Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 1 554 524 | 1 107 819 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 476 378 | 582 704 | 177 236 | 179 073 | 677 105 | 475 674 | 555 899 | 880 158 |
Current Assets | 2 231 203 | 1 460 924 | 2 314 738 | 2 632 582 | 2 931 883 | 2 759 377 | 3 255 106 | 3 470 379 | 5 879 052 | 7 596 739 |
Debtors | 1 710 451 | 960 510 | 1 838 360 | 2 049 878 | 2 754 647 | 2 580 304 | 2 578 001 | 2 994 705 | 5 323 153 | 6 716 581 |
Net Assets Liabilities | | | 1 602 941 | 1 491 977 | 1 598 204 | 1 680 267 | 1 809 324 | 1 820 931 | 3 063 537 | 5 255 744 |
Other Debtors | | | 36 624 | 369 293 | 423 782 | 325 759 | 150 221 | 353 496 | 429 497 | 789 644 |
Property Plant Equipment | | | 287 149 | 217 361 | 203 054 | 174 118 | 103 205 | 60 366 | 50 288 | 62 566 |
Cash Bank In Hand | 520 752 | 500 414 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 554 524 | 1 107 819 | | | | | | | | |
Tangible Fixed Assets | 106 357 | 41 896 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 1 554 424 | 1 107 719 | | | | | | | | |
Shareholder Funds | 1 554 524 | 1 107 819 | | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 8 598 | 82 349 | 124 728 | 339 430 | 493 089 | 922 913 | 869 719 | 1 121 099 |
Amount Specific Advance Or Credit Made In Period Directors | | | 28 833 | 25 284 | 11 934 | 307 318 | 257 817 | 380 282 | 102 302 | 361 162 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 7 235 | 116 231 | 4 784 | 92 616 | 104 158 | 1 270 | 155 496 | 109 782 |
Audit Fees Expenses | | | | | | | | | | 11 725 |
Fees For Non-audit Services | | | | | | | | | | 3 750 |
Director Remuneration | | | | | | | | | 43 376 | 121 001 |
Number Directors Who Received Or Were Entitled To Receive Shares Under Long Term Incentive Schemes | | | | | | | | | 1 | 1 |
Accrued Liabilities Deferred Income | | | 379 578 | 461 653 | | | | | 1 017 090 | 1 139 973 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 291 633 | 380 881 | 473 560 | 572 739 | 674 284 | 525 492 | 554 186 | 550 075 |
Average Number Employees During Period | | | | 9 | 10 | 10 | 19 | 18 | 19 | 26 |
Corporation Tax Payable | | | 98 582 | 241 674 | | | | | 446 392 | 111 590 |
Creditors | | | 90 499 | 31 681 | 1 532 766 | 1 252 248 | 1 559 423 | 203 704 | 152 778 | 2 403 561 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 117 | | | | | 7 680 | 31 650 |
Disposals Property Plant Equipment | | | | 525 | | | | | 8 721 | 38 800 |
Finance Lease Liabilities Present Value Total | | | 90 499 | 31 681 | 31 681 | | | | | |
Fixed Assets | 388 957 | 327 496 | 338 624 | 268 836 | 223 722 | 194 786 | 123 873 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 42 000 | 42 000 | 42 000 | 42 000 | 42 000 | 42 000 | 42 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 89 365 | 92 679 | 99 179 | 101 545 | | 36 374 | 27 539 |
Investments Fixed Assets | 282 600 | 285 600 | 51 475 | 51 475 | 20 668 | 20 668 | 20 668 | | | |
Investments In Group Undertakings | | | 51 475 | 51 475 | 20 668 | 20 668 | 20 668 | | | |
Net Current Assets Liabilities | 1 178 862 | 780 345 | 1 386 143 | 1 280 393 | 1 399 117 | 1 507 129 | 1 695 683 | 1 973 372 | 3 177 097 | 5 193 178 |
Number Shares Issued Fully Paid | | | | | 2 000 000 | 2 000 000 | 2 000 000 | | 2 000 000 | 2 000 000 |
Other Creditors | | | 2 992 | 555 553 | 772 578 | 416 933 | 572 926 | 550 131 | 8 499 | 9 231 |
Other Taxation Social Security Payable | | | 6 338 | 8 786 | 307 830 | 374 990 | 491 328 | 599 416 | 809 030 | 74 756 |
Par Value Share | | | | | 0 | 0 | 0 | | 0 | 0 |
Prepayments Accrued Income | | | 86 045 | 131 902 | | | | | 346 713 | 144 218 |
Property Plant Equipment Gross Cost | | | 578 782 | 598 242 | 676 614 | 746 857 | 777 489 | 585 858 | 604 474 | 612 641 |
Provisions For Liabilities Balance Sheet Subtotal | | | 31 327 | 25 571 | 24 635 | 21 648 | 10 232 | 9 103 | 11 070 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 19 985 | 78 372 | 70 243 | 30 632 | | 27 337 | 46 967 |
Total Assets Less Current Liabilities | 1 567 819 | 1 107 841 | 1 724 767 | 1 549 229 | 1 622 839 | 1 701 915 | 1 819 556 | 2 033 738 | 3 227 385 | 5 255 744 |
Trade Creditors Trade Payables | | | 318 639 | 389 151 | 420 677 | 460 325 | 495 169 | 301 164 | 716 077 | 731 867 |
Trade Debtors Trade Receivables | | | 1 416 553 | 1 362 243 | 1 878 804 | 1 647 826 | 1 565 465 | 1 045 993 | 3 223 753 | 3 620 525 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | -299 699 |
Administrative Expenses | | | | | | | | | 1 424 694 | 3 879 674 |
Applicable Tax Rate | | | | | | | | | 19 | 19 |
Bank Borrowings | | | | | | | | | 55 556 | |
Bank Borrowings Overdrafts | | | | | | | | 203 704 | 152 778 | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 555 899 | |
Cash Receipts From Government Grants | | | | | | | | | -10 529 | |
Comprehensive Income Expense | | | | | | | | | 1 951 618 | 1 260 270 |
Cost Sales | | | | | | | | | 8 476 949 | 10 096 787 |
Current Tax For Period | | | | | | | | | 441 382 | 543 069 |
Deferred Tax Asset Debtors | | | | | | | | | | 288 629 |
Depreciation Amortisation Expense | | | | | | | | | 36 376 | 27 539 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 36 374 | 27 539 |
Dividends Paid | | | | | | | | | 709 012 | 360 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | -709 012 | -360 000 |
Dividends Paid On Shares Interim | | | | | | | | | 709 012 | 360 000 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 8 402 | 1 015 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | -827 | -18 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 1 242 225 | 187 667 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -2 258 771 | -426 868 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | -435 | -295 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -435 | -295 |
Gross Profit Loss | | | | | | | | | 3 799 997 | 5 340 770 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -375 949 | -877 871 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | 80 225 | 324 259 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | -5 010 | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | | 5 210 | 3 617 |
Interest Paid Classified As Operating Activities | | | | | | | | | -15 256 | -4 632 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 15 256 | 4 632 |
Key Management Personnel Compensation Total | | | | | | | | | 535 833 | 536 300 |
Loans Owed By Related Parties | | | | | | | | | 58 334 | 391 968 |
Loans Owed To Related Parties | | | | | | | | | -14 250 | -11 519 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | 932 325 | 1 341 968 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | -8 187 | -6 364 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -1 004 363 | -1 659 863 |
Net Cash Generated From Operations | | | | | | | | | -1 395 568 | -2 542 366 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -24 391 | -46 476 |
Operating Profit Loss | | | | | | | | | 2 385 832 | 1 461 796 |
Other Deferred Tax Expense Credit | | | | | | | | | 1 967 | -299 699 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 24 391 | 46 476 |
Other Operating Income Format1 | | | | | | | | | 10 529 | 700 |
Payments To Related Parties | | | | | | | | | 202 136 | 235 625 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 15 191 | 33 274 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -606 | -6 855 |
Profit Loss | | | | | | | | | 1 951 618 | 1 260 270 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 2 394 967 | 1 503 640 |
Provisions | | | | | | | | | 11 070 | -288 629 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | | | -10 527 | |
Purchase Property Plant Equipment | | | | | | | | | -27 337 | -46 967 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | -41 666 | -208 334 |
Social Security Costs | | | | | | | | | 89 731 | 253 540 |
Staff Costs Employee Benefits Expense | | | | | | | | | 1 113 906 | 2 224 763 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | 12 191 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 455 044 | 285 692 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | 35 | -5 318 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 3 504 | 262 695 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 443 349 | 243 370 |
Turnover Revenue | | | | | | | | | 12 276 946 | 15 437 557 |
Wages Salaries | | | | | | | | | 1 008 984 | 1 937 949 |
Creditors Due Within One Year | 1 052 341 | 680 579 | | | | | | | | |
Provisions For Liabilities Charges | 13 295 | 22 | | | | | | | | |
Tangible Fixed Assets Additions | | 8 429 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 350 289 | 247 999 | | | | | | | | |
Tangible Fixed Assets Depreciation | 243 932 | 206 103 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 71 075 | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 108 904 | | | | | | | | |
Tangible Fixed Assets Disposals | | 110 719 | | | | | | | | |