Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 020 942 | 3 339 899 | 5 076 264 | 5 345 431 | 6 390 832 |
Current Assets | | 3 339 899 | 5 311 237 | 5 611 555 | 6 390 832 |
Debtors | | | 234 973 | 266 124 | 8 563 358 |
Net Assets Liabilities | | | | 5 623 359 | 6 398 911 |
Other Debtors | | | | 81 300 | 21 562 |
Total Inventories | | | | 25 000 | 25 000 |
Property Plant Equipment | 220 897 | 228 660 | 177 932 | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 10 700 | 12 500 |
Accrued Liabilities Deferred Income | | | | 3 200 | 6 925 |
Accumulated Depreciation Impairment Property Plant Equipment | 102 985 | 148 177 | 197 983 | 124 382 | 107 625 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 127 095 |
Administration Support Average Number Employees | | | | 3 | 3 |
Administrative Expenses | | | | 2 000 644 | 2 408 331 |
Amortisation Government Grants | | | | | -1 802 |
Amounts Owed By Group Undertakings | | | 234 973 | 266 124 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 96 | 96 | 86 | 85 | 89 |
Cash Cash Equivalents Cash Flow Value | | | | 5 999 713 | 8 341 191 |
Comprehensive Income Expense | 72 220 | 73 857 | 2 402 302 | 599 999 | 913 572 |
Corporation Tax Payable | 3 907 | 3 468 | 441 | | 140 754 |
Corporation Tax Recoverable | | | | 571 427 | |
Cost Sales | | | | 9 271 044 | 12 847 529 |
Creditors | 66 425 | 372 965 | 3 441 | 3 200 | 6 925 |
Current Tax For Period | 370 789 | 56 735 | 332 970 | 11 977 | 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 | | | | 72 550 | 53 763 |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 25 522 | 15 735 | | 356 |
Disposals Property Plant Equipment | | 27 840 | 20 418 | | 1 200 |
Dividends Paid | 114 440 | 61 440 | 61 440 | 299 440 | 138 020 |
Dividends Paid Classified As Financing Activities | | | | 299 440 | 226 020 |
Dividends Paid On Shares | | | | 299 440 | 226 020 |
Finance Lease Liabilities Present Value Total | | | | 4 216 | 11 666 |
Finance Lease Payments Owing Minimum Gross | | | | 4 216 | 11 666 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 124 756 | 126 720 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 422 463 | -256 295 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -599 227 | 2 710 879 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -267 751 | -3 219 232 |
Gain Loss On Disposals Property Plant Equipment | | | | -11 686 | -844 |
Government Grant Income | | 2 187 | 367 092 | | 1 802 |
Government Grants Payable | | | | 7 207 | 5 405 |
Gross Profit Loss | | | | 3 359 299 | 5 451 878 |
Income Expense Recognised Directly In Equity | | | | -299 440 | -138 020 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 492 083 | -339 463 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 89 868 | 2 341 478 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -416 109 | -4 082 |
Increase Decrease In Existing Provisions | | | | | 27 442 |
Increase Decrease In Net Debt From Cash Flows | | | | | -2 329 618 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 70 714 | 65 541 | | 22 057 |
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 Income On Cash Cash Equivalents | | | | 1 014 | 5 511 |
Interest Paid Classified As Operating Activities | | | | 14 | -2 451 |
Interest Payable Similar Charges Finance Costs | 11 994 | 5 227 | 1 657 | 14 | -2 451 |
Interest Received Classified As Operating Activities | | | | 1 470 | 5 511 |
Investments | | | | 15 004 | 15 004 |
Investments Fixed Assets | 15 004 | 15 004 | 15 004 | 15 004 | 15 004 |
Investments In Group Undertakings | 15 004 | 15 004 | 15 004 | 15 004 | 15 004 |
Net Cash Flows From Used In Financing Activities | | | | -305 778 | -212 358 |
Net Cash Flows From Used In Investing Activities | | | | -112 102 | -127 095 |
Net Cash Flows From Used In Operating Activities | | | | 507 748 | 2 680 931 |
Net Cash Generated From Operations | | | | 998 375 | 2 333 506 |
Net Current Assets Liabilities | 2 954 517 | 2 966 934 | 5 307 796 | 5 608 355 | 6 383 907 |
Net Debt Funds | | | | -5 989 159 | -8 318 777 |
Number Shares Issued Fully Paid | | 15 004 | 15 004 | 15 004 | 15 004 |
Operating Profit Loss | | | | 1 358 655 | 3 045 349 |
Other Creditors | | | | 47 307 | 97 392 |
Other Finance Costs | | | | | 1 615 |
Other Finance Income | | | | 456 | |
Other Interest Receivable Similar Income Finance Income | 17 849 | 23 397 | 7 033 | 1 470 | 5 511 |
Other Operating Income Format1 | | | | | 1 802 |
Other Taxation Social Security Payable | | | | 536 100 | 885 334 |
Par Value Share | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 6 338 | -11 860 |
Payments Received On Account | | | | 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 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 1 802 |
Production Average Number Employees | | | | 72 | 75 |
Profit Loss | 1 557 511 | 73 857 | 2 402 302 | 1 754 382 | 913 572 |
Profit Loss Attributable To Non-controlling Interests | | | | -72 960 | -266 489 |
Profit Loss Attributable To Owners Parent | | | | 1 681 422 | 2 386 662 |
Profit Loss On Ordinary Activities Before Tax | 1 930 751 | 383 909 | 1 683 301 | 1 360 111 | 3 053 311 |
Property Plant Equipment Gross Cost | 323 882 | 376 837 | 375 915 | 185 461 | 576 574 |
Provisions | | | | 37 084 | 64 526 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 37 084 | 64 526 |
Purchase Property Plant Equipment | | | | 112 102 | 127 095 |
Raw Materials | | | | 25 000 | 25 000 |
Revenue From Rendering Services | | | | 12 630 343 | 18 299 407 |
Social Security Costs | 715 520 | 543 559 | 523 736 | 618 698 | 812 974 |
Staff Costs Employee Benefits Expense | 6 637 208 | 5 456 175 | 5 152 121 | 5 990 706 | 7 288 584 |
Tax Expense Credit Applicable Tax Rate | 366 843 | 72 943 | 319 827 | 258 421 | 580 129 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 322 | 12 603 | 3 732 | 1 005 | 3 656 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 549 | -287 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 373 240 | 57 944 | 325 252 | -394 271 | 400 160 |
Total Assets Less Current Liabilities | 2 969 521 | 2 981 938 | 5 322 800 | 5 623 359 | 6 398 911 |
Total Current Tax Expense Credit | 370 789 | 55 699 | 334 007 | -404 132 | 372 718 |
Trade Creditors Trade Payables | | | | 840 987 | 1 559 599 |
Trade Debtors Trade Receivables | | | | 4 627 608 | 7 877 160 |
Turnover Revenue | | | | 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 | 151 838 | 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 | 1 | 1 |
Accrued Liabilities | 3 000 | 6 584 | 3 000 | 3 200 | |
Amounts Owed To Group Undertakings | 39 038 | 362 913 | | | |
Dividends Paid On Shares Final | 114 440 | 61 440 | 61 440 | | |
Fixed Assets | 15 004 | 15 004 | 15 004 | 15 004 | |
Further Item Interest Expense Component Total Interest Expense | 9 384 | 4 176 | 1 595 | | |
Further Item Interest Income Component Total Interest Income | 47 | 812 | | | |
Further Item Operating Income Component Total Other Operating Income | | 144 452 | | | |
Interest Income On Bank Deposits | 17 802 | 22 585 | 7 033 | | |
Net Assets Liabilities Subsidiaries | -664 278 | -789 994 | -15 002 | -14 793 | |
Other Deferred Tax Expense Credit | 2 451 | 2 245 | -8 755 | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Profit Loss Subsidiaries | -25 520 | 125 716 | -3 462 | -209 | |
Tax Decrease From Utilisation Tax Losses | | 24 237 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -656 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 80 795 | 19 496 | | |