Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 931 782 | 622 401 | 1 656 931 | 996 563 | 833 581 | 654 075 | 1 950 153 |
Current Assets | 3 675 041 | 2 923 678 | 5 835 754 | 5 522 628 | 6 002 565 | 6 328 129 | 10 538 511 |
Debtors | 1 720 974 | 2 281 277 | 4 153 823 | 4 501 065 | 5 143 984 | 5 649 054 | 8 563 358 |
Net Assets Liabilities | 94 547 | 457 226 | 3 008 269 | 3 134 663 | 2 865 400 | 4 004 990 | 5 675 978 |
Other Debtors | 35 771 | 47 705 | | | | 81 300 | 21 562 |
Property Plant Equipment | 87 426 | 71 113 | 220 897 | 228 660 | 177 932 | 205 798 | 278 286 |
Total Inventories | 20 000 | 20 000 | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 700 | 12 500 |
Accrued Liabilities Deferred Income | | | | | | 578 149 | 584 628 |
Accumulated Depreciation Impairment Property Plant Equipment | 7 338 | 29 447 | 102 985 | 148 177 | 197 983 | 244 881 | 298 288 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 127 095 |
Administration Support Average Number Employees | | | | | | 3 | 3 |
Administrative Expenses | | | 1 477 515 | 1 658 455 | 1 524 157 | 1 396 588 | 2 404 332 |
Amounts Owed To Group Undertakings | 2 364 171 | 924 685 | 234 122 | 199 037 | 251 633 | 285 534 | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 65 | 96 | 96 | 86 | 85 | 89 |
Comprehensive Income Expense | | | 1 572 250 | 187 834 | 2 131 150 | 1 740 554 | 2 671 048 |
Corporation Tax Payable | | | 251 783 | 45 366 | 325 111 | | 140 754 |
Corporation Tax Recoverable | | | | | | 571 427 | |
Cost Sales | | | 10 001 968 | 7 415 736 | 7 092 985 | 9 872 871 | 12 847 530 |
Creditors | 3 285 552 | 2 106 812 | 3 403 | 9 563 | 10 554 | 4 216 | 5 059 222 |
Current Tax For Period | | | 368 261 | 53 822 | 332 529 | 12 018 | 376 800 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 9 861 | 27 442 |
Deferred Tax Liabilities | | | | | | 37 084 | 64 526 |
Depreciation Expense Property Plant Equipment | | | 40 780 | 70 714 | 65 541 | 72 550 | 53 763 |
Depreciation Rate Used For Property Plant Equipment | | | | | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 163 | | 25 522 | 15 735 | 25 652 | 356 |
Disposals Property Plant Equipment | | 1 954 | | 27 840 | 20 418 | 37 338 | 1 200 |
Distribution Costs | | | | | | | -19 410 |
Dividends Paid | | | 61 440 | 61 440 | 2 400 413 | 602 640 | 1 000 060 |
Dividends Paid On Shares | | | | | | 602 640 | 1 000 060 |
Finance Lease Liabilities Present Value Total | | | 3 403 | 9 563 | 6 338 | 6 338 | 10 748 |
Finance Lease Payments Owing Minimum Gross | | | | | | 10 554 | 22 414 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 57 100 | 48 392 | 50 660 | 46 856 | 244 577 |
Gain Loss On Disposals Property Plant Equipment | | | 528 | -2 317 | -3 983 | -11 686 | -844 |
Government Grant Income | | | | 2 187 | 367 092 | | 1 802 |
Government Grants Payable | | | | | | 7 207 | 5 405 |
Gross Profit Loss | | | 3 421 855 | 1 898 256 | 2 840 837 | 2 757 472 | 5 451 877 |
Impairment Loss Reversal On Investments | | | | | | 15 002 | |
Income Expense Recognised Directly In Equity | | | | | | -600 964 | -1 000 060 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -1 036 | 1 037 | -415 383 | -4 082 |
Increase Decrease In Existing Provisions | | | | | | | 27 442 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 22 272 | | 70 714 | 65 541 | 72 550 | 53 763 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 14 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 2 610 | 1 051 | 62 | | -4 066 |
Interest Payable Similar Charges Finance Costs | | | 2 626 | 1 051 | 62 | 14 | -2 451 |
Investments | | | | | | | -15 002 |
Investments In Group Undertakings | 15 002 | 15 002 | 15 002 | 15 002 | 15 002 | -15 002 | -15 002 |
Issue Equity Instruments | | | | | | 1 676 | |
Net Current Assets Liabilities | 389 489 | 816 866 | 2 951 684 | 2 949 355 | 2 719 852 | 3 847 699 | 5 479 289 |
Number Shares Issued Fully Paid | | | | 15 004 | 15 004 | 1 676 | 1 676 |
Operating Profit Loss | | | 1 944 340 | 241 988 | 1 683 772 | 1 360 884 | 3 068 757 |
Other Creditors | 344 857 | 285 451 | 10 221 | 20 770 | 24 597 | 28 338 | 97 392 |
Other Finance Costs | | | | | | | 1 615 |
Other Finance Income | | | | | | 456 | |
Other Interest Receivable Similar Income Finance Income | | | 1 248 | 4 259 | 721 | 456 | |
Other Operating Income Format1 | | | | 2 187 | 367 092 | | 1 802 |
Other Taxation Social Security Payable | 305 854 | 464 429 | 239 002 | 159 127 | 155 986 | 168 335 | 885 334 |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Payments Received On Account | 120 567 | 106 305 | 450 201 | 579 098 | 489 132 | 186 016 | 1 780 766 |
Pension Costs Defined Contribution Plan | | | | | | 97 552 | 127 962 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 61 567 | 95 224 | 94 979 | 97 552 | 127 962 |
Prepayments Accrued Income | | | | | | 368 719 | 664 636 |
Production Average Number Employees | | | | | | 72 | 75 |
Profit Loss | | | 1 572 250 | 187 834 | 2 131 150 | 1 740 554 | 2 671 048 |
Profit Loss On Ordinary Activities Before Tax | | | 1 942 962 | 245 196 | 2 455 961 | 1 346 324 | 3 071 208 |
Property Plant Equipment Gross Cost | 94 764 | 100 560 | 323 882 | 376 837 | 375 915 | 450 679 | 576 574 |
Provisions | | | 175 911 | 35 978 | 27 222 | 37 084 | 64 526 |
Provisions For Liabilities Balance Sheet Subtotal | 397 370 | 445 755 | 175 911 | 35 978 | 27 222 | 37 084 | 64 526 |
Raw Materials | | | | | | 25 000 | 25 000 |
Revenue From Rendering Services | | | | | | 12 630 343 | 18 299 407 |
Social Security Costs | | | 711 337 | 543 559 | 524 651 | 618 698 | 812 974 |
Staff Costs Employee Benefits Expense | | | 6 633 025 | 5 456 175 | 5 153 036 | 5 990 706 | 7 288 584 |
Tax Expense Credit Applicable Tax Rate | | | 369 163 | 46 587 | 466 633 | 255 802 | 583 530 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 4 615 | 11 811 | 3 732 | 53 216 | -32 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 370 712 | 57 362 | 324 811 | -394 230 | 400 160 |
Total Assets Less Current Liabilities | 491 917 | 902 981 | 3 187 583 | 3 193 017 | 2 912 786 | 4 053 497 | 5 757 575 |
Total Current Tax Expense Credit | | | 368 261 | 52 786 | 333 566 | -404 091 | 372 718 |
Trade Creditors Trade Payables | 150 103 | 325 942 | 655 342 | 688 617 | 756 419 | 840 986 | 1 559 600 |
Trade Debtors Trade Receivables | 1 325 006 | 1 770 693 | 3 176 636 | 3 883 657 | 4 216 118 | 4 627 608 | 7 877 160 |
Turnover Revenue | | | 13 423 823 | 9 313 992 | 9 933 822 | 12 630 343 | 18 299 407 |
Wages Salaries | | | 5 860 121 | 4 817 392 | 4 533 406 | 5 274 456 | 6 347 648 |
Company Contributions To Money Purchase Plans Directors | | | 5 000 | 5 503 | 6 374 | 3 009 | 582 |
Director Remuneration | | | 6 550 | 44 711 | 41 549 | 135 124 | 27 215 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | | 154 847 | 27 797 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | 1 | 2 | 2 | 2 | 1 |
Amount Specific Advance Or Credit Directors | | | | | 238 344 | 70 000 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 300 510 | 70 000 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 62 166 | 299 440 | |
Dividend Recommended By Directors | | | | 61 440 | | | |
Amounts Recoverable On Contracts | 360 197 | 462 879 | 891 409 | 527 790 | 597 474 | 263 366 | |
Current Asset Investments | 1 002 285 | | | | | | |
Fixed Assets | 102 428 | 86 115 | 235 899 | 243 662 | 192 934 | 205 798 | |
Investments Fixed Assets | 15 002 | 15 002 | 15 002 | 15 002 | 15 002 | | |
Other Current Asset Investments Balance Sheet Subtotal | 1 002 285 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 7 750 | | 80 795 | 19 496 | 112 102 | |
Accrued Liabilities | | | 548 089 | 427 471 | 488 351 | 571 643 | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | 12 813 | 9 610 | 7 207 | |
Additional Provisions Increase From New Provisions Recognised | | | | 4 576 | | 9 862 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | -144 509 | -8 756 | | |
Amounts Owed By Group Undertakings | | | 7 113 | 10 508 | | | |
Dividend Per Share Final | | | | 4 | | | |
Dividends Paid On Shares Final | | | 61 440 | 61 440 | 2 400 413 | 602 640 | |
Further Item Interest Expense Component Total Interest Expense | | | 16 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | 1 020 | 215 556 | -367 092 | 360 967 | |
Income From Shares In Group Undertakings | | | | | 771 530 | | |
Interest Expense On Bank Overdrafts | | | | | | 14 | |
Merchandise | | | 25 000 | 25 000 | 25 000 | 25 000 | |
Net Assets Liabilities Subsidiaries | | | | -789 994 | -15 002 | -14 793 | |
Nominal Value Shares Issued Specific Share Issue | | | | | | 1 | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 355 066 | 742 169 | | |
Other Deferred Tax Expense Credit | | | 2 451 | 4 576 | -8 755 | 9 861 | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | |
Prepayments | | | 78 665 | 79 110 | 92 048 | 105 353 | |
Profit Loss Subsidiaries | | | | 125 716 | -3 462 | -209 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 146 591 | | |
Total Operating Lease Payments | | | 40 318 | 50 345 | 63 269 | 51 555 | |