Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 204 502 | 125 791 | 754 080 | 255 745 | 5 088 033 | 2 668 295 | 3 929 505 | 599 292 |
Current Assets | | 8 497 399 | 12 757 135 | 16 768 312 | 25 091 170 | 26 074 413 | 25 372 912 | 28 186 571 |
Debtors | | 8 371 608 | 12 003 055 | 16 512 567 | 20 003 137 | 23 406 118 | 21 443 407 | 27 587 279 |
Net Assets Liabilities | | 3 320 088 | 3 350 116 | 6 037 488 | 9 868 297 | 6 861 124 | 9 339 968 | 544 177 |
Other Debtors | | 1 110 854 | 136 264 | 1 336 808 | 2 810 419 | 464 114 | 6 699 129 | 496 709 |
Property Plant Equipment | 106 748 | 68 653 | 313 714 | 213 143 | 173 421 | 666 850 | 1 709 680 | 1 376 156 |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 16 000 | 16 000 | | | | | |
Accrued Liabilities Deferred Income | 415 085 | 503 526 | 1 019 303 | 1 276 662 | 1 736 807 | 1 095 639 | 3 607 864 | 6 755 741 |
Accumulated Amortisation Impairment Intangible Assets | 1 999 984 | 1 999 984 | 1 999 984 | | | 1 999 984 | 1 999 984 | |
Accumulated Depreciation Impairment Property Plant Equipment | 144 107 | 153 857 | 298 671 | 422 623 | 554 896 | 666 633 | 1 150 660 | 1 720 756 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 25 705 | 389 875 | 23 381 | 121 801 | 605 166 | 1 526 857 | 236 572 |
Administrative Expenses | 6 143 866 | 7 767 672 | 11 426 970 | | | | 21 203 777 | 24 037 018 |
Amounts Owed By Subsidiaries | | | 38 542 | | | | | |
Amounts Owed To Group Undertakings | | | | | | | | 63 361 |
Average Number Employees During Period | 69 | 88 | 125 | | 169 | 216 | 200 | 182 |
Bank Borrowings | | | | | | 3 427 083 | 3 335 764 | 1 956 597 |
Bank Borrowings Overdrafts | | | 2 001 279 | 1 707 403 | 4 521 756 | 2 552 083 | 1 379 167 | 1 020 833 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 25 025 | 19 175 | 13 325 | 7 475 | | | | |
Cash Cash Equivalents | | | | | | 2 886 368 | 4 404 737 | 838 414 |
Comprehensive Income Expense | | | | | | | 2 497 431 | 4 067 813 |
Corporation Tax Payable | 258 794 | 299 657 | 283 727 | 1 141 888 | 833 535 | 114 714 | 405 311 | 881 869 |
Corporation Tax Recoverable | | | | 387 535 | 636 001 | 383 433 | 387 333 | 387 333 |
Cost Sales | 25 229 536 | 31 917 739 | 49 259 591 | | | | 90 812 035 | 108 633 243 |
Creditors | | 18 044 | 13 706 | 9 368 | 15 396 475 | 2 552 083 | 15 786 208 | 28 082 967 |
Current Tax For Period | 258 794 | 299 658 | 283 728 | | | | 569 405 | 1 139 106 |
Depreciation Expense Property Plant Equipment | | 57 950 | 138 964 | | | | | |
Dividends Paid | | 68 000 | 1 000 000 | | | | | |
Dividends Paid Classified As Financing Activities | | -68 000 | -1 000 000 | -260 000 | -60 000 | -6 451 613 | | -13 000 000 |
Equity Settled Share-based Payments Increase Decrease In Equity | | 72 509 | 151 239 | 162 487 | 169 838 | 200 684 | 126 182 | 237 765 |
Finance Lease Liabilities Present Value Total | 22 382 | 18 044 | 13 706 | 9 368 | | | | |
Finance Lease Payments Owing Minimum Gross | 26 720 | 22 382 | 18 044 | 4 338 | | | | |
Fixed Assets | 106 749 | 68 654 | 313 796 | 213 225 | 173 602 | 667 031 | 1 709 861 | 1 376 337 |
Further Item Tax Increase Decrease Component Adjusting Items | -83 | -63 | -1 294 | | | | | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | | | | | 20 381 | 4 049 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -6 059 | 4 796 | | | | | |
Gain Loss On Disposals Property Plant Equipment | 5 191 | | | | | | | |
Government Grant Income | | | | | | | 554 829 | |
Gross Profit Loss | | 9 095 628 | 12 685 997 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -258 795 | -299 658 | | | | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | 20 381 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 63 800 | 144 814 | 123 952 | 155 023 | 111 737 | 484 027 | 570 096 |
Intangible Assets Gross Cost | 1 999 984 | 1 999 984 | 1 999 984 | | | 1 999 984 | 1 999 984 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 42 | 539 |
Interest Expense On Debt Securities In Issue Other Similar Loans | 101 912 | 88 532 | 96 924 | | | | 89 838 | 68 829 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 583 | 1 683 | 1 683 | | | | | |
Interest Paid Classified As Operating Activities | | | | | | | | -146 233 |
Interest Payable Similar Charges Finance Costs | 103 495 | 90 215 | 98 607 | | | | 196 427 | 146 233 |
Interest Received Classified As Investing Activities | | -1 912 | -1 891 | | | | -3 752 | -901 |
Investments Fixed Assets | 1 | 1 | 82 | 82 | 181 | 181 | 181 | 181 |
Investments In Subsidiaries | | | 82 | 82 | 181 | 181 | 181 | 181 |
Issue Equity Instruments | | | 206 | | | | | |
Net Assets Liabilities Subsidiaries | | | | | | 21 474 | | |
Net Cash Flows From Used In Investing Activities | | 23 793 | 388 065 | | | | | |
Net Cash Flows From Used In Operating Activities | -1 155 975 | -17 420 | -19 207 | | | | | |
Net Current Assets Liabilities | | 3 269 478 | 3 050 026 | 5 833 631 | 9 694 695 | 8 746 176 | 9 586 704 | |
Net Finance Income Costs | | 1 912 | 1 891 | | | | 3 752 | 901 |
Net Interest Paid Received Classified As Operating Activities | -103 495 | -90 215 | -98 607 | | | | | |
Operating Profit Loss | | 1 327 956 | 1 259 027 | | | | | |
Other Creditors | | 2 265 | 44 810 | 4 290 | 52 886 | 2 477 849 | 2 717 465 | 7 695 148 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 54 050 | | | 22 750 | | | |
Other Disposals Property Plant Equipment | | 54 050 | | | 29 250 | | | |
Other Interest Receivable Similar Income Finance Income | | 1 912 | 1 891 | | | | 3 752 | 901 |
Other Remaining Borrowings | | | 2 001 279 | 1 707 403 | 4 521 756 | 1 302 738 | | |
Other Taxation Social Security Payable | | 780 880 | 925 965 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 15 032 | -4 338 | -4 338 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 10 016 | 29 391 | 118 977 | 237 631 | | 177 854 | 162 486 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | 288 907 | 423 260 | 752 665 | 963 561 | 706 889 | 2 982 526 | 9 961 987 |
Proceeds From Issuing Shares | | | -206 | | | | | |
Proceeds From Sales Property Plant Equipment | -14 020 | | | | | | | |
Profit Loss | 778 150 | 939 995 | 878 583 | 2 784 885 | 3 720 971 | 3 243 756 | 2 352 662 | 3 966 444 |
Profit Loss On Ordinary Activities Before Tax | 1 036 944 | 1 239 653 | 1 162 311 | | | | | |
Profit Loss Subsidiaries | | | | | | 21 474 | | |
Property Plant Equipment Gross Cost | 250 855 | 222 510 | 612 385 | 635 766 | 728 317 | 1 333 483 | 2 860 340 | 3 096 912 |
Purchase Property Plant Equipment | -74 804 | -25 705 | -389 875 | | | | | |
Share-based Payment Expense Cash Settled | | 72 509 | 151 239 | | | | 126 182 | |
Social Security Costs | 442 958 | 593 152 | 822 074 | 1 084 131 | 1 294 786 | 1 592 512 | 1 517 576 | 1 857 168 |
Staff Costs Employee Benefits Expense | 4 364 454 | 6 098 891 | 9 085 309 | 11 455 293 | 13 979 498 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 116 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 3 796 | 6 689 | -16 698 | | | | -85 802 | 49 168 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 33 254 | 42 002 | 69 258 | | | | 65 090 | 99 172 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | 62 958 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | 2 221 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 258 794 | 299 658 | 283 728 | | | | 633 192 | 1 139 106 |
Total Assets Less Current Liabilities | | 3 338 132 | 3 363 822 | 6 046 856 | 9 868 297 | 9 413 207 | 11 296 565 | |
Total Borrowings | | | | | | | 1 379 167 | 1 020 833 |
Total Current Tax Expense Credit | | | | | | | 633 192 | 1 139 106 |
Trade Creditors Trade Payables | 2 398 860 | 3 637 255 | 5 427 687 | 5 954 932 | 7 549 214 | 10 252 776 | 6 380 179 | 9 893 780 |
Trade Debtors Trade Receivables | 6 245 252 | 6 971 847 | 11 404 989 | 13 914 118 | 15 503 358 | 21 671 813 | 11 118 217 | 16 664 224 |
Turnover Revenue | 32 513 841 | 41 013 367 | 61 945 588 | | | | 114 763 900 | 138 018 463 |
Wages Salaries | 3 921 496 | 5 219 928 | 8 233 844 | 10 252 185 | 12 447 081 | | | |