Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | -247 139 | -14 892 | 96 246 | 390 898 | 584 640 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 92 594 | 135 424 | 43 200 | 27 366 | 32 107 | 1 546 648 | 41 687 | 107 782 |
Current Assets | 518 964 | 1 001 702 | 1 160 489 | 1 352 172 | 1 627 694 | 1 837 474 | 2 485 828 | 2 718 236 | 2 745 650 | 3 919 217 | 4 987 744 | 6 557 536 |
Debtors | 443 015 | 856 649 | 998 998 | 1 070 631 | 1 408 425 | 1 601 608 | 2 211 046 | 2 461 856 | 2 368 701 | 1 651 288 | 4 474 864 | 5 936 314 |
Net Assets Liabilities | | | | | | 744 223 | 1 008 350 | 1 323 556 | 1 527 513 | 1 460 277 | 2 021 733 | 2 475 206 |
Other Debtors | | | | | 90 870 | 91 570 | 96 996 | 264 742 | 165 183 | 44 419 | 43 275 | 47 719 |
Property Plant Equipment | | | | | 110 406 | 67 591 | 67 397 | 119 496 | 128 276 | 158 497 | 180 305 | 141 072 |
Total Inventories | | | | | 126 675 | 100 442 | 231 582 | 229 014 | 344 842 | 721 281 | 471 193 | |
Cash Bank In Hand | 30 862 | 70 740 | 83 466 | 169 087 | 92 594 | | | | | | | |
Intangible Fixed Assets | | | | | 80 328 | | | | | | | |
Stocks Inventory | 45 087 | 74 313 | 78 025 | 112 454 | 126 675 | | | | | | | |
Tangible Fixed Assets | 33 147 | 59 236 | 81 313 | 118 062 | 110 406 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 50 000 | 50 000 | 50 000 | 50 000 | 50 000 | | | | | | | |
Profit Loss Account Reserve | -297 139 | -64 892 | 46 246 | 340 898 | 534 640 | | | | | | | |
Shareholder Funds | -247 139 | -14 892 | 96 246 | 390 898 | 584 640 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 15 000 | 20 000 | 30 000 |
Accrued Liabilities Deferred Income | | | | | | | | | 181 573 | 282 939 | 520 776 | 473 959 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 12 624 | 43 608 | 74 592 | 93 377 | 95 212 | 97 782 | 99 927 | 100 662 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 293 583 | 362 470 | 413 691 | 465 405 | 531 994 | 616 533 | 701 382 | 816 058 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 114 760 | 106 657 | 75 443 |
Administrative Expenses | | | | | | | | | 3 180 135 | 3 406 595 | 3 973 643 | 4 624 868 |
Amortisation Expense Intangible Assets | | | | | | | | | 1 835 | 2 570 | | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | | 1 835 | 2 570 | 2 145 | 735 |
Amounts Owed By Group Undertakings | | | | | | | | | 410 328 | | 1 303 438 | 1 618 639 |
Amounts Owed By Related Parties | | | | | 308 171 | 396 961 | 365 397 | 403 211 | 410 328 | | | |
Average Number Employees During Period | | | | | | | | 66 | 79 | 98 | 104 | 122 |
Bank Borrowings | | | | | | | | | | 1 000 000 | 966 667 | 944 445 |
Bank Borrowings Overdrafts | | | | | | | | | | 950 000 | 766 667 | 777 778 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 27 366 | 32 107 | 1 546 648 | 41 687 | 107 782 |
Comprehensive Income Expense | | | | | | | | | 203 957 | -67 236 | 561 456 | 453 473 |
Corporation Tax Payable | | | | | | 50 340 | 77 904 | 70 535 | 73 124 | 90 974 | 127 974 | 84 829 |
Cost Sales | | | | | | | | | 7 015 006 | 7 186 172 | 8 736 145 | 11 003 039 |
Creditors | | | | | | 1 189 337 | 1 548 919 | 1 495 446 | 1 327 785 | 950 000 | 766 667 | 777 778 |
Current Tax For Period | | | | | | | | | 61 124 | 90 974 | 127 974 | 84 829 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | 2 444 | 5 493 | 3 932 | -7 433 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 2 444 | 5 493 | 3 932 | -7 433 |
Depreciation Expense Property Plant Equipment | | | | | | | | | 66 589 | 84 539 | | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 66 589 | 84 539 | 84 849 | 114 676 |
Description Nature Business Subsidiary | | | | | | | | | | | 100 | |
Dividends Paid | | | | | 76 280 | 4 079 | | | | | | |
Dividends Paid On Shares | | | | | | | | 2 904 | | | | |
Fixed Assets | | | | 118 062 | 190 735 | 116 936 | 85 758 | 122 401 | 133 727 | 161 378 | 181 041 | 141 072 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | -1 000 000 | 33 333 | 22 222 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | | | | | 403 116 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 349 | 76 592 | 408 | 140 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 156 921 | 198 825 | 290 658 | 186 745 | 279 209 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | 170 250 | -245 111 | -519 135 | -1 149 150 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | -93 155 | -717 413 | 2 823 576 | 1 461 450 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | 115 828 | 376 439 | -250 088 | 42 247 |
Government Grant Income | | | | | | | | | | 483 810 | | |
Gross Profit Loss | | | | | | | | | 3 447 660 | 3 361 178 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -58 535 | -73 124 | -90 974 | -115 665 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 1 504 961 | -66 095 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | | -12 309 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 30 984 | 30 984 | 18 785 | 1 835 | 2 570 | 2 145 | 735 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 68 887 | 51 221 | 51 714 | 66 589 | 84 539 | 84 849 | 114 676 |
Intangible Assets | | | | | 80 328 | 49 344 | 18 360 | 2 904 | 5 450 | 2 880 | 735 | |
Intangible Assets Gross Cost | | | | | 92 952 | 92 952 | 92 952 | 96 281 | 100 662 | 100 662 | 100 662 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 6 046 | | |
Interest Income On Bank Deposits | | | | | | | | | | | | 4 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | | 4 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -19 202 | -76 789 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 6 046 | 19 202 | 76 789 |
Interest Received Classified As Investing Activities | | | | | | | | | | | | -4 |
Investments Fixed Assets | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | |
Investments In Group Undertakings Participating Interests | | | | | | | | 1 | 1 | | | |
Investments In Subsidiaries | | | | | | | | | 1 | 1 | 1 | |
Key Management Personnel Compensation Total | | | | | | | | | 323 543 | 364 544 | 358 399 | 434 063 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | -84 491 | -629 301 | | |
Net Cash Generated From Operations | | | | | | | | | -143 026 | -708 471 | 1 254 795 | -356 210 |
Net Current Assets Liabilities | 180 915 | 261 303 | 406 715 | 463 989 | 428 958 | 648 137 | 936 909 | 1 222 790 | 1 417 865 | 2 278 471 | 2 640 863 | 3 137 983 |
Net Finance Income Costs | | | | | | | | | | | | 4 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -6 046 | | |
Operating Profit Loss | | | | | | | | | 267 525 | 35 277 | | |
Other Creditors | | | | | 625 731 | 1 189 337 | 567 075 | 430 436 | 297 527 | 13 382 | 281 929 | 1 351 499 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | | 4 |
Other Operating Income Format1 | | | | | | | | | | 483 810 | 87 559 | |
Other Taxation Social Security Payable | | | | | 264 837 | 278 326 | 308 734 | 358 290 | 330 937 | 772 634 | 502 083 | 621 015 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 66 294 | 77 163 | 85 545 | 99 594 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 | |
Prepayments Accrued Income | | | | | | | | | 125 701 | 85 446 | 205 799 | 544 875 |
Profit Loss | | | | | 270 024 | 163 658 | 264 127 | 315 206 | 203 957 | -67 236 | 561 456 | 453 473 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 267 525 | 29 231 | 693 362 | 518 560 |
Profit Loss Subsidiaries | | | | | | | | | | 1 928 | | |
Property Plant Equipment Gross Cost | | | | | 403 989 | 430 061 | 481 088 | 584 901 | 660 270 | 775 030 | 881 687 | 957 130 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 20 850 | 14 317 | 21 635 | 24 079 | 29 572 | 33 504 | |
Purchase Intangible Assets | | | | | | | | | -4 381 | | | |
Purchase Property Plant Equipment | | | | | | | | | -75 369 | -114 760 | -106 657 | -75 443 |
Raw Materials Consumables | | | | | | | | | 38 500 | 41 836 | 41 836 | |
Social Security Costs | | | | | | | | | 344 575 | 375 289 | | |
Staff Costs Employee Benefits Expense | | | | | | | | | 3 600 651 | 3 992 239 | 4 615 094 | 5 668 487 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 33 504 | 26 071 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 50 830 | 5 554 | 131 739 | 98 526 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | | -363 | | -14 213 | -45 369 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -1 960 | -5 981 | -4 340 | 5 354 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | 12 268 | 14 321 | 14 380 | 26 178 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 63 568 | 96 467 | 131 906 | 65 087 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 26 072 | 51 027 | 103 813 | 75 369 | | | |
Total Assets Less Current Liabilities | 214 062 | 320 539 | 488 028 | 582 051 | 619 693 | 765 073 | 1 022 667 | 1 345 191 | 1 551 592 | 2 439 849 | 2 821 904 | 3 279 055 |
Total Borrowings | | | | | | | | | | 950 000 | 766 667 | 777 778 |
Total Current Tax Expense Credit | | | | | | | | | | | 127 974 | 72 520 |
Total Operating Lease Payments | | | | | | | | | 161 989 | 192 473 | | |
Trade Creditors Trade Payables | | | | | 308 168 | 419 488 | 595 206 | 636 185 | 626 197 | 430 817 | 714 119 | 721 584 |
Trade Debtors Trade Receivables | | | | | 1 009 388 | 1 113 077 | 1 748 653 | 1 793 903 | 1 793 190 | 1 521 423 | 2 922 352 | 3 725 081 |
Turnover Revenue | | | | | | | | | 10 462 666 | 10 547 350 | | |
Wages Salaries | | | | | | | | | 3 189 782 | 3 539 787 | 4 094 734 | 5 000 343 |
Work In Progress | | | | | | | | | 306 342 | 679 445 | 429 357 | |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 9 424 | 10 487 | 9 996 | |
Director Remuneration | | | | | | | | | 314 119 | 354 057 | 353 604 | 434 063 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 323 543 | 364 544 | 363 600 | 443 815 |
Creditors Due After One Year | 461 201 | 329 196 | 380 122 | 170 322 | | | | | | | | |
Creditors Due Within One Year | 338 049 | 740 399 | 753 774 | 888 183 | 1 198 736 | | | | | | | |
Intangible Fixed Assets Additions | | | | | 92 952 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | | | | 12 624 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | | | | 12 624 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | | | | | 92 952 | | | | | | | |
Number Shares Allotted | | 30 789 | 30 789 | 30 789 | 30 789 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | | | | | |
Percentage Subsidiary Held | | | | | 100 | | | | | | | |
Provisions For Liabilities Charges | | 6 235 | 11 660 | 20 831 | 35 053 | | | | | | | |
Share Capital Allotted Called Up Paid | 30 789 | 30 789 | 30 789 | 30 789 | 30 789 | | | | | | | |
Tangible Fixed Assets Additions | | | | | 56 742 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | | 347 247 | 403 989 | | | | | | | |
Tangible Fixed Assets Depreciation | | | | 229 185 | 293 583 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | | 64 398 | | | | | | | |