Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 2 083 260 | 2 285 755 | 1 983 784 | | | |
|
Balance Sheet |
Cash Bank In Hand | 814 884 | 862 998 | 163 746 | | | |
Current Assets | 1 371 741 | 1 562 599 | 860 760 | 1 653 395 | 2 262 816 | 3 135 901 |
Debtors | 530 947 | 661 034 | 656 734 | 715 139 | 1 233 167 | 2 158 081 |
Cash Bank On Hand | | | | 886 546 | 977 409 | 920 866 |
Net Assets Liabilities | | | | 3 167 747 | 3 900 360 | 4 588 399 |
Other Debtors | | | | 254 041 | 126 925 | 207 876 |
Property Plant Equipment | | | | 3 114 614 | 2 950 116 | 3 379 466 |
Total Inventories | | | | 51 710 | 52 240 | 56 954 |
Stocks Inventory | 25 910 | 38 567 | 40 280 | | | |
Tangible Fixed Assets | 1 820 126 | 2 345 772 | 2 222 485 | | | |
|
Capital & Reserves |
Called Up Share Capital | 150 000 | 50 000 | 50 000 | | | |
Profit Loss Account Reserve | 1 933 260 | 2 235 755 | 1 933 784 | | | |
Shareholder Funds | 2 083 260 | 2 285 755 | 1 983 784 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 9 000 |
Creditors Due After One Year | 494 335 | 486 447 | 175 595 | | | |
Creditors Due Within One Year | 559 149 | 1 014 814 | 762 317 | | | |
Deferred Tax Liability | 55 123 | 121 355 | 161 549 | | | |
Net Assets Liability Excluding Pension Asset Liability | 2 083 260 | 2 285 755 | 1 983 784 | | | |
Net Current Assets Liabilities | 812 592 | 547 785 | 98 443 | 692 226 | 1 401 929 | 2 212 416 |
Number Shares Allotted | | 100 000 | 48 000 | | | |
Accrued Liabilities Deferred Income | | | | 50 105 | 13 763 | 22 038 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 4 891 741 | 5 064 968 | 5 385 705 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 105 142 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 627 522 | 1 300 124 |
Administration Support Average Number Employees | | | | | 12 | 14 |
Administrative Expenses | | | | | 1 556 389 | 1 883 746 |
Amounts Owed By Group Undertakings | | | | | 479 090 | 1 163 048 |
Amounts Owed To Directors | | | | 125 480 | 119 547 | 131 293 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | 76 | 71 | 75 |
Bank Borrowings Overdrafts | | | | 49 117 | 27 800 | 26 611 |
Comprehensive Income Expense | | | | | 958 978 | 830 722 |
Corporation Tax Payable | | | | 86 894 | 152 907 | 6 838 |
Cost Sales | | | | | 2 431 180 | 2 691 873 |
Creditors | | | | 961 169 | 860 887 | 923 485 |
Current Tax For Period | | | | | 152 907 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 48 081 | 105 141 |
Deferred Tax Liabilities | | | | | 279 395 | 384 537 |
Depreciation Expense Property Plant Equipment | | | | | 706 662 | 748 958 |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 533 435 | 428 221 |
Disposals Property Plant Equipment | | | | | 618 793 | 550 037 |
Dividends Paid | | | | | 226 365 | 142 683 |
Dividends Paid On Shares | | | | | 226 365 | 142 683 |
Finance Lease Liabilities Present Value Total | | | | 387 504 | 205 965 | 361 769 |
Finance Lease Payments Owing Minimum Gross | | | | | 246 110 | 875 180 |
Further Item Debtors Component Total Debtors | | | | | 27 416 | 27 416 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -194 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 437 875 | 351 125 | 447 208 |
Gain Loss On Disposals Property Plant Equipment | | | | | 82 838 | 142 189 |
Government Grant Income | | | | | 82 194 | |
Gross Profit Loss | | | | | 2 653 266 | 2 849 429 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 706 662 | 748 958 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 6 037 | 4 799 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 13 133 | 25 246 |
Interest Income On Cash Cash Equivalents | | | | | 65 | 225 |
Interest Payable Similar Charges Finance Costs | | | | | 19 170 | 30 045 |
Net Deferred Tax Liability Asset | | | | | 279 395 | -51 319 |
Number Shares Issued Fully Paid | | | | 2 000 | 2 000 | 2 000 |
Operating Profit Loss | | | | | 1 179 071 | 965 683 |
Other Creditors | | | | 6 748 | 6 437 | 7 856 |
Other Interest Receivable Similar Income Finance Income | | | | | 65 | 225 |
Other Operating Income Format1 | | | | | 82 194 | |
Other Taxation Social Security Payable | | | | 184 182 | 210 432 | 227 434 |
Par Value Share | | 1 | 1 | | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | | 33 421 | 38 148 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 33 421 | 38 148 |
Prepayments Accrued Income | | | | | 57 385 | 113 308 |
Production Average Number Employees | | | | | 56 | 58 |
Profit Loss | | | | | 958 978 | 830 722 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 159 966 | 935 863 |
Property Plant Equipment Gross Cost | | | | 8 006 355 | 8 015 084 | 8 765 171 |
Provisions | | | | | 279 395 | 384 537 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 231 314 | 279 395 | 384 537 |
Raw Materials | | | | | 52 240 | 56 954 |
Revenue From Rendering Services | | | | | 4 812 996 | 5 246 193 |
Revenue From Sale Goods | | | | | 271 450 | 295 109 |
Social Security Costs | | | | | 20 747 | 21 760 |
Staff Costs Employee Benefits Expense | | | | | 2 029 474 | 2 205 000 |
Tax Expense Credit Applicable Tax Rate | | | | | 220 394 | 177 814 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -52 353 | -202 415 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 799 | 298 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 51 319 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 48 081 | 105 141 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -15 739 | -27 016 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 200 988 | 105 141 |
Total Assets Less Current Liabilities | 2 632 718 | 2 893 557 | 2 320 928 | 3 806 840 | 4 352 045 | 5 591 882 |
Trade Creditors Trade Payables | | | | 63 185 | 115 896 | 130 739 |
Trade Debtors Trade Receivables | | | | 461 098 | 542 351 | 646 433 |
Turnover Revenue | | | | | 5 084 446 | 5 541 302 |
Unpaid Contributions To Pension Schemes | | | | | 8 140 | 8 907 |
Wages Salaries | | | | | 1 975 306 | 2 145 092 |
Share Capital Allotted Called Up Paid | 100 000 | 48 000 | 48 000 | | | |
Tangible Fixed Assets Additions | | 1 105 030 | 986 850 | | | |
Tangible Fixed Assets Cost Or Valuation | 4 135 471 | 4 694 451 | 4 823 723 | | | |
Tangible Fixed Assets Depreciation | 2 315 345 | 2 348 679 | 2 601 238 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 518 531 | 663 759 | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 485 197 | 411 200 | | | |
Tangible Fixed Assets Disposals | | 546 050 | 857 578 | | | |
Director Remuneration | | | | | 199 039 | 199 940 |