 1 739 530 | | | | |
Shareholder Funds | 399 596 | 636 576 | 1 006 021 | 1 360 641 | 1 739 630 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 4 500 | 3 750 | 3 800 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 2 686 | 2 660 | 2 880 |
Director Remuneration | | | | | | | 72 250 | 79 900 | 86 400 |
Dividend Recommended By Directors | | | | | | | 2 000 000 | 1 000 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | 1 |
Accrued Liabilities | | | | | | 69 900 | 50 568 | 58 154 | 83 951 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 17 371 | 50 475 | 92 902 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 57 825 | 9 690 | 24 176 | 55 273 | 89 177 |
Administrative Expenses | | | | | | 414 787 | 667 458 | 601 855 | 713 059 |
Amortisation Expense Intangible Assets | | | | | | | 17 371 | 35 149 | 44 013 |
Applicable Tax Rate | | | | | | 20 | 19 | 19 | |
Average Number Employees During Period | | | | | | 16 | 19 | 23 | 25 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 834 197 | | 1 007 408 | |
Comprehensive Income Expense | | | | | | 603 902 | 440 550 | 556 232 | 577 403 |
Corporation Tax Payable | | | | | | 134 106 | 80 759 | 116 585 | 35 265 |
Cost Sales | | | | | | 342 527 | 533 938 | 735 556 | 772 498 |
Creditors | | | | | 672 956 | 978 314 | 1 001 817 | 1 269 367 | 1 399 469 |
Creditors Due Within One Year | 368 080 | 354 658 | 420 317 | 484 852 | 672 956 | | | | |
Current Tax For Period | | | | | | 134 106 | 80 759 | 116 585 | 100 265 |
Depreciation Amortisation Expense | | | | | | 9 933 | 32 345 | 66 246 | 81 075 |
Depreciation Expense Property Plant Equipment | | | | | | 9 932 | 14 974 | 31 097 | 37 061 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 2 045 | 1 586 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 58 067 | 488 | | 3 157 |
Disposals Intangible Assets | | | | | | | | 7 784 | 3 966 |
Disposals Property Plant Equipment | | | | | | 63 605 | 647 | | 3 417 |
Distribution Costs | | | | | | 43 521 | 81 568 | 93 736 | 83 535 |
Dividend Per Share Interim | | | | | | | 211 | 106 | |
Dividends Paid | | | | | | 62 500 | 2 000 000 | 1 000 000 | |
Dividends Paid Classified As Financing Activities | | | | | | -62 500 | -2 000 000 | -1 000 000 | |
Dividends Paid On Shares Interim | | | | | | 62 500 | 2 000 000 | 1 000 000 | |
Fixed Assets | | | | | 21 626 | 98 449 | 222 779 | 309 082 | 518 382 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 1 500 | 1 600 | 1 625 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 6 500 | 6 875 | 7 750 | 71 940 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 208 536 | 76 850 | 231 724 | 211 422 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -118 750 | 91 010 | -53 044 | 10 343 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 1 963 | -159 | -5 738 | -2 639 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 1 963 | -159 | -5 738 | -2 640 |
Gross Profit Loss | | | | | | 1 192 578 | 1 282 626 | 1 379 711 | 1 506 915 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -37 285 | -134 106 | -80 759 | -181 585 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 668 056 | -1 525 113 | -301 676 | 543 723 |
Increase Decrease In Deferred Tax Assets Recognised In Profit Or Loss | | | | | | | -22 643 | -13 889 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 17 371 | 35 149 | 44 013 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 9 932 | 14 974 | 31 097 | 37 061 |
Intangible Assets | | | | | | 86 856 | 158 426 | 259 705 | 473 936 |
Intangible Assets Gross Cost | | | | | | 86 856 | 175 797 | 310 180 | 566 838 |
Issue Equity Instruments | | | | | | | 21 511 | | |
Net Cash Flows From Used In Financing Activities | | | | | | 62 500 | 1 978 489 | 1 000 000 | |
Net Cash Flows From Used In Investing Activities | | | | | | 64 185 | 149 010 | 155 701 | 290 393 |
Net Cash Flows From Used In Operating Activities | | | | | | -794 741 | -602 386 | -854 025 | -834 116 |
Net Cash Generated From Operations | | | | | | -832 026 | -736 492 | -934 784 | -1 015 800 |
Net Current Assets Liabilities | 389 050 | 624 877 | 983 903 | 1 346 718 | 1 720 804 | 2 202 252 | 562 626 | 46 444 | 449 722 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -20 607 | -7 824 | -2 586 | -2 621 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | 1 | | |
Number Shares Allotted | | 100 | 100 | 100 | 10 000 | | | | |
Number Shares Issued Fully Paid | | | | | | | 998 | 998 | 998 |
Number Shares Issued Specific Share Issue | | | | | | | 471 | | |
Operating Profit Loss | | | | | | 734 270 | 536 128 | 684 120 | 710 321 |
Other Deferred Tax Expense Credit | | | | | | 16 869 | 22 643 | 13 889 | 35 175 |
Other Interest Receivable Similar Income Finance Income | | | | | | 20 607 | 7 824 | 2 586 | 2 621 |
Other Operating Income Format1 | | | | | | | 2 528 | | |
Other Taxation Social Security Payable | | | | | | 127 515 | 93 892 | 89 643 | 128 356 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 |
Payments To Related Parties | | | | | | | -119 596 | 53 317 | 65 354 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 11 916 | 14 085 | 20 744 | 31 188 |
Prepayments | | | | | | 31 721 | 17 723 | 1 175 | 14 226 |
Proceeds From Issuing Shares | | | | | | | -21 511 | | |
Proceeds From Sales Intangible Assets | | | | | | | | -1 | |
Proceeds From Sales Property Plant Equipment | | | | | | -7 501 | | | |
Profit Loss | | | | | | 603 902 | 440 550 | 556 232 | 577 403 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 754 877 | 543 952 | 686 706 | 712 843 |
Property Plant Equipment Gross Cost | | | | | 79 451 | 21 283 | 88 529 | 104 650 | 133 623 |
Provisions | | | | | | 19 669 | 42 312 | 56 201 | 91 376 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 2 800 | 19 669 | 42 312 | 56 201 | 91 376 |
Provisions For Liabilities Charges | 1 779 | 2 226 | 4 957 | 3 481 | 2 800 | | | | |
Purchase Intangible Assets | | | | | | -86 856 | -88 941 | -142 167 | -260 624 |
Purchase Property Plant Equipment | | | | | | -5 437 | -67 893 | -16 121 | -32 390 |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | |
Social Security Costs | | | | | | | 8 939 | 9 776 | 10 653 |
Staff Costs Employee Benefits Expense | | | | | | 517 476 | 687 752 | 781 298 | 889 810 |
Tangible Fixed Assets Additions | | 6 629 | 18 843 | 11 861 | 14 346 | | | | |
Tangible Fixed Assets Cost Or Valuation | 42 824 | 49 344 | 68 187 | 65 105 | 79 451 | | | | |
Tangible Fixed Assets Depreciation | 30 499 | 35 419 | 41 112 | 47 701 | 57 825 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 5 029 | 5 693 | 6 900 | 10 124 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 109 | | 311 | | | | | |
Tangible Fixed Assets Disposals | | 109 | | 14 943 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 150 975 | 103 351 | 130 474 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 502 | -6 728 | 13 123 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | 22 643 | 13 889 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 150 975 | 103 402 | 130 474 | 135 440 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 86 856 | 88 941 | 142 167 | 260 624 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 5 437 | 67 893 | 16 121 | 32 390 |
Total Assets Less Current Liabilities | 401 375 | 638 802 | 1 010 978 | 1 364 122 | 1 742 430 | 2 300 701 | 785 405 | 355 526 | 968 104 |
Trade Creditors Trade Payables | | | | | | 646 793 | 776 598 | 1 004 985 | 1 151 897 |
Trade Debtors Trade Receivables | | | | | | 243 637 | 237 168 | 307 228 | 276 895 |
Turnover Revenue | | | | | | 1 535 105 | 1 816 564 | 2 115 267 | 2 279 413 |
Wages Salaries | | | | | | 505 560 | 664 728 | 750 778 | 847 969 |
Balances Amounts Owed To Related Parties | | | | | | | | | 2 328 |
Interest Expense On Bank Overdrafts | | | | | | | | | 99 |
Interest Paid Classified As Operating Activities | | | | | | | | | -99 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 99 |