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 | -402 342 | -534 985 | -244 467 | -48 650 | 200 838 | | | | |
|
Balance Sheet |
Cash Bank In Hand | 27 741 | 33 862 | 74 728 | 107 696 | 187 769 | | | | |
Cash Bank On Hand | | | | | 187 769 | 98 312 | 2 946 | 3 824 | 703 |
Current Assets | 1 856 921 | 362 622 | 529 205 | 865 198 | 1 036 034 | 576 682 | 310 179 | 249 178 | 217 428 |
Debtors | 1 829 180 | 328 760 | 413 035 | 715 133 | 732 778 | 404 800 | 233 663 | 171 784 | 143 155 |
Intangible Fixed Assets | 125 246 | 338 801 | 434 155 | 372 935 | 256 517 | | | | |
Net Assets Liabilities | | | | | 200 838 | -12 709 | | | |
Net Assets Liabilities Including Pension Asset Liability | -402 342 | -534 985 | -244 467 | -48 650 | 200 838 | | | | |
Other Debtors | | | | | 161 161 | 299 718 | 153 060 | 113 300 | 87 492 |
Property Plant Equipment | | | | | 28 631 | 15 864 | 12 909 | 1 733 | 1 687 |
Tangible Fixed Assets | 45 296 | 36 515 | 29 212 | 38 744 | 28 631 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 030 | 300 030 | 300 029 | 300 029 | 350 029 | | | | |
Profit Loss Account Reserve | -702 372 | -835 015 | -330 297 | -134 480 | 43 608 | | | | |
Shareholder Funds | -402 342 | -534 985 | -244 467 | -48 650 | 200 838 | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 40 594 | 60 891 | 81 188 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 40 669 | 55 830 | 59 788 | 26 259 | 26 305 |
Administrative Expenses | 452 932 | | 1 142 552 | 1 086 463 | 1 222 331 | 1 164 004 | 622 574 | 42 709 | |
Amortisation Expense Intangible Assets | | | | | 20 297 | 20 297 | 20 297 | | |
Amortisation Intangible Assets Expense | | | | 20 297 | 20 297 | | | | |
Amounts Owed By Group Undertakings | | | | | 533 187 | 26 087 | 49 896 | 27 125 | 27 431 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 1 718 684 | 189 629 | 263 103 | 480 654 | 533 187 | | | | |
Amounts Owed To Group Undertakings | | | | | 831 110 | 57 644 | | | |
Amounts Owed To Group Undertakings Other Participating Interests After One Year | 717 616 | 854 324 | 904 916 | 986 359 | 831 110 | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 1 508 436 | 12 833 | 14 559 | 22 462 | 22 462 | | | | |
Average Number Employees During Period | | | | | | 12 | 6 | | |
Cost Sales | 1 965 900 | | 1 229 730 | 1 329 634 | 1 436 702 | 147 673 | | | |
Creditors | | | | | 831 110 | 645 850 | 574 576 | 547 581 | 531 654 |
Creditors Due After One Year | 717 616 | 854 324 | 904 916 | 986 359 | 831 110 | | | | |
Creditors Due Within One Year | 1 712 189 | 418 599 | 332 123 | 339 168 | 289 234 | | | | |
Current Asset Investments | | | 41 442 | 42 369 | 115 237 | 73 570 | 73 570 | 73 570 | 73 570 |
Debtors Due Within One Year | 1 829 180 | 328 760 | 413 035 | 715 133 | 732 778 | | | | |
Depreciation Expense Property Plant Equipment | | | | | 12 031 | 15 161 | 2 992 | 186 | |
Depreciation Tangible Fixed Assets Expense | 146 | 9 130 | 7 303 | 14 265 | 12 031 | | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 81 188 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 33 813 | |
Disposals Intangible Assets | | | | | | 195 625 | | 101 486 | |
Disposals Property Plant Equipment | | | | | | | | 45 000 | |
Fixed Assets | 170 542 | 375 316 | 463 367 | 411 679 | 285 148 | 56 459 | 33 207 | 1 733 | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 966 | 98 | 46 |
Foreign Exchange Gain Loss Recognised In Profit Loss | 19 794 | | -21 511 | 31 001 | | | | | |
Gross Profit Loss | 586 413 | | 1 713 755 | 1 238 819 | 1 522 338 | 360 382 | 309 020 | | |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | 2 394 | 1 003 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 20 297 | 20 297 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 15 161 | 2 992 | 186 | |
Intangible Assets | | | | | 256 517 | 40 595 | 20 298 | | |
Intangible Assets Gross Cost | | | | | 297 111 | 101 486 | 101 486 | | |
Intangible Fixed Assets Additions | | 213 555 | 95 354 | | 37 872 | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | 20 297 | 40 594 | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | 20 297 | 20 297 | | | | |
Intangible Fixed Assets Cost Or Valuation | 125 246 | 338 801 | 434 155 | 393 232 | 297 111 | | | | |
Intangible Fixed Assets Disposals | | | | | 133 993 | | | | |
Intangible Fixed Assets Increase Decrease From Transfers Between Items | | | | -40 923 | | | | | |
Interest Payable Similar Charges | 79 732 | | 75 659 | 81 442 | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 83 259 | 75 540 | | | |
Net Current Assets Liabilities | 144 732 | -55 977 | 197 082 | 526 030 | 746 800 | -69 168 | -264 397 | -298 403 | -314 226 |
Number Shares Allotted | | 30 | 300 029 | 300 029 | 300 029 | | | | |
Operating Profit Loss | 133 481 | | 589 813 | 288 550 | 278 803 | -569 300 | -218 481 | -42 709 | |
Other Creditors | | | | | -3 491 | 2 502 | 2 002 | 20 201 | 20 201 |
Other Creditors Due Within One Year | 52 928 | 6 224 | 162 230 | 18 298 | -3 491 | | | | |
Other Current Asset Investments Balance Sheet Subtotal | | | | | 16 667 | | | | |
Other Interest Receivable Similar Income | 1 016 | | | | | | | | |
Other Operating Income | | | 18 610 | 136 194 | | | | | |
Other Operating Income Format1 | | | | | -21 204 | 234 322 | 95 073 | | |
Other Taxation Social Security Payable | | | | | -3 949 | -3 096 | -3 108 | -1 864 | -1 664 |
Par Value Share | | 1 | 1 | 1 | 1 | | | | |
Pension Costs | | | 23 072 | 21 448 | | | | | |
Prepayments Accrued Income Current Asset | | | | | 250 | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | | | 250 | | | | |
Profit Loss | | | | | 178 088 | -294 897 | -218 481 | -65 480 | |
Profit Loss For Period | 54 765 | | 504 718 | 195 817 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 54 765 | | 514 154 | 207 108 | 195 544 | -279 906 | -218 481 | -65 480 | |
Property Plant Equipment Gross Cost | | | | | 69 300 | 71 694 | 72 697 | 27 992 | |
Share Capital Allotted Called Up Paid | 300 030 | 300 030 | 300 029 | 300 029 | 350 029 | | | | |
Share Premium Account | | | -214 199 | -214 199 | -192 799 | | | | |
Tangible Fixed Assets Additions | | 349 | | 20 865 | 1 918 | | | | |
Tangible Fixed Assets Cost Or Valuation | 46 168 | 46 517 | 46 517 | 67 382 | 69 300 | | | | |
Tangible Fixed Assets Depreciation | 872 | 10 002 | 17 305 | 28 638 | 40 669 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 9 130 | 7 303 | 14 265 | 12 031 | | | | |
Taxation Social Security Due Within One Year | -2 633 | -2 957 | -9 603 | -7 336 | -3 949 | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 9 436 | 11 291 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 17 456 | 14 991 | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | 295 | |
Total Assets Less Current Liabilities | 315 274 | 319 339 | 660 449 | 937 709 | 1 031 948 | -12 709 | -231 190 | -296 670 | -312 539 |
Total Reserves | | | -544 496 | -348 679 | -149 191 | | | | |
Trade Creditors Trade Payables | | | | | 274 212 | 588 800 | 575 682 | 529 244 | 513 117 |
Trade Creditors Within One Year | 153 458 | 402 499 | 164 937 | 305 744 | 274 212 | | | | |
Trade Debtors Trade Receivables | | | | | 38 430 | 78 995 | 30 707 | 31 359 | 28 232 |
Turnover Gross Operating Revenue | 2 552 313 | | 2 943 485 | 2 568 453 | | | | | |
Turnover Revenue | | | | | 2 959 040 | 508 055 | 309 020 | | |
Advances Credits Directors | 15 677 | | | | | | | | |
Advances Credits Made In Period Directors | 15 677 | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | 177 120 | 236 281 | 209 871 | 191 366 | | | | |