Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 270 020 | 557 889 | 927 969 | 571 605 | 1 487 888 | 1 773 660 | 1 766 940 |
Current Assets | 2 298 284 | 4 300 246 | 3 891 851 | 5 795 880 | 4 049 541 | 6 270 057 | 5 770 151 |
Debtors | 2 028 264 | 3 742 357 | 2 963 882 | 5 224 275 | 2 561 653 | 4 496 397 | 4 003 211 |
Net Assets Liabilities | 807 709 | 1 130 301 | 1 518 556 | 1 385 373 | 1 694 102 | 1 819 043 | 2 810 336 |
Other Debtors | 56 378 | 223 089 | 37 252 | 135 489 | 232 083 | 458 953 | 799 018 |
Property Plant Equipment | 89 407 | 214 656 | 156 542 | 286 556 | 228 244 | 236 653 | 149 704 |
|
Other Financial Data |
Audit Fees Expenses | | | 8 595 | 9 500 | 9 500 | 16 708 | 10 500 |
Accrued Liabilities Deferred Income | 88 600 | 281 600 | 98 595 | 109 100 | 109 100 | 109 100 | 107 100 |
Accumulated Amortisation Impairment Intangible Assets | | | 3 700 | 23 090 | 57 970 | 92 849 | 127 729 |
Accumulated Depreciation Impairment Property Plant Equipment | 205 170 | 290 536 | 217 755 | 336 495 | 344 103 | 451 813 | 568 503 |
Additional Provisions Increase From New Provisions Recognised | | | | 27 514 | -16 637 | | |
Additions Other Than Through Business Combinations Intangible Assets | | | 37 000 | 156 904 | 154 891 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 210 615 | 28 809 | 269 004 | 169 451 | 254 301 | 29 741 |
Administration Support Average Number Employees | | | 43 | 43 | 46 | 35 | 36 |
Administrative Expenses | | | 1 793 163 | 2 903 051 | 2 802 458 | 2 474 550 | 2 965 302 |
Amortisation Expense Intangible Assets | | | 3 700 | 19 390 | 34 880 | 34 879 | 34 880 |
Amortisation Rate Used For Intangible Assets | | | 10 | 10 | 10 | 10 | 10 |
Amounts Owed By Group Undertakings | | | 3 093 | 366 024 | 276 379 | 455 510 | 96 852 |
Amounts Owed By Group Undertakings Participating Interests | 6 579 | | 3 093 | | 276 379 | 455 510 | |
Amounts Owed To Directors | | | 2 109 | 1 659 | 1 566 | 1 566 | 1 218 |
Amounts Owed To Group Undertakings Participating Interests | 690 500 | 380 387 | | | | | |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 32 | 34 | 43 | | 46 | 35 | 36 |
Bank Borrowings Overdrafts | | | | | 60 000 | 120 000 | 120 000 |
Cash Cash Equivalents Cash Flow Value | | | 927 969 | 571 605 | 1 487 888 | 1 773 660 | 1 766 940 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | 100 000 | -100 000 |
Comprehensive Income Expense | | | 961 685 | 311 297 | 699 209 | 380 421 | 1 316 773 |
Corporation Tax Payable | 58 872 | 219 269 | 173 797 | | 27 537 | 95 428 | 387 212 |
Corporation Tax Recoverable | | | | 76 634 | | | |
Cost Sales | | | 13 789 452 | 16 829 548 | 15 411 783 | 15 514 084 | 16 819 313 |
Creditors | 1 159 665 | 3 143 540 | 2 727 269 | 5 016 067 | 2 421 251 | 4 435 952 | 2 951 968 |
Current Tax For Period | 58 854 | 219 251 | 173 859 | -78 999 | 104 171 | 95 428 | 361 459 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 34 042 | -12 915 | 27 514 | -16 637 | 2 488 | -9 044 |
Deferred Tax Liabilities | | 34 042 | 21 126 | 48 640 | 32 003 | 34 491 | 25 447 |
Depreciation Expense Property Plant Equipment | | | 78 228 | 138 990 | 122 215 | 115 085 | 118 985 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 151 009 | 20 250 | 114 607 | 7 375 | 2 295 |
Disposals Property Plant Equipment | | | 159 704 | 20 250 | 220 155 | 138 182 | |
Dividends Paid | | | 573 430 | 444 480 | | 255 480 | 325 480 |
Dividends Paid Classified As Financing Activities | | | 573 430 | 444 480 | 390 480 | 255 480 | 325 480 |
Dividends Paid On Shares | | | 573 430 | 444 480 | 390 480 | 255 480 | 325 480 |
Dividends Received Classified As Investing Activities | | | 21 000 | 21 000 | | | |
Finance Lease Liabilities Present Value Total | 525 | | | | 55 118 | | |
Finance Lease Payments Owing Minimum Gross | 525 | | | | 133 202 | | |
Fixed Assets | 359 590 | 484 839 | 460 525 | 728 053 | 789 752 | 513 282 | 391 453 |
Further Item Operating Income Component Total Other Operating Income | | | 18 942 | 112 786 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 65 516 | 1 141 658 | 911 199 | 607 200 | 303 600 | | |
Gain Loss In Cash Flows From Change In Accrued Items | | | -82 826 | 10 505 | | | -2 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -201 293 | 2 440 968 | -2 737 378 | 1 941 928 | -1 773 420 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 678 296 | -2 260 393 | 2 662 622 | -1 934 744 | 493 186 |
Gain Loss On Disposals Property Plant Equipment | | | -7 695 | 4 800 | 60 407 | -10 224 | 2 295 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 746 | 365 | 4 945 | 778 | 417 |
Government Grant Income | | | | | 417 450 | 176 757 | |
Gross Profit Loss | | | 2 516 146 | 2 585 704 | 2 840 177 | 2 623 143 | 4 397 148 |
Impairment Loss Reversal On Investments | | | | | | 150 000 | 100 000 |
Income Expense Recognised Directly In Equity | | | -573 430 | -444 480 | | -255 480 | -325 480 |
Income From Shares In Group Undertakings | | | 21 000 | 21 000 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | 219 313 | 94 798 | 76 634 | 27 537 | 94 465 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 370 080 | -356 364 | 916 283 | 285 772 | -6 720 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -18 | | | | 24 790 |
Increase Decrease In Existing Provisions | | | | | | | -9 044 |
Increase Decrease In Net Debt From Cash Flows | | | | | -183 174 | | -113 628 |
Increase From Amortisation Charge For Year Intangible Assets | | | 3 700 | 19 390 | 34 880 | 34 879 | 34 880 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 85 366 | 78 228 | 138 990 | 122 215 | 115 085 | 118 985 |
Intangible Assets | | | 33 300 | 170 814 | 290 825 | 255 946 | 221 066 |
Intangible Assets Gross Cost | | | 37 000 | 193 904 | 348 795 | 348 795 | 348 795 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 14 194 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 2 489 | | | |
Interest Income On Cash Cash Equivalents | | | 310 | 62 | | | |
Interest Paid Classified As Operating Activities | | | 95 | 2 489 | 2 476 | 5 049 | 15 157 |
Interest Payable Similar Charges Finance Costs | | | 95 | 2 489 | 2 476 | 5 049 | 15 157 |
Interest Received Classified As Operating Activities | | | 310 | 62 | | 1 295 | |
Investments | 270 183 | 270 183 | 270 683 | 270 683 | 270 683 | 20 683 | 20 683 |
Investments Fixed Assets | 270 183 | 270 183 | 270 683 | 270 683 | 270 683 | 20 683 | 20 683 |
Investments In Associates Joint Ventures Participating Interests | | | 500 | 500 | 500 | 500 | 500 |
Investments In Group Undertakings | 270 183 | 270 183 | 270 183 | 270 183 | 270 183 | 20 183 | 20 183 |
Net Cash Flows From Used In Financing Activities | | | -951 708 | -444 930 | 760 079 | -271 925 | -445 828 |
Net Cash Flows From Used In Investing Activities | | | -44 309 | -400 108 | -158 387 | -33 718 | -129 741 |
Net Cash Flows From Used In Operating Activities | | | 1 366 097 | 488 674 | 314 591 | 591 415 | 568 849 |
Net Cash Generated From Operations | | | 1 585 195 | 585 899 | 393 701 | 622 706 | 678 471 |
Net Current Assets Liabilities | 1 138 619 | 1 156 706 | 1 164 582 | 779 813 | 1 628 290 | 1 834 105 | 2 818 183 |
Net Debt Funds | | | | -569 946 | -753 120 | -1 232 094 | -1 345 722 |
Number Shares Issued Fully Paid | | | 6 | 6 | 6 | 6 | 6 |
Operating Profit Loss | | | 1 101 396 | 241 239 | 789 219 | 632 091 | 1 809 135 |
Other Creditors | 13 094 | 45 077 | 14 335 | 114 408 | 112 569 | 13 317 | 15 299 |
Other Finance Costs | | | 95 | | 2 476 | 5 049 | 963 |
Other Finance Income | | | | | | 1 295 | |
Other Interest Receivable Similar Income Finance Income | | | 310 | 62 | | 1 295 | |
Other Operating Income Format1 | | | 378 413 | 558 586 | 751 500 | 483 498 | 377 289 |
Other Taxation Social Security Payable | 29 429 | 28 581 | 36 985 | 62 574 | 29 884 | 49 901 | 58 999 |
Par Value Share | | | | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -133 202 | 133 202 | |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | 500 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 3 240 | 123 240 | 3 240 | 3 240 | 2 880 |
Prepayments Accrued Income | | | 90 888 | 104 771 | 68 389 | 68 389 | |
Proceeds From Borrowings Classified As Financing Activities | | | 2 109 | -450 | 599 907 | -60 000 | -120 348 |
Proceeds From Government Grants Classified As Financing Activities | | | | | 417 450 | 176 757 | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | -380 387 | | | | |
Proceeds From Sales Property Plant Equipment | | | 1 000 | 4 800 | 165 955 | 120 583 | |
Profit Loss | | | 961 685 | 311 297 | 699 209 | 380 421 | 1 316 773 |
Profit Loss On Ordinary Activities Before Tax | | | 1 122 611 | 259 812 | 786 743 | 478 337 | 1 693 978 |
Property Plant Equipment Gross Cost | 294 577 | 505 192 | 374 297 | 623 051 | 572 347 | 688 466 | 718 207 |
Provisions | | | 21 126 | 48 640 | 32 003 | 34 491 | 25 447 |
Purchase Intangible Assets | | | 37 000 | 156 904 | 154 891 | | |
Purchase Property Plant Equipment | | | 28 809 | 269 004 | 169 451 | 254 301 | 29 741 |
Rental Leasing Income | | | 359 471 | 445 800 | 334 050 | 306 741 | 377 289 |
Revenue From Rendering Services | | | 16 305 598 | 19 415 252 | 18 251 960 | 18 137 227 | 21 216 461 |
Staff Costs Employee Benefits Expense | | | 948 526 | 1 335 666 | 1 241 203 | 1 009 011 | 1 236 925 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 34 042 | 21 126 | 48 640 | 32 003 | 34 491 | 25 447 |
Tax Decrease From Utilisation Tax Losses | | | 12 000 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 3 990 | 3 990 | | | |
Tax Expense Credit Applicable Tax Rate | | | 213 296 | 49 364 | 149 481 | 90 884 | 321 856 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -6 327 | -74 362 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -5 284 | -50 830 | -5 327 | -4 931 | -7 346 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 22 364 | 819 | 31 685 | 34 265 | 49 799 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | -12 915 | 27 514 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 58 854 | 253 293 | 160 926 | -51 485 | 87 534 | 97 916 | 377 205 |
Total Assets Less Current Liabilities | 1 498 209 | 1 641 545 | 1 625 107 | 1 507 866 | 2 418 042 | 2 347 387 | 3 209 636 |
Total Current Tax Expense Credit | | 219 251 | 173 841 | -78 999 | | 95 428 | 386 249 |
Trade Creditors Trade Payables | 969 145 | 2 569 013 | 2 401 448 | 4 728 326 | 2 025 477 | 4 046 640 | 2 262 140 |
Trade Debtors Trade Receivables | 1 965 307 | 3 519 268 | 2 832 649 | 4 541 357 | 1 984 802 | 3 513 545 | 3 107 341 |
Turnover Revenue | | | 16 305 598 | 19 415 252 | 18 251 960 | 18 137 227 | 21 216 461 |
Wages Salaries | | | 945 286 | 1 212 426 | 1 237 963 | 1 005 771 | 1 234 045 |
Director Remuneration | | | 57 442 | 50 909 | 54 268 | 54 792 | 81 595 |