Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 5 051 120 | 10 344 691 | 3 737 067 | 2 407 164 | 2 495 164 |
Current Assets | 6 479 259 | 11 880 701 | 5 409 251 | 4 541 048 | 4 609 258 |
Debtors | 1 428 139 | 1 536 010 | 1 672 184 | 2 133 884 | 2 114 094 |
Net Assets Liabilities | | | | 6 669 591 | 6 797 333 |
Other Debtors | 18 305 | 118 388 | 19 222 | 224 869 | 174 381 |
Property Plant Equipment | 6 692 584 | 6 522 628 | 6 457 442 | 4 825 166 | 5 315 448 |
|
Other Financial Data |
Audit Fees Expenses | 19 500 | 25 215 | 24 015 | 24 000 | 27 000 |
Accrued Liabilities Deferred Income | 61 508 | 56 583 | 97 712 | 39 980 | 180 204 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 184 562 | 2 031 931 | 2 030 059 | 1 576 220 | 1 597 573 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 315 662 | 182 141 | 142 652 | 885 426 |
Administrative Expenses | 1 878 110 | 2 487 879 | 2 089 829 | 1 594 023 | 3 405 852 |
Amounts Owed By Group Undertakings | | | 98 863 | | |
Amounts Owed To Group Undertakings | 5 712 299 | 9 354 740 | 2 784 487 | 367 964 | 476 435 |
Average Number Employees During Period | 46 | 51 | 49 | 51 | 63 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 6 539 | | | | |
Cash Cash Equivalents Cash Flow Value | 5 051 120 | 10 344 691 | 3 737 067 | 2 407 164 | 2 495 164 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 81 500 | | -81 500 | | |
Corporation Tax Payable | 48 753 | 69 709 | 43 184 | 20 794 | |
Corporation Tax Recoverable | | | | | 163 487 |
Cost Sales | 6 025 812 | 5 811 370 | 5 231 050 | 6 172 849 | 9 514 746 |
Creditors | 9 018 549 | 13 086 217 | 5 582 496 | 2 696 623 | 3 027 485 |
Current Tax For Period | 265 301 | 268 455 | 160 308 | 247 814 | |
Deferred Tax Asset Debtors | 87 551 | 74 772 | 69 723 | 52 719 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -236 060 | 12 779 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -236 060 | 12 779 | 5 049 | 17 004 | 152 607 |
Depreciation Expense Property Plant Equipment | 284 768 | 263 745 | 203 942 | 224 298 | 356 162 |
Depreciation Impairment Expense Property Plant Equipment | 286 948 | 263 745 | 203 942 | 224 298 | 356 162 |
Dividends Paid | | | | 921 598 | 286 887 |
Dividends Paid Classified As Financing Activities | | | | -921 598 | -286 887 |
Dividends Paid On Shares Interim | | | | 921 598 | 286 887 |
Finance Lease Liabilities Present Value Total | 3 571 | | | | |
Finance Lease Payments Owing Minimum Gross | 3 868 | | | | |
Fixed Assets | 6 774 084 | 6 604 128 | 6 457 442 | | |
Further Item Interest Expense Component Total Interest Expense | | 331 | 265 | 414 | 878 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 25 787 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -13 466 | -58 780 | -180 621 |
Future Finance Charges On Finance Leases | 297 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 149 987 | 152 349 | 388 000 | 284 545 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 28 566 | -139 644 | -203 373 | -53 813 | 90 164 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 304 313 | -4 024 496 | 7 477 196 | 2 863 483 | -351 656 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 240 314 | 120 650 | 141 223 | 478 704 | -130 558 |
Gain Loss On Disposals Other Non-current Assets | | | 70 875 | | |
Gain Loss On Disposals Property Plant Equipment | -16 874 | -217 077 | -31 687 | 775 452 | -30 982 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | -25 787 | | | |
Government Grant Income | | | 151 872 | | |
Gross Profit Loss | 3 473 504 | 3 924 747 | 2 911 493 | 3 161 930 | 3 963 540 |
Impairment Loss Reversal On Investments | 51 893 | 25 787 | -70 875 | | |
Income Taxes Paid Refund Classified As Operating Activities | -262 193 | -247 499 | -186 731 | -270 228 | -184 281 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -646 466 | -5 293 571 | 6 607 624 | 1 329 903 | -88 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -36 827 | | -102 | 24 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 263 745 | 203 942 | 224 298 | 356 162 |
Interest Income On Bank Deposits | 13 195 | 34 302 | 6 413 | 145 | 8 817 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 13 195 | 34 302 | 6 413 | 145 | 8 817 |
Interest Paid Classified As Operating Activities | | | | -414 | -878 |
Interest Payable Similar Charges Finance Costs | 1 062 | 331 | 265 | 414 | 878 |
Interest Received Classified As Investing Activities | -13 195 | -34 302 | -6 694 | -1 123 | -9 256 |
Investments Fixed Assets | 81 500 | 81 500 | | | |
Investments In Subsidiaries | 81 500 | 81 500 | | | |
Net Cash Flows From Used In Financing Activities | 3 866 | -22 216 | | | |
Net Cash Flows From Used In Investing Activities | 441 002 | 302 351 | 11 374 | | |
Net Cash Flows From Used In Operating Activities | -1 091 334 | -5 573 706 | 6 596 250 | 2 592 858 | |
Net Cash Generated From Operations | -1 354 589 | -5 821 536 | 6 409 254 | 2 322 216 | -1 428 216 |
Net Current Assets Liabilities | -2 539 290 | -1 205 516 | -173 245 | 1 844 425 | 1 581 773 |
Net Finance Income Costs | 13 195 | 34 302 | 6 694 | 1 123 | 9 256 |
Net Interest Paid Received Classified As Operating Activities | -1 062 | -331 | -265 | -414 | |
Operating Profit Loss | 1 595 394 | 1 436 868 | 973 536 | 1 571 125 | 558 858 |
Other Creditors | 8 600 | 40 982 | 14 957 | 19 867 | 87 974 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 416 376 | 205 814 | 678 137 | 334 809 |
Other Disposals Property Plant Equipment | | 638 249 | 249 199 | 2 228 767 | 373 791 |
Other Interest Income | | | 281 | 978 | 439 |
Other Interest Receivable Similar Income Finance Income | 13 195 | 34 302 | 6 694 | 1 123 | 9 256 |
Other Operating Income Format1 | | | 151 872 | 3 218 | 1 170 |
Other Taxation Social Security Payable | 155 923 | 253 582 | 219 505 | 155 452 | 155 035 |
Payments Finance Lease Liabilities Classified As Financing Activities | -3 866 | -3 571 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 63 869 | 111 073 | 106 124 | 131 066 | 161 858 |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Prepayments Accrued Income | 85 839 | 88 242 | 102 742 | 118 704 | 182 368 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | -70 875 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 51 893 | | -70 875 | | |
Proceeds From Sales Property Plant Equipment | | -4 796 | -11 698 | -2 326 082 | -8 000 |
Profit Loss | 1 563 220 | 1 163 818 | 885 585 | 1 306 992 | 414 629 |
Profit Loss On Ordinary Activities Before Tax | 1 555 634 | 1 445 052 | 1 050 840 | 1 571 834 | 567 236 |
Property Plant Equipment Gross Cost | 8 877 146 | 8 554 559 | 8 487 501 | 6 401 386 | 6 913 021 |
Purchase Property Plant Equipment | -320 804 | -315 662 | -182 141 | -142 652 | -885 426 |
Redundancy Costs | | 7 500 | 5 500 | 17 784 | 10 710 |
Repayments Borrowings Classified As Financing Activities | | 25 787 | | | |
Social Security Costs | 143 803 | 157 189 | 143 680 | 173 984 | 283 186 |
Staff Costs Employee Benefits Expense | 1 724 482 | 1 881 357 | 1 739 106 | 2 053 317 | 2 937 524 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 99 888 |
Tax Expense Credit Applicable Tax Rate | 295 570 | 274 560 | 199 660 | 298 648 | 107 775 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -42 155 | -41 593 | -29 301 | -7 591 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 886 | 35 488 | 8 464 | 32 541 | 25 619 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -7 586 | 281 234 | 165 255 | 264 842 | 152 607 |
Total Assets Less Current Liabilities | 4 234 794 | 5 398 612 | 6 284 197 | 6 669 591 | 6 897 221 |
Total Current Tax Expense Credit | 228 474 | 268 455 | 160 206 | 247 838 | |
Total Operating Lease Payments | 68 309 | 69 643 | 73 343 | 99 169 | 269 974 |
Trade Creditors Trade Payables | 3 027 895 | 3 310 621 | 2 422 651 | 2 092 566 | 2 127 837 |
Trade Debtors Trade Receivables | 1 236 444 | 1 254 608 | 1 381 634 | 1 737 592 | 1 593 858 |
Turnover Revenue | 9 499 316 | 9 736 117 | 8 142 543 | 9 334 779 | 13 478 286 |
Wages Salaries | 1 516 810 | 1 613 095 | 1 489 302 | 1 748 267 | 2 492 480 |
Company Contributions To Defined Benefit Plans Directors | | | | 12 000 | 18 000 |
Director Remuneration | | | | 183 984 | 339 012 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 195 984 | 357 012 |