Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | |
Net Worth | 9 705 | 53 124 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 252 696 | 68 959 |
Current Assets | 13 066 | 50 412 | 68 931 | 57 624 | 869 251 | 872 935 |
Debtors | 4 788 | | | | 616 555 | 803 976 |
Net Assets Liabilities | | 53 124 | 84 135 | 74 485 | 452 879 | 429 927 |
Property Plant Equipment | | | | | 24 695 | 29 605 |
Cash Bank In Hand | 8 278 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 9 705 | 53 124 | | | | |
Tangible Fixed Assets | 676 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | |
Profit Loss Account Reserve | 9 605 | | | | | |
Shareholder Funds | 9 705 | 53 124 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 9 900 | 6 500 |
Accrued Liabilities Deferred Income | | | | | 20 233 | 120 861 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 9 588 | 19 233 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 23 469 |
Administration Support Average Number Employees | | | | | 22 | 37 |
Administrative Expenses | | | | | 2 710 119 | 2 654 496 |
Amounts Owed By Group Undertakings | | | | | | 134 274 |
Amounts Owed To Group Undertakings | | | | | 141 927 | 101 316 |
Applicable Tax Rate | | | | | 19 | 24 |
Average Number Employees During Period | | | | | | 37 |
Bank Borrowings Overdrafts | | | | | 9 849 | 10 199 |
Cash Cash Equivalents Cash Flow Value | | | | | 252 696 | 68 959 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | 35 248 | 31 405 |
Comprehensive Income Expense | | | | | 925 732 | 881 668 |
Corporation Tax Payable | | | | | 219 460 | 266 947 |
Cost Sales | | | | | 9 620 | 903 |
Creditors | | 10 768 | 10 461 | 662 | 602 411 | 700 688 |
Current Tax For Period | | | | | 219 460 | 266 947 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 8 773 | -1 472 |
Deferred Tax Liabilities | | | | | 8 873 | 7 401 |
Depreciation Expense Property Plant Equipment | | | | | 4 444 | 11 200 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 555 |
Disposals Property Plant Equipment | | | | | | 8 914 |
Dividends Paid | | | | | 895 621 | 904 620 |
Dividends Paid Classified As Financing Activities | | | | | 895 621 | 904 620 |
Dividends Paid On Shares | | | | | 895 621 | 904 620 |
Fixed Assets | 676 | 13 480 | 25 665 | 19 198 | 220 713 | 280 662 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | -15 073 | 23 634 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | -10 585 | 23 634 |
Further Item Operating Income Component Total Other Operating Income | | | | | 75 027 | 249 832 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | -29 728 | 108 731 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -14 976 | -9 577 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 38 427 | -195 524 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -885 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -2 |
Gross Profit Loss | | | | | 3 814 805 | 3 534 263 |
Income Expense Recognised Directly In Equity | | | | | -895 621 | -904 620 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 222 893 | 219 460 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -63 678 | -183 737 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -319 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | 133 256 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 200 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 15 640 | 4 684 |
Interest Income On Cash Cash Equivalents | | | | | 158 | 3 479 |
Interest Paid Classified As Operating Activities | | | | | 15 640 | 9 569 |
Interest Payable Similar Charges Finance Costs | | | | | 15 640 | 9 569 |
Interest Received Classified As Operating Activities | | | | | 158 | 3 479 |
Investments | | | | | 196 018 | 23 634 |
Investments Fixed Assets | | | | | 196 018 | 251 057 |
Net Cash Flows From Used In Financing Activities | | | | | -943 777 | -955 101 |
Net Cash Flows From Used In Investing Activities | | | | | -59 406 | -48 400 |
Net Cash Flows From Used In Operating Activities | | | | | 939 505 | 819 764 |
Net Cash Generated From Operations | | | | | 1 177 880 | 1 045 314 |
Net Current Assets Liabilities | 9 029 | 39 644 | 58 470 | 56 962 | 266 840 | 172 247 |
Net Debt Funds | | | | | -75 119 | 58 137 |
Net Deferred Tax Liability Asset | | | | | 8 873 | 7 401 |
Number Shares Issued Fully Paid | | | | | 100 | 100 |
Operating Profit Loss | | | | | 1 179 713 | 1 129 599 |
Other Creditors | | | | | 143 124 | 148 801 |
Other Finance Costs | | | | | | 4 885 |
Other Interest Receivable Similar Income Finance Income | | | | | 158 | 3 479 |
Other Investments Other Than Loans | | | | | 196 018 | 23 634 |
Other Operating Income Format1 | | | | | 75 027 | 249 832 |
Other Taxation Social Security Payable | | | | | 62 977 | 45 413 |
Par Value Share | 1 | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | 80 843 | 117 872 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 80 843 | 117 872 |
Prepayments Accrued Income | | | | | 556 948 | 560 800 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -9 626 | -9 870 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | -38 530 | -40 611 |
Proceeds From Sales Property Plant Equipment | | | | | | 6 474 |
Profit Loss | | | | | 925 732 | 881 668 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 153 646 | 1 147 143 |
Property Plant Equipment Gross Cost | | | | | 34 283 | 48 838 |
Provisions | | | | | 8 873 | 7 401 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 873 | 7 401 |
Purchase Property Plant Equipment | | | | | 24 158 | 23 469 |
Revenue From Rendering Services | | | | | 3 824 425 | 3 535 166 |
Social Security Costs | | | | | 76 998 | 105 809 |
Staff Costs Employee Benefits Expense | | | | | 1 461 571 | 1 328 803 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 5 554 |
Tax Expense Credit Applicable Tax Rate | | | | | 219 193 | 269 584 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 1 686 | -1 293 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 866 | 4 210 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 4 488 | -1 472 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 227 914 | 265 475 |
Total Assets Less Current Liabilities | 9 705 | 53 124 | 84 135 | 76 160 | 487 553 | 452 909 |
Total Current Tax Expense Credit | | | | | 219 141 | 266 947 |
Trade Creditors Trade Payables | | | | | 4 841 | 7 151 |
Trade Debtors Trade Receivables | | | | | 59 607 | 108 902 |
Turnover Revenue | | | | | 3 824 425 | 3 535 166 |
Unused Provision Reversed | | | | | | 1 472 |
Wages Salaries | | | | | 1 303 730 | 1 105 122 |
Company Contributions To Money Purchase Plans Directors | | | | | | 4 000 |
Director Remuneration | | | | | 8 000 | 8 000 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 8 000 | 12 000 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | 750 | 1 675 | | |
Creditors Due Within One Year | 4 037 | 10 768 | | | | |
Number Shares Allotted | 100 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | |
Tangible Fixed Assets Additions | 758 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 758 | | | | | |
Tangible Fixed Assets Depreciation | 82 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 82 | | | | | |