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 | 2019-06-30 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 395 327 | 771 421 | 445 402 | 494 898 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 383 588 | 144 462 | 122 566 | 94 116 | | | | | | | |
Cash Bank On Hand | | | | 94 116 | 191 451 | 75 867 | 310 086 | 175 829 | 1 314 062 | 252 914 | 2 340 409 |
Current Assets | 696 780 | 989 775 | 636 361 | 561 588 | 489 047 | 739 872 | 2 199 576 | 7 286 478 | 4 626 288 | 7 408 390 | 19 102 028 |
Debtors | 313 192 | 845 313 | 513 795 | 467 472 | 297 596 | 664 005 | 1 889 490 | 7 110 649 | 3 312 226 | 7 155 476 | 16 761 619 |
Net Assets Liabilities | | | | 494 898 | 382 213 | 597 423 | 561 617 | 1 557 275 | 1 442 679 | 1 771 004 | 3 015 598 |
Net Assets Liabilities Including Pension Asset Liability | 395 327 | 771 421 | 445 402 | 494 898 | | | | | | | |
Other Debtors | | | | 19 164 | 14 859 | 248 600 | 831 085 | 2 033 896 | 18 526 | 29 026 | 588 391 |
Property Plant Equipment | | | | 1 601 | 3 279 | 2 029 | 1 081 | 6 462 | 6 228 | 69 931 | 367 453 |
Tangible Fixed Assets | 5 857 | 4 775 | 3 566 | 1 601 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 650 | 1 650 | 1 650 | 1 650 | | | | | | | |
Profit Loss Account Reserve | 393 677 | 769 771 | 443 752 | 493 248 | | | | | | | |
Shareholder Funds | 395 327 | 771 421 | 445 402 | 494 898 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | 280 784 | 3 437 | 2 533 | 33 | 231 081 | 495 886 | 120 801 | 690 130 | 733 333 |
Amount Specific Advance Or Credit Made In Period Directors | | | | 115 437 | 105 000 | 25 000 | 33 | 453 549 | 313 555 | 949 847 | 509 595 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 112 000 | 90 982 | 22 500 | 180 268 | 188 744 | 688 640 | 380 518 | 466 392 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 29 234 | 27 028 |
Director Remuneration | | | | | | | | | | 24 000 | 24 000 |
Accrued Liabilities | | | | 4 787 | | 5 663 | 74 429 | 3 048 579 | 1 150 677 | 1 453 173 | 1 883 804 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 6 327 | 8 365 | 9 615 | 10 563 | 12 817 | 15 049 | 19 973 | 81 333 |
Average Number Employees During Period | | | | | 7 | 6 | 6 | 7 | 7 | 7 | 10 |
Bank Borrowings Overdrafts | | | | | | | 20 098 | 11 454 | | | |
Corporation Tax Payable | | | | 50 647 | 95 107 | 98 065 | 117 089 | 303 746 | 255 220 | 253 877 | 376 529 |
Corporation Tax Recoverable | | | | 50 813 | 50 812 | 25 855 | 25 855 | 25 855 | 25 855 | 125 855 | 125 855 |
Creditors | | | | 67 971 | 109 458 | 144 113 | 1 638 864 | 5 734 477 | 3 188 694 | 5 694 070 | 181 697 |
Creditors Due Within One Year | 306 139 | 222 174 | 193 812 | 67 971 | | | | | | | |
Fixed Assets | | | | | 3 279 | 2 069 | 1 121 | 6 502 | 6 268 | 69 971 | 367 493 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 2 038 | 1 250 | 948 | 2 254 | 2 232 | 4 924 | 61 980 |
Investments Fixed Assets | | | | | | 40 | 40 | 40 | 40 | 40 | 40 |
Investments In Group Undertakings | | | | | | 40 | 40 | 40 | 40 | 40 | 40 |
Net Current Assets Liabilities | 390 641 | 767 601 | 442 549 | 493 617 | 379 589 | 595 759 | 560 712 | 1 552 001 | 1 437 594 | 1 714 320 | 2 899 618 |
Number Shares Allotted | | 165 000 | 165 000 | 165 000 | | | | | | | |
Other Creditors | | | | | 571 | 4 336 | 197 872 | 288 263 | 72 852 | 325 708 | 286 792 |
Other Taxation Social Security Payable | | | | 5 619 | 6 777 | 7 399 | 16 372 | 4 585 | 10 298 | 12 295 | 19 231 |
Par Value Share | | 1 | 1 | 1 | | | | | | | 1 |
Prepayments Accrued Income | | | | 3 093 | 7 096 | 4 497 | 7 886 | 535 150 | 199 056 | 172 527 | 233 086 |
Property Plant Equipment Gross Cost | | | | 7 928 | 11 644 | 11 644 | 11 644 | 19 279 | 21 277 | 89 904 | 448 786 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 320 | 655 | 405 | 216 | 1 228 | 1 183 | 13 287 | 69 816 |
Provisions For Liabilities Charges | 1 171 | 955 | 713 | 320 | | | | | | | |
Recoverable Value-added Tax | | | | 3 618 | 3 392 | 1 160 | 10 258 | 8 544 | 3 823 | 16 923 | 751 255 |
Share Capital Allotted Called Up Paid | 1 650 | 1 650 | 1 650 | 1 650 | | | | | | | |
Tangible Fixed Assets Additions | | 833 | 1 007 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 107 | 7 940 | 8 947 | 7 928 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 250 | 3 165 | 5 381 | 6 327 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 915 | 2 216 | 1 811 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 865 | | | | | | | |
Tangible Fixed Assets Disposals | | | | 1 019 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 3 716 | | | 7 635 | 1 998 | 68 627 | 378 722 |
Total Assets Less Current Liabilities | 396 498 | 772 376 | 446 115 | 495 218 | 382 868 | 597 828 | 561 833 | 1 558 503 | 1 443 862 | 1 784 291 | 3 267 111 |
Trade Creditors Trade Payables | | | | 4 385 | 3 906 | 24 005 | 1 213 004 | 2 077 850 | 1 699 647 | 3 649 017 | 13 605 396 |
Trade Debtors Trade Receivables | | | | 140 997 | 118 018 | 216 521 | 782 999 | 3 894 852 | 2 936 412 | 5 847 853 | 13 963 033 |
Administrative Expenses | | | | | | | | | | 595 447 | 730 636 |
Advances Credits Directors | 105 587 | 388 526 | 280 784 | 3 437 | | | | | | | |
Advances Credits Made In Period Directors | 145 339 | 292 362 | 88 360 | | | | | | | | |
Advances Credits Repaid In Period Directors | 110 752 | 9 423 | 196 102 | | | | | | | | |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 252 914 | |
Comprehensive Income Expense | | | | | | | | | | 703 325 | 1 858 987 |
Cost Sales | | | | | | | | | | 43 177 121 | 114 718 187 |
Current Tax For Period | | | | | | | | | | 153 831 | 376 527 |
Depreciation Amortisation Expense | | | | | | | | | | 4 924 | 61 980 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 4 924 | 61 980 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | 620 |
Disposals Property Plant Equipment | | | | | | | | | | | 19 840 |
Dividends Paid | | | | | | | | | | 375 000 | 614 393 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -375 000 | -614 393 |
Dividends Paid On Shares Interim | | | | | | | | | | 375 000 | 614 393 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 606 | 56 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 43 200 | 43 200 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -24 999 | 340 238 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | 2 606 765 | 10 355 030 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | -3 008 512 | -9 469 436 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | 620 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | 620 |
Gross Profit Loss | | | | | | | | | | 1 412 402 | 3 038 918 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -255 220 | -253 875 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -1 061 148 | 2 087 495 |
Interest Expense On Loan Capital | | | | | | | | | | | 16 304 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -606 | -16 360 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 606 | 16 360 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 1 209 738 | 538 745 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | 68 530 | 358 761 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -217 120 | -2 985 001 |
Net Cash Generated From Operations | | | | | | | | | | -472 946 | -3 255 236 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | -97 | -121 |
Number Shares Issued Fully Paid | | | | | | | | | | | 165 000 |
Operating Profit Loss | | | | | | | | | | 869 769 | 2 308 282 |
Other Deferred Tax Expense Credit | | | | | | | | | | 12 104 | 56 529 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 97 | 121 |
Other Operating Income Format1 | | | | | | | | | | 52 814 | |
Other Remaining Borrowings | | | | | | | | | | | 30 658 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -21 288 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 37 777 | 37 785 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | | | | | -233 643 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -19 840 |
Profit Loss | | | | | | | | | | 703 325 | 1 858 987 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 869 260 | 2 292 043 |
Provisions | | | | | | | | | | 13 287 | 69 816 |
Purchase Property Plant Equipment | | | | | | | | | | -68 627 | -378 722 |
Social Security Costs | | | | | | | | | | 36 276 | 52 038 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 378 067 | 568 489 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 165 159 | 435 488 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 776 | 1 686 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 165 935 | 433 056 |
Turnover Revenue | | | | | | | | | | 44 589 523 | 117 757 105 |
Wages Salaries | | | | | | | | | | 304 014 | 478 666 |