Profit & Loss |
Date of Accounts |
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 | 204 840 | 194 802 | 445 407 | 349 454 | 3 037 823 | 806 968 |
Current Assets | 312 727 | 884 282 | 732 518 | 798 326 | 8 603 197 | 6 686 256 |
Debtors | 107 887 | 689 480 | 287 111 | 448 872 | 5 565 299 | 5 076 292 |
Net Assets Liabilities | 230 241 | 633 527 | 388 163 | 465 596 | 2 044 183 | 4 626 912 |
Other Debtors | 22 367 | 50 484 | 63 601 | 97 563 | 794 926 | 248 443 |
Property Plant Equipment | 22 184 | 32 187 | 58 117 | 119 963 | 246 986 | 1 881 362 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 20 000 |
Accrued Liabilities Deferred Income | | | | | 3 262 225 | 798 224 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 800 | 7 655 | 19 308 | 53 919 | 157 314 | 285 517 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 24 530 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 231 418 | 1 762 579 |
Administration Support Average Number Employees | | | | | 39 | 48 |
Administrative Expenses | | | | | 2 466 793 | 2 794 465 |
Amounts Owed By Directors | | | | | | 466 507 |
Amounts Owed By Group Undertakings | | | | | | 9 925 |
Applicable Tax Rate | | | | | 38 | 19 |
Average Number Employees During Period | 5 | 7 | 13 | 17 | 39 | 48 |
Bank Borrowings Overdrafts | | | | 50 000 | 250 000 | 7 415 |
Bank Overdrafts | | | | | | 7 415 |
Called Up Share Capital Not Paid | | | | | | 150 |
Cash Cash Equivalents | | | | | 3 037 823 | 799 553 |
Cash Cash Equivalents Cash Flow Value | | | | | 3 037 823 | 799 553 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | 75 | 802 921 |
Comprehensive Income Expense | | | | | 2 473 787 | 3 511 784 |
Corporation Tax Payable | | | | | 562 951 | 1 562 820 |
Cost Sales | | | | | 12 463 968 | 11 188 432 |
Creditors | 100 455 | 276 326 | 391 969 | 430 247 | 6 766 673 | 3 876 849 |
Current Asset Investments | | | | | 75 | 802 996 |
Current Tax For Period | | | | | 562 951 | 832 283 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 16 881 | 24 530 |
Deferred Tax Liabilities | | | | | 39 327 | 63 857 |
Depreciation Expense Property Plant Equipment | | | | | 104 395 | 128 203 |
Depreciation Rate Used For Property Plant Equipment | | | | | 25 | 25 |
Dividends Paid | | | | | 895 200 | 1 054 005 |
Dividends Paid Classified As Financing Activities | | | | | 895 200 | 1 054 005 |
Dividends Paid On Shares | | | | | 895 200 | 1 054 005 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 131 116 | 226 403 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 3 262 225 | -5 467 192 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 2 311 250 | -1 183 107 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -5 116 427 | 3 492 198 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -30 703 | -3 285 |
Gross Profit Loss | | | | | 5 474 476 | 7 177 283 |
Income Expense Recognised Directly In Equity | | | | | -895 200 | -929 055 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -167 586 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 2 688 369 | -2 238 270 |
Increase Decrease In Net Debt From Cash Flows | | | | | | 1 185 349 |
Increase From Depreciation Charge For Year Property Plant Equipment | 1 800 | 5 855 | 11 653 | 35 571 | 104 395 | 128 203 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 4 081 |
Interest Paid Classified As Operating Activities | | | | | 978 | 14 221 |
Interest Payable Similar Charges Finance Costs | | | | | 978 | 14 221 |
Issue Equity Instruments | | | | | | 124 950 |
Net Cash Flows From Used In Financing Activities | | | | | -695 200 | -1 179 055 |
Net Cash Flows From Used In Investing Activities | | | | | -231 493 | -2 565 500 |
Net Cash Flows From Used In Operating Activities | | | | | 3 615 062 | 1 506 285 |
Net Cash Generated From Operations | | | | | 3 616 040 | 1 352 920 |
Net Current Assets Liabilities | 212 272 | 607 956 | 340 549 | 368 079 | 1 836 524 | 2 809 407 |
Net Debt Funds | | | | | -2 787 898 | -1 602 549 |
Net Deferred Tax Liability Asset | | | | | 39 327 | 63 857 |
Number Shares Issued Fully Paid | | | | | 2 000 | 2 000 |
Operating Profit Loss | | | | | 3 054 597 | 4 382 818 |
Other Creditors | 3 000 | 5 769 | 55 806 | 6 763 | 3 431 623 | 148 478 |
Other Finance Costs | | | | | 978 | 10 140 |
Other Operating Income Format1 | | | | | 46 914 | |
Other Remaining Operating Income | | | | | 46 914 | |
Other Taxation Social Security Payable | 75 949 | 147 455 | 45 478 | 96 940 | 1 498 447 | 189 205 |
Par Value Share | | | | | | 1 |
Payments Received On Account | | | | | | 101 472 |
Pension Costs Defined Contribution Plan | | | | | 66 273 | 136 704 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 582 796 | 136 704 |
Prepayments Accrued Income | | | | | 71 611 | 3 136 828 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 200 000 | -250 000 |
Proceeds From Issuing Shares | | | | | | 124 950 |
Profit Loss | | | | | 2 473 787 | 3 511 784 |
Profit Loss On Ordinary Activities Before Tax | | | | | 3 053 619 | 4 368 597 |
Property Plant Equipment Gross Cost | 23 984 | 39 842 | 77 425 | 173 882 | 404 300 | 2 166 879 |
Provisions | | | | | 39 327 | 63 857 |
Provisions For Liabilities Balance Sheet Subtotal | 4 215 | 6 616 | 10 503 | 22 446 | 39 327 | 63 857 |
Purchase Property Plant Equipment | | | | | 231 418 | 1 762 579 |
Revenue From Construction Contracts | | | | | 17 938 444 | 18 365 715 |
Social Security Costs | | | | | 204 771 | 389 330 |
Staff Costs Employee Benefits Expense | | | | | 3 673 462 | 3 010 657 |
Tax Expense Credit Applicable Tax Rate | | | | | 580 187 | 830 033 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -27 958 | -10 006 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 10 722 | 12 256 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | 16 881 | 24 530 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 579 832 | 856 813 |
Total Assets Less Current Liabilities | 234 456 | 640 143 | 398 666 | 488 042 | 2 083 510 | 4 690 769 |
Trade Creditors Trade Payables | 21 506 | 123 102 | 290 685 | 276 544 | 1 023 652 | 1 069 235 |
Trade Debtors Trade Receivables | 85 520 | 638 996 | 223 510 | 351 309 | 4 698 762 | 1 214 439 |
Turnover Revenue | | | | | 17 938 444 | 18 365 715 |
Wages Salaries | | | | | 2 885 895 | 2 484 623 |
Advances Credits Directors | | | | | | 466 507 |
Company Contributions To Money Purchase Plans Directors | | | | | 516 523 | |
Director Remuneration | | | | | 25 503 | 46 500 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 542 026 | 46 500 |
Total Additions Including From Business Combinations Property Plant Equipment | 23 984 | 15 858 | 37 583 | 98 257 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 960 | | |
Disposals Property Plant Equipment | | | | 1 800 | | |