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 | 459 756 | 372 284 | 658 751 | 1 628 511 | 1 387 854 |
Current Assets | 5 195 915 | 4 600 518 | 7 189 672 | 6 633 321 | 5 315 033 |
Debtors | 4 736 159 | 4 228 234 | 6 530 921 | 5 004 810 | 3 927 179 |
Net Assets Liabilities | -17 062 | 611 511 | 1 106 478 | 1 361 552 | 1 581 677 |
Other Debtors | 34 759 | 25 558 | 14 325 | 3 517 | 834 |
Property Plant Equipment | 20 319 | 82 836 | 51 316 | 47 069 | 29 505 |
|
Other Financial Data |
Audit Fees Expenses | 6 000 | 6 000 | 8 000 | 10 650 | 16 500 |
Amount Specific Advance Or Credit Directors | | 22 237 | 3 826 | 837 | 6 191 |
Amount Specific Advance Or Credit Made In Period Directors | | | 26 063 | | 5 354 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 22 237 | | 2 989 | |
Company Contributions To Money Purchase Plans Directors | 20 844 | 18 107 | 16 271 | 11 284 | 10 917 |
Director Remuneration | 220 000 | 182 932 | 170 868 | 107 432 | 114 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 1 | 1 |
Accrued Liabilities Deferred Income | 453 071 | 109 468 | 612 754 | 310 292 | 190 889 |
Accumulated Depreciation Impairment Property Plant Equipment | 45 458 | 60 184 | 85 304 | 113 945 | 142 767 |
Additional Provisions Increase From New Provisions Recognised | | 12 082 | -5 989 | -808 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -1 564 |
Administrative Expenses | 1 488 470 | 2 127 631 | 1 843 181 | 2 571 105 | 2 830 798 |
Amounts Owed To Group Undertakings | 1 050 624 | 1 271 744 | 731 629 | 359 885 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 19 | 36 | 85 | 202 | 172 |
Cash Cash Equivalents Cash Flow Value | 459 756 | 372 284 | 658 751 | 1 628 511 | |
Comprehensive Income Expense | 352 139 | 978 573 | 494 967 | 255 074 | 220 125 |
Corporation Tax Payable | 165 | 224 984 | 134 432 | 48 775 | 47 504 |
Cost Sales | 21 716 064 | 33 317 022 | 23 362 483 | 29 873 799 | 22 080 414 |
Creditors | 5 229 639 | 4 056 104 | 6 124 760 | 5 309 896 | 3 755 483 |
Current Tax For Period | 165 | 233 103 | 134 432 | 48 775 | 59 055 |
Deferred Tax Liabilities | -809 | 15 739 | 9 750 | 8 942 | 7 378 |
Depreciation Amortisation Expense | 4 740 | 14 866 | 40 870 | 28 789 | 31 269 |
Depreciation Expense Property Plant Equipment | 4 740 | 15 032 | 40 868 | 28 789 | 31 269 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 289 | 15 814 | | 2 447 |
Disposals Property Plant Equipment | | 501 | 63 948 | | 2 447 |
Dividends Paid | | 350 000 | | | |
Dividends Paid Classified As Financing Activities | | -350 000 | | | |
Dividends Paid On Shares Interim | | 350 000 | | | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | -17 | 66 | -148 | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -12 144 | 10 390 | -42 666 | | |
Further Operating Expense Item Component Total Operating Expenses | 32 670 | 32 670 | 37 119 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 670 | 3 000 | 102 249 | 51 125 | 501 130 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 24 474 | -182 978 | -9 010 | -9 115 | 435 007 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -645 720 | -1 746 711 | 2 826 560 | -357 463 | -1 193 257 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 242 070 | 507 925 | -2 298 861 | 1 523 122 | 1 082 985 |
Gain Loss On Disposal Assets Income Statement Subtotal | | -330 | 292 | | |
Gain Loss On Disposals Property Plant Equipment | | -330 | 292 | | |
Gross Profit Loss | 1 989 242 | 3 400 088 | 2 417 213 | 2 899 465 | 3 241 287 |
Income Taxes Paid Refund Classified As Operating Activities | | -11 158 | -224 984 | -131 117 | -60 326 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | -19 | 91 | -171 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 157 733 | -97 862 | 329 160 | 969 760 | -240 657 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -3 315 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 15 032 | 40 868 | 28 789 | 31 269 |
Interest Expense On Bank Overdrafts | | 647 | 7 369 | 1 221 | 17 242 |
Interest Expense On Loan Capital | 49 970 | 55 568 | 45 964 | 30 459 | 115 631 |
Interest Paid Classified As Operating Activities | -49 970 | -56 215 | -53 333 | -31 680 | -132 873 |
Interest Payable Similar Charges Finance Costs | 49 970 | 56 215 | 53 333 | 31 680 | 132 873 |
Net Cash Flows From Used In Financing Activities | -114 624 | 1 643 | 671 178 | 368 754 | 365 239 |
Net Cash Flows From Used In Investing Activities | 8 783 | 77 713 | 9 031 | 24 565 | 13 705 |
Net Cash Flows From Used In Operating Activities | -51 892 | 18 506 | -1 009 369 | -1 363 079 | -138 287 |
Net Cash Generated From Operations | -101 862 | -48 867 | -1 287 686 | -1 525 876 | -331 486 |
Net Current Assets Liabilities | -33 724 | 544 414 | 1 064 912 | 1 323 425 | 1 559 550 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 500 772 | 1 272 457 | 719 409 | 331 406 | 410 489 |
Other Comprehensive Income Expense Net Tax | -12 144 | 10 390 | -42 666 | | |
Other Creditors | 1 620 834 | 245 035 | 2 537 210 | 2 380 136 | 1 705 466 |
Other Deferred Tax Expense Credit | 86 354 | 14 956 | -5 989 | -808 | -1 564 |
Other Operating Income Format1 | | | 145 377 | 3 046 | |
Other Taxation Social Security Payable | 59 747 | 168 189 | 390 147 | 780 053 | 600 890 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 50 493 | 42 268 | 47 297 | 70 420 | 92 495 |
Prepayments | 139 309 | 262 901 | 2 527 563 | 1 991 265 | 795 570 |
Proceeds From Borrowings Classified As Financing Activities | -69 328 | -221 120 | 540 115 | 371 743 | 359 885 |
Proceeds From Sales Property Plant Equipment | | 118 | -48 426 | | |
Profit Loss | 364 283 | 968 183 | 537 633 | 255 074 | 220 125 |
Profit Loss On Ordinary Activities Before Tax | 450 802 | 1 216 242 | 666 076 | 299 726 | 277 616 |
Property Plant Equipment Gross Cost | 65 777 | 143 020 | 136 620 | 161 014 | 172 272 |
Provisions | 3 657 | 15 739 | 9 750 | 8 942 | 7 378 |
Provisions For Liabilities Balance Sheet Subtotal | 3 657 | 15 739 | 9 750 | 8 942 | 7 378 |
Purchase Property Plant Equipment | -8 783 | -77 595 | -57 457 | -24 565 | -13 705 |
Social Security Costs | 80 469 | 117 293 | 102 328 | 126 186 | 160 352 |
Staff Costs Employee Benefits Expense | 890 092 | 1 218 112 | 1 168 814 | 1 600 539 | 1 887 274 |
Tax Decrease From Utilisation Tax Losses | 85 738 | | | | |
Tax Expense Credit Applicable Tax Rate | 85 652 | 231 086 | 126 554 | 56 948 | 52 747 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -768 | -3 583 | -2 269 | -598 | 2 571 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 019 | 5 600 | 10 147 | -7 575 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 86 519 | 248 059 | 128 443 | 44 652 | 57 491 |
Total Additions Including From Business Combinations Property Plant Equipment | | 77 763 | 57 457 | 24 565 | 13 705 |
Total Assets Less Current Liabilities | -13 405 | 627 250 | 1 116 228 | 1 370 494 | 1 589 055 |
Total Current Tax Expense Credit | | | 134 432 | 45 460 | 59 055 |
Trade Creditors Trade Payables | 1 697 817 | 1 687 334 | 1 543 372 | 1 269 809 | 647 400 |
Trade Debtors Trade Receivables | 4 562 091 | 3 939 775 | 3 985 207 | 3 009 191 | 3 124 584 |
Turnover Revenue | 23 705 306 | 36 717 110 | 25 779 696 | 32 773 264 | 25 321 701 |
Wages Salaries | 759 130 | 1 058 551 | 1 019 189 | 1 403 933 | 1 634 427 |