Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | |
Net Worth | 1 835 994 | 1 980 500 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 1 041 208 | 523 587 | 48 656 |
Current Assets | 2 017 421 | 2 436 623 | 2 296 311 | 666 364 | 452 209 |
Debtors | 996 440 | 1 619 288 | 1 255 103 | 142 777 | 403 553 |
Net Assets Liabilities | | | 3 045 320 | 2 471 327 | 2 702 138 |
Other Debtors | | 36 047 | 158 440 | | 43 605 |
Property Plant Equipment | | | 1 303 159 | 1 003 143 | 1 137 456 |
Cash Bank In Hand | 1 020 981 | 817 335 | | | |
Tangible Fixed Assets | 1 753 170 | 1 917 183 | | | |
Trade Debtors | 948 585 | 1 549 816 | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 008 | 200 008 | | | |
Profit Loss Account Reserve | 553 589 | 498 095 | | | |
Shareholder Funds | 1 835 994 | 1 980 500 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 9 750 | 9 000 | 15 880 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 513 691 | 538 707 | 517 114 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 172 663 |
Administrative Expenses | 646 736 | 675 487 | 364 816 | 334 102 | 364 090 |
Amounts Owed By Group Undertakings | | | 235 434 | 4 646 | 141 999 |
Amounts Owed To Group Undertakings | | | 1 421 466 | 318 088 | |
Average Number Employees During Period | | | 4 | 3 | 1 |
Comprehensive Income Expense | | | 328 618 | -273 993 | 230 811 |
Corporation Tax Payable | | | 49 713 | 9 571 | |
Corporation Tax Recoverable | | | | 14 970 | 18 158 |
Cost Sales | 6 195 225 | 6 400 341 | 6 399 778 | 2 547 154 | 9 867 |
Creditors | | | 1 756 969 | 385 983 | 148 099 |
Current Tax For Period | | | 61 198 | 9 571 | 17 931 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -660 | -25 999 | 127 231 |
Depreciation Expense Property Plant Equipment | | | -28 514 | -25 016 | -22 815 |
Dividends Paid | | | | 300 000 | |
Dividends Paid On Shares Final | | | | 300 000 | |
Fixed Assets | 1 753 172 | 1 917 185 | 2 803 161 | 2 403 145 | 2 737 458 |
Further Item Interest Expense Component Total Interest Expense | | | 605 | 329 | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | 150 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 7 400 | 7 600 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -9 066 | 21 326 | -9 867 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | -100 000 | 200 000 |
Gain Loss On Disposals Property Plant Equipment | | | 880 | | 11 466 |
Gain Loss On Reclassification Cash Flow Hedges To Profit Or Loss From Equity Before Tax | | | | 58 985 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | -275 000 | |
Gross Profit Loss | 238 016 | 214 858 | 272 290 | 133 383 | -9 867 |
Impairment Loss Reversal On Investments | | | | 100 000 | -200 000 |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | -58 985 | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | -100 000 | 200 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 25 016 | 22 815 |
Interest Income On Bank Deposits | | | 8 649 | 2 349 | 90 |
Interest Payable Similar Charges Finance Costs | | | | 100 000 | -200 000 |
Investment Property | | | 1 500 000 | 1 400 000 | 1 600 000 |
Investment Property Fair Value Model | | | 1 500 000 | 1 400 000 | 1 600 000 |
Investments Fixed Assets | 2 | 2 | 2 | 2 | 2 |
Investments In Subsidiaries | | | 2 | 2 | 2 |
Net Current Assets Liabilities | 82 822 | 63 315 | 539 342 | 280 381 | 304 110 |
Number Shares Issued Fully Paid | | | | 200 008 | |
Operating Profit Loss | -113 926 | -55 564 | 381 112 | 30 974 | 183 483 |
Other Comprehensive Income Expense Before Tax | | | | -216 015 | |
Other Creditors | | | 67 364 | 28 358 | 119 283 |
Other Current Tax Expense | | | | 7 400 | 7 600 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 44 409 |
Other Disposals Property Plant Equipment | | | | | 59 943 |
Other Operating Income Format1 | | | 473 638 | 231 693 | 407 440 |
Other Taxation Social Security Payable | | | 14 601 | 22 736 | 27 025 |
Par Value Share | | 1 | | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 8 280 | 8 280 | 4 140 |
Prepayments Accrued Income | | | | | 156 215 |
Profit Loss | | | 328 618 | -57 978 | 230 811 |
Profit Loss On Ordinary Activities Before Tax | -112 637 | -55 494 | 389 156 | -67 006 | 383 573 |
Property Plant Equipment Gross Cost | | | 1 816 850 | 1 541 850 | 1 654 570 |
Provisions For Liabilities Balance Sheet Subtotal | | | 297 183 | 212 199 | |
Revenue From Commissions | | | 165 838 | 23 893 | 59 640 |
Social Security Costs | 44 124 | 43 919 | 17 166 | 18 518 | 11 743 |
Staff Costs Employee Benefits Expense | | | 234 641 | 163 720 | 146 403 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 297 183 | 212 199 | 339 430 |
Tax Expense Credit Applicable Tax Rate | | | 73 940 | -12 731 | 72 879 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 288 | 19 000 | -54 948 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -13 690 | -22 697 | 127 231 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 60 538 | -9 028 | 152 762 |
Total Assets Less Current Liabilities | 1 835 994 | 1 980 500 | 3 342 503 | 2 683 526 | 3 041 568 |
Total Current Tax Expense Credit | | | 61 198 | 16 971 | 25 531 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | -275 000 | |
Trade Creditors Trade Payables | | | 203 825 | 7 230 | 1 791 |
Trade Debtors Trade Receivables | | | 861 229 | 123 161 | 43 576 |
Turnover Revenue | | | 6 672 068 | 2 680 537 | |
Wages Salaries | 374 679 | 385 315 | 209 195 | 136 922 | 130 520 |
Director Remuneration | | | 46 481 | 16 000 | |
Total Fees To Auditors | 12 500 | | | | |
Company Contributions To Money Purchase Schemes Directors | | 1 553 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 144 508 | 149 247 | | | |
Accruals Deferred Income Within One Year | 3 000 | 3 000 | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -70 | | | | |
Amounts Owed To Parent Undertaking Within One Year | 155 000 | 458 001 | | | |
Creditors Due Within One Year | 1 934 599 | 2 373 308 | | | |
Depreciation Tangible Fixed Assets Expense | 42 060 | 35 987 | | | |
Expenses Not Deductible For Tax Purposes | 5 032 | 4 598 | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -117 968 | 38 257 | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -70 | | | | |
Interest Receivable On Short-term Investments Loans Deposits | 1 289 | | | | |
Net Increase Decrease In Shareholders Funds | -102 567 | 144 506 | | | |
Number Shares Allotted | | 200 008 | | | |
Other Creditors Due Within One Year | 67 710 | 39 443 | | | |
Other Interest Receivable | | 70 | | | |
Other Interest Receivable Similar Income | 1 289 | 70 | | | |
Other Operating Income | 294 794 | 405 065 | | | |
Other Operating Leases Expiring Between Two Five Years | -996 | -996 | | | |
Other Taxation Social Security Within One Year | 131 771 | 120 520 | | | |
Pension Costs | 17 370 | 30 841 | | | |
Pensions Costs Defined Contribution Schemes | 17 370 | 30 841 | | | |
Percentage Subsidiary Held | | 100 | | | |
Prepayments Accrued Income Current Asset | 47 855 | 33 425 | | | |
Profit Loss For Period | -112 567 | -55 494 | | | |
Revaluation Reserve | 1 082 397 | 1 282 397 | | | |
Revaluation Surplus In Period | | 200 000 | | | |
Share Capital Allotted Called Up Paid | 200 008 | 200 008 | | | |
Staff Costs | 436 173 | 460 075 | | | |
Tangible Fixed Assets Cost Or Valuation | 900 000 | 1 195 629 | | | |
Tangible Fixed Assets Depreciation | 342 459 | 378 446 | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 35 987 | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | 200 000 | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 27 033 | 12 764 | | | |
Tax On Profit Or Loss On Ordinary Activities | -70 | | | | |
Total Dividend Payment | 100 000 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -70 | | | | |
Trade Creditors Within One Year | 1 577 118 | 1 752 344 | | | |
Turnover Gross Operating Revenue | 6 433 241 | 6 615 199 | | | |
U K Current Corporation Tax | 70 | | | | |
Utilisation Tax Losses | -12 168 | | | | |