Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 | 2024-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 358 365 | 568 695 | 382 295 | 727 614 | 2 510 624 | 2 883 550 | 2 117 040 | 3 502 666 |
Current Assets | 743 236 | 1 244 918 | 1 742 156 | 2 556 781 | 5 096 021 | 6 892 730 | 5 933 929 | 7 065 189 |
Debtors | 384 871 | 676 223 | 1 359 861 | 1 829 167 | 2 585 397 | 4 009 180 | 3 816 889 | 3 562 523 |
Net Assets Liabilities | | 284 262 | 402 300 | 941 151 | 1 746 501 | 3 468 949 | 2 854 335 | 3 292 906 |
Other Debtors | 1 874 | 160 537 | 689 459 | 681 090 | 227 983 | 113 532 | 113 416 | 103 831 |
Property Plant Equipment | 35 254 | 183 222 | 230 874 | 208 422 | 223 778 | 224 744 | 319 790 | 351 068 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 12 000 | 12 000 | 12 000 |
Accrued Liabilities Deferred Income | | | | | 527 319 | 735 276 | 939 774 | 1 085 568 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 20 378 | 58 845 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 288 | 21 992 | 88 848 | 155 016 | 232 064 | 333 144 | 442 536 | 647 707 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 101 129 | 142 580 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 102 236 | 204 438 | 238 317 |
Administrative Expenses | | | | | 1 216 344 | 3 521 742 | 4 227 681 | 4 250 984 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 20 378 | 38 467 |
Amounts Owed By Group Undertakings | | | | | 541 408 | 1 113 421 | 751 395 | 382 699 |
Amounts Owed By Related Parties | | | | | 541 408 | | | |
Amounts Owed To Group Undertakings | | | | | | | 1 050 | |
Average Number Employees During Period | | 20 | 29 | 45 | 69 | 152 | 168 | 148 |
Bank Borrowings | | | | | 1 000 000 | 883 333 | 683 333 | 483 333 |
Bank Borrowings Overdrafts | | | | | 883 333 | 683 333 | 483 333 | 283 333 |
Cash Cash Equivalents Cash Flow Value | | | | 727 614 | 2 510 624 | 2 883 550 | 2 117 040 | 3 502 666 |
Cash Receipts From Sales Interests In Associates | | | | | -73 370 | | | |
Corporation Tax Payable | | | | | 345 010 | 277 789 | 202 761 | 203 685 |
Cost Sales | | | | | 2 378 698 | 6 592 483 | 7 852 100 | 7 531 309 |
Creditors | 791 013 | 1 109 066 | 1 535 702 | 1 793 318 | 883 333 | 689 022 | 483 333 | 283 333 |
Current Tax For Period | | | | | 345 010 | 517 789 | 506 972 | 342 388 |
Deferred Income | | | | | 19 955 | 12 280 | 5 689 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 4 975 | 1 995 | 23 725 | -11 181 |
Depreciation Expense Property Plant Equipment | | | | | 77 048 | 101 080 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 77 048 | 101 080 | 109 392 | 206 625 |
Dividend Income From Group Undertakings | | | | | | 459 078 | | |
Dividends Paid | | | | | 674 867 | 874 449 | 543 088 | 200 000 |
Dividends Paid Classified As Financing Activities | | | | | -674 867 | -874 449 | -543 088 | -200 000 |
Dividends Paid On Shares Interim | | | | | 674 867 | 874 449 | 543 088 | 200 000 |
Fixed Assets | | 183 222 | 231 790 | 209 338 | 224 694 | 225 794 | 400 541 | 535 932 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -1 000 000 | 116 667 | 200 000 | 200 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 2 141 | 2 359 | |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | 1 607 976 | 564 540 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | -7 176 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 363 825 | 552 773 | | 479 176 | 564 841 | 568 027 | 322 358 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -9 845 | 53 603 | -139 870 | 11 386 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -576 571 | -262 071 | -88 454 | -1 045 076 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 829 600 | 979 131 | -192 291 | -263 066 |
Government Grant Income | | | | | 40 289 | 7 675 | | |
Gross Profit Loss | | | | | 2 994 497 | 6 201 451 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -184 651 | -582 152 | -582 000 | -342 450 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | -1 783 010 | -372 926 | 766 510 | -1 385 626 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | 986 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 20 378 | 38 467 |
Increase From Depreciation Charge For Year Property Plant Equipment | 5 288 | | 68 575 | 66 168 | 77 048 | 101 080 | 109 392 | 206 625 |
Intangible Assets | | | | | | | 80 751 | 184 864 |
Intangible Assets Gross Cost | | | | | | | 101 129 | 243 709 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 22 167 | 32 399 | | |
Interest Income On Bank Deposits | | | | | 140 | 1 551 | 52 340 | 58 668 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 140 | 1 551 | 52 340 | 58 668 |
Interest Paid Classified As Operating Activities | | | | | -22 167 | -34 540 | -68 799 | -53 016 |
Interest Payable Similar Charges Finance Costs | | | | | 22 167 | 34 540 | 68 799 | 53 016 |
Interest Received Classified As Investing Activities | | | | | -140 | -1 551 | -52 340 | -64 950 |
Investments Fixed Assets | | | 916 | 916 | 916 | 1 050 | | |
Investments In Group Undertakings Participating Interests | | | 916 | 916 | 916 | | | |
Investments In Subsidiaries | | | | | 916 | 1 050 | | |
Loans From Group Undertakings | | | | | | | 1 050 | |
Net Cash Generated From Operations | | | | | -1 683 589 | -2 066 937 | -880 604 | -2 505 139 |
Net Current Assets Liabilities | -47 777 | 135 852 | 206 454 | 763 463 | 2 441 765 | 3 973 655 | 3 002 330 | 3 094 329 |
Net Finance Income Costs | | | | | 140 | 460 629 | 52 340 | 64 950 |
Number Shares Issued Fully Paid | 1 | | 11 250 | 11 250 | 11 250 | 14 372 | 14 372 | 14 372 |
Operating Profit Loss | | | | | 1 852 229 | 2 690 592 | | |
Other Creditors | 516 739 | 546 297 | 865 633 | 823 834 | 1 033 048 | 473 905 | 419 845 | 358 214 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 1 719 | | | | | 1 454 |
Other Disposals Property Plant Equipment | | | 43 692 | | | 190 | | 1 868 |
Other Interest Income | | | | | | | | 6 282 |
Other Interest Receivable Similar Income Finance Income | | | | | 140 | 460 629 | 52 340 | 64 950 |
Other Operating Income Format1 | | | | | 74 076 | 10 883 | 6 591 | 5 689 |
Other Remaining Borrowings | | | | | | | 1 050 | |
Other Taxation Social Security Payable | 189 213 | 190 576 | 389 139 | 758 113 | 834 680 | 799 249 | 625 470 | 833 036 |
Par Value Share | 1 | | 0 | 0 | 0 | 0 | 0 | 0 |
Percentage Class Share Held In Subsidiary | | | 83 | 83 | 83 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | 161 514 | 236 161 | 282 275 | 384 476 |
Proceeds From Sales Property Plant Equipment | | | | | | | | -600 |
Profit Loss | | | | | 1 480 217 | 2 596 897 | -71 526 | 638 571 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 830 202 | 3 116 681 | 459 171 | 970 764 |
Property Plant Equipment Gross Cost | 40 542 | 205 214 | 319 722 | 363 438 | 455 842 | 557 888 | 762 326 | 998 775 |
Provisions For Liabilities Balance Sheet Subtotal | | 34 812 | 35 944 | 31 650 | 36 625 | 41 478 | 65 203 | 54 022 |
Purchase Intangible Assets | | | | | | | -101 129 | -142 580 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | -8 700 |
Purchase Property Plant Equipment | | | | | -92 404 | -87 754 | -204 438 | -238 317 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 3 443 | | | 1 422 |
Tax Expense Credit Applicable Tax Rate | | | | | 347 738 | 592 169 | 114 793 | 242 691 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -1 386 | -3 004 | 13 661 | -39 271 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -31 889 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 101 | -71 376 | 410 407 | 147 876 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 4 975 | 1 995 | 23 725 | -11 181 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 349 985 | 519 784 | 530 697 | 332 193 |
Total Additions Including From Business Combinations Property Plant Equipment | 40 542 | | 158 200 | 43 716 | 92 404 | | | |
Total Assets Less Current Liabilities | -12 523 | 319 074 | 438 244 | 972 801 | 2 666 459 | 4 199 449 | 3 402 871 | 3 630 261 |
Total Borrowings | | | | | 883 333 | 683 333 | 684 383 | 483 333 |
Total Current Tax Expense Credit | | | | | | | 506 972 | 343 374 |
Total Operating Lease Payments | | | | | 166 269 | 415 181 | | |
Trade Creditors Trade Payables | 85 061 | 372 193 | 280 930 | 211 371 | 324 851 | 426 265 | 537 010 | 1 290 357 |
Trade Debtors Trade Receivables | 382 997 | 515 686 | 670 402 | 1 148 077 | 1 816 006 | 2 546 066 | 2 669 803 | 2 563 764 |
Turnover Revenue | | | | | 5 373 195 | 12 793 934 | | |
Wages Salaries | | | | | 2 729 152 | 7 888 249 | 9 163 046 | 8 592 704 |