Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 1 407 721 | 1 730 359 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 147 063 | 10 208 | 21 488 | 3 165 | 7 286 | 14 822 | 24 484 |
Current Assets | 7 086 458 | 6 763 665 | 4 577 540 | 6 216 954 | 6 636 149 | 5 241 762 | 4 365 313 | 5 151 198 |
Debtors | 6 803 122 | 6 616 602 | 4 567 332 | 6 195 466 | 6 632 984 | 5 234 476 | 4 350 491 | 5 126 714 |
Net Assets Liabilities | | 1 730 359 | 1 072 099 | | 788 318 | 649 197 | 961 515 | |
Other Debtors | | 16 894 | 3 498 | | 103 753 | 244 642 | 2 402 | |
Property Plant Equipment | | 226 979 | 161 388 | 58 334 | 31 146 | 11 546 | 17 750 | 8 398 |
Cash Bank In Hand | 283 336 | 147 063 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 407 721 | 1 730 359 | | | | | | |
Tangible Fixed Assets | 164 240 | 226 979 | | | | | | |
Trade Debtors | 6 704 963 | 6 274 534 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 995 | 995 | | | | | | |
Profit Loss Account Reserve | 1 406 726 | 1 729 364 | | | | | | |
Shareholder Funds | 1 407 721 | 1 730 359 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 8 000 | 8 500 | 11 617 | 9 750 | 10 605 | 11 640 | 11 260 |
Accrued Liabilities Deferred Income | | | | 233 500 | 141 608 | 236 820 | 393 685 | 554 295 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 53 519 |
Accumulated Depreciation Impairment Property Plant Equipment | | 309 081 | 453 085 | 536 069 | 581 117 | 610 670 | 314 257 | 264 325 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 17 860 | 9 953 | 19 025 | 23 519 |
Administrative Expenses | 3 848 320 | 5 432 934 | 5 306 186 | 3 911 496 | 3 514 091 | 2 446 529 | 2 477 915 | 2 974 929 |
Average Number Employees During Period | | 378 | 286 | 335 | 320 | 45 | 44 | 53 |
Cash Cash Equivalents Cash Flow Value | | 147 063 | | 21 488 | 3 165 | 7 286 | 14 822 | 24 484 |
Corporation Tax Payable | | 164 899 | | 22 755 | 16 070 | 2 996 | 109 758 | 97 542 |
Cost Sales | 23 598 565 | 25 965 660 | 18 916 817 | 23 156 654 | 20 803 225 | 18 713 259 | 25 362 140 | 32 427 272 |
Creditors | | 28 338 | 8 338 | 5 508 537 | 5 878 977 | 35 785 | 3 421 548 | 4 777 810 |
Current Tax For Period | | 164 899 | -135 064 | 22 755 | 16 070 | 2 996 | 109 758 | 97 542 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | -6 350 | 4 193 | 2 458 | 297 | -300 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -260 | -1 192 | |
Depreciation Expense Property Plant Equipment | | 120 231 | 144 004 | 37 127 | 45 048 | 29 553 | 12 821 | 14 605 |
Depreciation Impairment Expense Property Plant Equipment | | | | 37 127 | 45 048 | 29 553 | 12 821 | 14 605 |
Dividends Paid | | 138 273 | | 96 000 | | 138 413 | 155 000 | 146 000 |
Dividends Paid Classified As Financing Activities | | -180 922 | -138 273 | -96 000 | | -138 413 | -155 000 | -146 000 |
Dividends Paid On Shares Final | | 26 318 | | 96 000 | | 138 413 | 155 000 | 146 000 |
Fixed Assets | | | | | | | 17 750 | 26 664 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 163 | | -1 360 | -460 | -1 223 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 397 239 | 395 107 | 194 612 | 93 032 | 133 805 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -105 | | | | -112 545 | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | -61 021 | | |
Government Grant Income | | | | | | 253 549 | 11 741 | |
Gross Profit Loss | 4 753 550 | 6 088 357 | 4 592 954 | 3 998 443 | 3 556 796 | 2 350 327 | 2 995 949 | 3 410 581 |
Income Taxes Paid Refund Classified As Operating Activities | | -220 743 | -164 899 | -63 492 | -22 755 | -16 070 | -2 996 | -109 758 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -136 273 | -136 855 | -19 309 | 18 323 | -4 121 | -7 536 | -9 662 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 144 004 | | 45 048 | 29 553 | 12 821 | 14 605 |
Intangible Assets | | | | | | | | 18 266 |
Intangible Assets Gross Cost | | | | | | | | 71 785 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | 84 213 | 104 534 | 63 304 | 33 751 | 58 769 |
Interest Payable Similar Charges Finance Costs | | 207 357 | 190 124 | 84 213 | 104 534 | 63 304 | 33 751 | 58 769 |
Interest Received Classified As Investing Activities | | | | | -1 451 | -1 792 | -467 | -50 |
Key Management Personnel Compensation Total | | | | 254 888 | 163 812 | 109 224 | 165 431 | 136 466 |
Net Cash Flows From Used In Financing Activities | | 619 029 | 873 351 | -701 303 | -561 305 | 2 269 968 | 1 572 692 | 132 933 |
Net Cash Flows From Used In Investing Activities | | 182 970 | 78 406 | 73 951 | 120 162 | 149 050 | -223 682 | 18 847 |
Net Cash Flows From Used In Operating Activities | | -665 726 | -814 902 | 608 043 | 459 466 | -2 423 139 | -1 356 546 | -161 442 |
Net Current Assets Liabilities | 1 291 819 | 1 531 718 | 950 968 | 708 417 | 757 172 | 673 436 | 943 765 | 373 388 |
Net Finance Income Costs | | | | | 1 451 | 1 792 | 467 | 50 |
Net Interest Paid Received Classified As Operating Activities | | | | -84 213 | -104 534 | -63 304 | -33 751 | -58 769 |
Operating Profit Loss | 1 021 338 | 833 167 | -603 200 | 183 944 | 140 720 | 237 366 | 610 360 | 520 798 |
Other Creditors | | 46 861 | 25 742 | 68 383 | 41 842 | 61 251 | 225 689 | 295 746 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 309 234 | 11 018 |
Other Disposals Property Plant Equipment | | | | | | | 309 234 | 11 018 |
Other Interest Income | | | | | 1 451 | 1 792 | 467 | 50 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 451 | | | |
Other Operating Income Format1 | | 177 744 | 110 032 | 96 997 | 98 015 | 333 568 | 92 326 | 85 146 |
Other Remaining Borrowings | | 3 526 965 | 2 833 582 | 4 439 980 | 5 001 285 | 2 869 730 | 1 452 038 | 2 245 105 |
Other Taxation Social Security Payable | | 165 264 | 134 275 | 658 845 | 542 995 | 35 785 | 1 178 604 | 1 543 739 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 125 110 | 111 166 | 85 708 | 69 356 | 63 120 | 56 500 | 6 728 |
Prepayments Accrued Income | | | | 150 941 | 97 074 | 305 852 | 376 464 | 474 200 |
Proceeds From Issuing Shares | | | | | | | | 780 000 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | | | | | 103 753 | 140 889 | -242 240 | |
Profit Loss | | 460 911 | -658 260 | 76 976 | 21 567 | -708 | 467 318 | 364 537 |
Profit Loss On Ordinary Activities Before Tax | 823 817 | 625 810 | -793 324 | 99 731 | 37 637 | 2 288 | 577 076 | 462 079 |
Property Plant Equipment Gross Cost | | 536 060 | 614 473 | 594 403 | 612 263 | 622 216 | 332 007 | 272 723 |
Purchase Property Plant Equipment | | -182 970 | -78 413 | -73 951 | -17 860 | -9 953 | -19 025 | -23 519 |
Repayments Borrowings Classified As Financing Activities | | -20 000 | -20 000 | 797 303 | 561 305 | -2 131 555 | -1 417 692 | 793 067 |
Revenue From Commissions | | | | 89 855 | 89 615 | 76 119 | 77 585 | 82 146 |
Social Security Costs | 565 860 | 629 944 | 497 012 | 586 083 | 454 658 | 194 077 | 189 133 | 236 504 |
Staff Costs Employee Benefits Expense | | 8 210 068 | 6 562 507 | 7 615 535 | 5 436 503 | 1 723 364 | 1 769 949 | 2 172 952 |
Tax Expense Credit Applicable Tax Rate | | 131 420 | -158 665 | 18 949 | 7 151 | 435 | 109 644 | 87 795 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -122 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 30 571 | 28 946 | 10 115 | 4 726 | 1 417 | 1 469 | 11 270 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 164 899 | -135 064 | 22 755 | 16 070 | 2 996 | 109 758 | 97 542 |
Total Assets Less Current Liabilities | 1 456 059 | 1 758 697 | 1 112 356 | 766 751 | 788 318 | 684 982 | 961 515 | 400 052 |
Total Borrowings | | 3 546 965 | 2 853 582 | 4 439 980 | 5 001 285 | 2 869 730 | 1 452 038 | 2 245 105 |
Total Operating Lease Payments | | | | 244 883 | 192 457 | 129 021 | 92 522 | 87 167 |
Trade Creditors Trade Payables | | 238 167 | 71 549 | 85 074 | 135 177 | 68 728 | 61 774 | 41 383 |
Trade Debtors Trade Receivables | | 6 274 534 | 4 129 790 | 6 044 525 | 6 432 157 | 4 683 982 | 3 971 625 | 4 652 514 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Intangible Assets | | | | | | | | -71 785 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | 71 785 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | | | | | | -53 519 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 53 519 |
Turnover Revenue | | 32 054 017 | 23 509 771 | 27 155 097 | 24 360 021 | 21 063 586 | 28 358 089 | 35 837 853 |
Wages Salaries | 7 410 271 | 7 455 014 | 5 954 329 | 6 943 744 | 4 912 489 | 8 029 855 | 1 524 316 | 1 929 720 |
Company Contributions To Defined Benefit Plans Directors | | | | 65 039 | 48 835 | 33 250 | 56 500 | 6 728 |
Director Remuneration | 169 940 | 167 117 | 541 239 | | | 151 714 | 108 931 | 129 738 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 367 754 | 365 578 | 184 964 | 165 431 | 136 466 |
Other Non-audit Services Entity Subsidiaries Fees | | 4 928 | 4 694 | | | | | |
Other Taxation Advisory Services Fees | | 1 000 | | | | | | |
Taxation Compliance Services Fees | | | 750 | | | | | |
Amount Specific Advance Or Credit Directors | 2 917 | 2 917 | 6 479 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | 5 000 | 479 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 5 000 | 2 917 | | | | | |
Company Contributions To Money Purchase Plans Directors | | 79 215 | 61 512 | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 6 | 6 | | | | | |
Accruals Deferred Income Within One Year | 258 646 | 372 430 | | | | | | |
Accrued Liabilities | | 372 430 | 249 946 | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 31 919 | | | | | |
Applicable Tax Rate | | 21 | 20 | | | | | |
Bank Borrowings | 20 000 | 20 000 | 8 333 | | | | | |
Bank Borrowings Overdrafts | 20 000 | 20 000 | 8 333 | | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 2 246 | | | | | | | |
Cash Flow Outflow From Change In Debt Lease Financing | 862 543 | | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 69 047 | 178 779 | | | | | | |
Comprehensive Income Expense | | 460 911 | -658 260 | | | | | |
Corporation Tax Due Within One Year | 220 743 | 164 899 | | | | | | |
Corporation Tax Recoverable | | | 135 057 | | | | | |
Creditors Due After One Year | 48 338 | 28 338 | | | | | | |
Creditors Due Within One Year | 5 794 639 | 5 231 947 | | | | | | |
Cumulative Preference Share Dividends Unpaid | | 5 | 5 | | | | | |
Debtors Due Within One Year | 6 803 122 | 6 616 602 | | | | | | |
Decrease Increase In Net Debt During Period | 565 896 | | | | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 565 896 | | | | | | | |
Depreciation Amortisation Expense | | 120 231 | 144 004 | | | | | |
Depreciation Tangible Fixed Assets Expense | 80 480 | 120 231 | | | | | | |
Dividends Paid On Shares | | 138 273 | | | | | | |
Expenses Not Deductible For Tax Purposes | 35 440 | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | -172 | | | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 355 396 | -13 396 | | | | | |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | -120 000 | -120 000 | | | | | |
Further Item Interest Expense Component Total Interest Expense | | 85 253 | 68 020 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | 154 684 | 183 518 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -44 207 | -568 891 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 184 635 | 2 166 093 | | | | | |
Increase Decrease In Net Cash For Period | 296 647 | | | | | | | |
Interest Expense On Bank Overdrafts | | 2 104 | 2 104 | | | | | |
Interest Paid Classified As Operating Activities | | -87 357 | -70 124 | | | | | |
Interest Payable Similar Charges | 197 521 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 52 100 | 134 799 | | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 16 947 | 43 980 | | | | | | |
Loans From Directors Within One Year | 136 616 | 72 020 | | | | | | |
Net Cash Generated From Operations | | -1 093 826 | -1 138 006 | | | | | |
Net Debt Funds | 3 667 363 | 3 428 240 | | | | | | |
Net Increase Decrease In Shareholders Funds | 422 152 | | | | | | | |
Net Interest Received Paid Classified As Investing Activities | | | -7 | | | | | |
Number Shares Allotted | 179 641 | 5 000 | | | | | | |
Number Shares Issued Fully Paid | | | 5 000 | | | | | |
Other Borrowings | 3 882 361 | 3 526 965 | | | | | | |
Other Creditors Due Within One Year | 27 684 | 46 861 | | | | | | |
Other Debtors Within One Year | 9 068 | 16 894 | | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | 2 387 | | | | | | | |
Other Operating Income | 116 108 | | | | | | | |
Other Taxation Social Security Within One Year | 210 373 | 165 264 | | | | | | |
Par Value Share | | 1 | 1 | | | | | |
Pension Costs | 34 775 | | | | | | | |
Prepayments | | 313 857 | 292 508 | | | | | |
Prepayments Accrued Income Current Asset Due Within One Year | 69 574 | 313 857 | | | | | | |
Profit Loss For Period | 603 074 | | | | | | | |
Provisions | | | 31 919 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | 31 919 | | | | | |
Redeemable Preference Shares | 5 | 5 | | | | | | |
Secured Debts | 3 882 361 | 3 526 965 | | | | | | |
Share Capital Allotted Called Up Paid | 5 | 5 | | | | | | |
Staff Costs | 8 010 906 | | | | | | | |
Standard Nominal Tax Rate | 23 | | | | | | | |
Tangible Fixed Assets Additions | | 50 715 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 377 776 | 536 060 | | | | | | |
Tangible Fixed Assets Depreciation | 213 536 | 309 081 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 36 517 | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 24 686 | | | | | | |
Tangible Fixed Assets Disposals | | 24 686 | | | | | | |
Taxation Expense Credit | 117 539 | | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 1 752 | 2 325 | | | | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -7 670 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 189 478 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | 220 743 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 78 413 | | | | | |
Total Dividend Payment | 180 922 | 138 273 | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 220 743 | | | | | | | |
Trade Creditors Within One Year | 214 851 | 238 167 | | | | | | |
Turnover Gross Operating Revenue | 28 352 115 | 31 877 928 | | | | | | |
U K Current Corporation Tax | 220 743 | | | | | | | |
V A T Due Total Creditors | 642 443 | 487 068 | | | | | | |
Advances Credits Directors | 2 917 | 2 917 | | | | | | |
Advances Credits Made In Period Directors | 5 000 | | | | | | | |
Advances Credits Repaid In Period Directors | 2 083 | | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 2 000 | 2 025 | | | | | | |