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 | 5 739 764 | 4 278 766 | 3 717 880 | 3 764 401 | 5 051 961 |
Current Assets | 7 227 200 | 5 527 182 | 5 012 950 | 5 372 873 | 5 830 518 |
Debtors | 1 487 436 | 1 248 416 | 1 295 070 | 1 608 472 | 778 557 |
Other Debtors | 90 050 | 40 441 | 1 201 639 | 1 398 046 | 515 950 |
Property Plant Equipment | 62 305 | 35 661 | 25 620 | 19 836 | 15 611 |
|
Other Financial Data |
Audit Fees Expenses | 11 933 | 11 420 | 11 500 | | |
Accrued Liabilities Deferred Income | 1 150 853 | 785 708 | 862 754 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 70 564 | 75 824 | 58 283 | 64 341 | 68 996 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 917 | | |
Administrative Expenses | 527 941 | 797 999 | 440 081 | | |
Amounts Owed To Group Undertakings | 4 513 | 4 513 | 4 513 | 4 513 | 4 513 |
Amounts Owed To Parent Entities | | 4 513 | 4 513 | | |
Average Number Employees During Period | 8 | 8 | 8 | 7 | 8 |
Bank Borrowings Overdrafts | | 43 317 | 5 098 | | |
Cash Cash Equivalents Cash Flow Value | 5 739 764 | 4 278 766 | 3 717 880 | | |
Corporation Tax Payable | 75 182 | | | 47 840 | 87 712 |
Corporation Tax Recoverable | | 35 948 | 93 431 | 94 066 | |
Cost Sales | 13 329 771 | 11 903 489 | 1 619 961 | | |
Creditors | 2 701 313 | 1 150 696 | 878 263 | 1 228 373 | 1 407 888 |
Current Tax For Period | 75 182 | -35 948 | -57 483 | | |
Depreciation Expense Property Plant Equipment | 19 889 | 10 795 | 8 029 | | |
Depreciation Impairment Expense Property Plant Equipment | | 10 795 | 8 029 | | |
Fixed Assets | 62 375 | 35 731 | 25 690 | 219 906 | 215 681 |
Further Item Tax Increase Decrease Component Adjusting Items | | 7 222 | 60 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -19 315 | -8 537 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 959 982 | -1 389 046 | 272 433 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -558 642 | 268 118 | -10 829 | | |
Gain Loss On Disposals Property Plant Equipment | | -435 | -2 929 | | |
Government Grant Income | | | 55 730 | | |
Gross Profit Loss | 875 676 | 358 601 | -58 034 | | |
Income Taxes Paid Refund Classified As Operating Activities | -92 511 | -75 182 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 795 | 8 029 | 6 058 | 4 655 |
Interest Income On Bank Deposits | 27 153 | 34 255 | 19 297 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 34 255 | 19 297 | | |
Interest Received Classified As Investing Activities | | -34 255 | -19 297 | | |
Investment Property Fair Value Model | | -4 582 910 | | | |
Investments | | | 70 | 200 070 | 200 070 |
Investments Fixed Assets | 70 | 70 | 70 | 200 070 | 200 070 |
Investments In Associates | | 70 | 70 | | |
Investments In Group Undertakings Participating Interests | | | 70 | 70 | 70 |
Net Cash Flows From Used In Operating Activities | -691 453 | 1 424 278 | 579 266 | | |
Net Cash Generated From Operations | -783 964 | 1 349 096 | 579 266 | | |
Net Current Assets Liabilities | 4 525 887 | 4 376 486 | 4 134 687 | 4 144 500 | 4 422 630 |
Net Finance Income Costs | | 34 255 | 19 297 | | |
Operating Profit Loss | 362 735 | -239 398 | -328 620 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 25 570 | | |
Other Disposals Property Plant Equipment | | | 28 499 | | |
Other Interest Receivable Similar Income Finance Income | 27 153 | 34 255 | 19 297 | | |
Other Investments Other Than Loans | | | | 200 000 | 200 000 |
Other Operating Income Format1 | 15 000 | 200 000 | 169 495 | | |
Other Taxation Social Security Payable | 10 712 | 10 402 | 5 898 | 82 560 | 323 452 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -29 706 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 22 604 | 35 160 | 22 334 | | |
Percentage Class Share Held In Associate | | 20 | 20 | | |
Prepayments Accrued Income | 28 278 | 32 243 | 1 149 989 | | |
Proceeds From Sales Property Plant Equipment | -2 250 | -16 170 | | | |
Profit Loss | 315 810 | -176 045 | -251 840 | | |
Profit Loss On Ordinary Activities Before Tax | 389 888 | -205 143 | -309 323 | | |
Property Plant Equipment Gross Cost | 132 869 | 111 485 | 83 903 | 84 177 | 84 607 |
Purchase Property Plant Equipment | -24 504 | -756 | -917 | | |
Social Security Costs | 34 387 | 32 154 | 27 971 | | |
Staff Costs Employee Benefits Expense | 362 690 | 346 014 | 309 711 | | |
Tax Expense Credit Applicable Tax Rate | 74 079 | -38 977 | -58 771 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 2 657 | 1 228 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 74 078 | -29 098 | -57 483 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 756 | | 274 | 430 |
Total Assets Less Current Liabilities | 4 588 262 | 4 412 217 | 4 160 377 | 4 364 406 | 4 638 311 |
Total Operating Lease Payments | 31 000 | 31 000 | 23 250 | | |
Trade Creditors Trade Payables | 667 736 | 58 248 | | 144 635 | 115 152 |
Trade Debtors Trade Receivables | 1 362 258 | 1 139 784 | | 116 360 | 262 607 |
Turnover Revenue | 14 205 447 | 12 262 090 | 1 561 927 | | |
Wages Salaries | 305 699 | 278 700 | 259 406 | | |
Director Remuneration | 74 000 | 74 000 | 65 983 | | |
Additional Provisions Increase From New Provisions Recognised | | 6 850 | | | |
Applicable Tax Rate | 19 | 19 | | | |
Comprehensive Income Expense | 315 810 | -176 045 | | | |
Deferred Tax Asset Debtors | 6 850 | | | | |
Depreciation Amortisation Expense | 19 889 | 10 795 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 5 535 | | | |
Disposals Property Plant Equipment | | 22 140 | | | |
Finance Lease Liabilities Present Value Total | 29 706 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 100 000 | | | | |
Further Item Operating Income Component Total Other Operating Income | 15 000 | 200 000 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 9 860 | 31 000 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -435 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 596 352 | -1 460 998 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 | | | | |
Net Cash Flows From Used In Financing Activities | 100 000 | 86 389 | | | |
Net Cash Flows From Used In Investing Activities | -4 899 | -49 669 | | | |
Net Interest Received Paid Classified As Investing Activities | -27 153 | -34 255 | | | |
Number Shares Issued Fully Paid | | 2 000 | | | |
Other Deferred Tax Expense Credit | -1 104 | 6 850 | | | |
Par Value Share | | 1 | | | |
Provisions | -6 850 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 372 | | | |