Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 2 254 177 | 1 245 478 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 547 341 | 265 522 | 2 016 313 | 1 082 042 | 1 475 836 |
Current Assets | 4 140 781 | 4 237 204 | 6 010 606 | 4 996 338 | 6 261 502 | 5 165 693 | 6 897 368 |
Debtors | 3 610 577 | 2 230 171 | 4 463 265 | 4 730 816 | 4 245 189 | 4 083 651 | 5 421 532 |
Net Assets Liabilities | | | 800 577 | 894 166 | 973 593 | 896 134 | 977 138 |
Other Debtors | | | 385 265 | 407 936 | 483 879 | 517 602 | 3 116 |
Property Plant Equipment | | | 18 223 | 12 105 | 91 277 | 105 549 | 63 436 |
Cash Bank In Hand | 530 204 | 441 399 | | | | | |
Tangible Fixed Assets | 8 504 | 42 096 | | | | | |
Trade Debtors | 579 251 | 1 267 680 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 000 | 100 000 | | | | | |
Profit Loss Account Reserve | 2 154 177 | 1 145 478 | | | | | |
Shareholder Funds | 2 254 177 | 1 245 478 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 12 500 | 12 750 | 13 250 | 13 650 | 17 590 |
Accrued Liabilities Deferred Income | | | | | | 56 050 | 69 262 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 67 307 | 71 466 | 49 005 | 55 868 | 103 349 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 5 368 |
Administrative Expenses | 1 322 044 | 1 572 628 | | | | 2 389 660 | 2 500 146 |
Amounts Owed By Group Undertakings | | | | | | 1 815 041 | 2 850 666 |
Amounts Owed By Related Parties | | | 2 200 897 | 2 741 707 | 1 782 978 | 1 815 041 | |
Amounts Owed To Group Undertakings | | | | | | 1 744 | 86 737 |
Average Number Employees During Period | | | | 29 | 34 | 47 | 66 |
Bank Borrowings | | | | | | 458 333 | 772 931 |
Bank Borrowings Overdrafts | | | | 157 111 | 450 000 | 358 333 | 577 555 |
Cost Sales | 265 803 | 202 546 | | | | 9 222 228 | 9 901 023 |
Creditors | | | 5 230 029 | 157 111 | 450 000 | 358 333 | 577 555 |
Deferred Tax Asset Debtors | | | 658 064 | 606 835 | 85 562 | 84 891 | 192 739 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | 130 710 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 58 514 | 136 285 |
Dividends Paid | | | | | | 300 000 | 500 000 |
Dividends Paid On Shares Interim | | | | | | 300 000 | 500 000 |
Fixed Assets | 810 704 | 43 903 | 20 000 | 13 882 | 93 054 | 107 236 | 65 123 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 584 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 116 250 | 332 910 | 242 955 | 389 394 | 187 242 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 1 763 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 6 756 | 13 336 | 43 467 | 47 481 |
Interest Payable Similar Charges Finance Costs | | | | | | 5 066 | 30 092 |
Investments Fixed Assets | 802 200 | 1 807 | 1 777 | 1 777 | 1 777 | 1 687 | 1 687 |
Investments In Group Undertakings Participating Interests | | | | 1 777 | 1 777 | 1 687 | |
Investments In Subsidiaries | | | | | | 1 687 | 1 687 |
Net Current Assets Liabilities | 1 443 473 | 1 201 575 | 780 577 | 1 037 395 | 1 330 539 | 1 147 231 | 1 489 570 |
Other Creditors | | | 83 925 | 61 613 | 73 943 | 12 989 | 20 536 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 2 597 | 35 797 | 36 604 | |
Other Disposals Property Plant Equipment | | | | 3 303 | 35 797 | 40 747 | |
Other Interest Income | | | | | | | 11 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 11 |
Other Taxation Social Security Payable | | | 215 668 | 150 238 | 232 059 | 611 338 | 744 954 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 27 532 | 29 291 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | | 516 265 | 947 150 |
Profit Loss | | | | | | 222 541 | 581 004 |
Profit Loss On Ordinary Activities Before Tax | 255 832 | -2 574 333 | | | | 281 055 | 717 289 |
Property Plant Equipment Gross Cost | | | 85 530 | 83 571 | 140 282 | 161 417 | 166 785 |
Staff Costs Employee Benefits Expense | | | | | | 1 190 123 | 1 309 702 |
Tax Expense Credit Applicable Tax Rate | | | | | | 53 400 | 136 285 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -497 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | -130 710 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 3 264 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 58 514 | 136 285 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 1 344 | 92 508 | 61 882 | |
Total Assets Less Current Liabilities | 2 254 177 | 1 245 478 | 800 577 | 1 051 277 | 1 423 593 | 1 254 467 | 1 554 693 |
Total Borrowings | | | | | | 358 333 | 577 555 |
Trade Creditors Trade Payables | | | 4 930 436 | 3 619 925 | 4 574 961 | 3 236 341 | 4 290 933 |
Trade Debtors Trade Receivables | | | 1 219 039 | 974 338 | 1 505 903 | 1 337 093 | 1 342 970 |
Wages Salaries | 762 745 | 637 875 | | | | 1 065 290 | 1 182 534 |
Total Fees To Auditors | 10 000 | | | | | | |
Company Contributions To Money Purchase Schemes Directors | 6 646 | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | 148 355 | | | | | | |
Accruals Deferred Income Within One Year | 77 063 | 179 186 | | | | | |
Amounts Owed By Subsidiaries | 2 841 320 | 556 877 | | | | | |
Amounts Owed To Parent Undertaking Within One Year | 1 314 310 | 953 563 | | | | | |
Amounts Written Off Back Investments | | 800 393 | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 501 308 | 88 805 | | | | | |
Cash Flow Outflow From Operating Activities | 496 472 | 46 725 | | | | | |
Creditors Due Within One Year | 2 697 308 | 3 035 629 | | | | | |
Deferred Tax Current Asset | | 1 565 634 | | | | | |
Depreciation Tangible Fixed Assets Expense | 8 328 | 8 650 | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 3 774 | | | | | |
Distribution Costs | | 2 307 327 | | | | | |
Expenses Not Deductible For Tax Purposes | 5 609 | 627 193 | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -782 | | | | | | |
Gross Profit Loss | 1 574 891 | 2 105 853 | | | | | |
Increase Decrease In Net Cash For Period | 592 317 | 88 805 | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 2 985 | 162 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | -30 000 | -30 000 | | | | | |
Net Debt Funds | 530 204 | 441 399 | | | | | |
Number Shares Allotted | | 100 000 | | | | | |
Operating Profit Loss | 252 847 | -1 774 102 | | | | | |
Other Creditors Due Within One Year | 3 038 | 1 315 | | | | | |
Other Interest Receivable Similar Income | 2 985 | 162 | | | | | |
Other Taxation Social Security Within One Year | 154 348 | 154 890 | | | | | |
Par Value Share | | 1 | | | | | |
Pension Costs | 18 631 | 7 320 | | | | | |
Pensions Costs Defined Contribution Schemes | 18 631 | 7 320 | | | | | |
Percentage Subsidiary Held | | 100 | | | | | |
Prepayments Accrued Income Current Asset | 190 006 | 405 614 | | | | | |
Profit Loss For Period | 255 832 | -1 008 699 | | | | | |
Share Capital Allotted Called Up Paid | 100 000 | 100 000 | | | | | |
Social Security Costs | 87 241 | 52 574 | | | | | |
Staff Costs | 868 617 | 697 769 | | | | | |
Tangible Fixed Assets Additions | | 42 242 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 169 054 | 105 412 | | | | | |
Tangible Fixed Assets Depreciation | 160 550 | 63 316 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 650 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 105 884 | | | | | |
Tangible Fixed Assets Disposals | | 105 884 | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -51 166 | 514 867 | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | -1 565 634 | | | | | |
Total Dividend Payment | 1 000 000 | | | | | | |
Trade Creditors Within One Year | 1 148 549 | 1 746 675 | | | | | |
Turnover Gross Operating Revenue | 1 840 694 | 2 308 399 | | | | | |
Utilisation Tax Losses | 55 080 | 102 931 | | | | | |