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 | 202 005 | 325 267 | 560 232 | 587 795 | 398 925 | 2 191 052 |
Current Assets | 372 700 | 398 944 | 896 300 | 702 904 | 1 410 854 | 2 289 047 |
Debtors | 167 195 | 70 177 | 332 568 | 111 609 | 1 008 429 | 94 495 |
Net Assets Liabilities | 34 715 | 109 933 | 593 407 | 1 321 585 | 2 179 150 | 3 308 562 |
Other Debtors | 23 104 | 25 340 | 16 151 | 15 144 | 79 591 | 4 667 |
Property Plant Equipment | 3 493 083 | 3 510 252 | 3 437 245 | 3 311 853 | 3 248 915 | 3 230 843 |
Total Inventories | 3 500 | 3 500 | 3 500 | 3 500 | 3 500 | 3 500 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 16 386 | 4 035 |
Accumulated Amortisation Impairment Intangible Assets | 72 917 | 197 917 | 322 917 | 447 917 | 572 917 | 697 917 |
Accumulated Depreciation Impairment Property Plant Equipment | 46 270 | 101 452 | 180 147 | 315 438 | 409 375 | 474 376 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 46 929 |
Administrative Expenses | | | | | 1 985 946 | 1 977 878 |
Amortisation Expense Intangible Assets | | | | | 125 000 | 125 000 |
Amortisation Impairment Expense Intangible Assets | | | | | 125 000 | 125 000 |
Amounts Owed By Group Undertakings | | | | | 838 694 | 20 000 |
Amounts Owed By Related Parties | | 487 | 300 189 | | 838 694 | |
Amounts Owed To Group Undertakings | 1 790 181 | 1 653 427 | 1 449 980 | 336 367 | 222 767 | 11 775 |
Average Number Employees During Period | | 56 | 56 | 56 | 56 | 51 |
Bank Borrowings | | | | | 2 488 774 | 2 286 647 |
Bank Borrowings Overdrafts | 2 826 339 | 2 644 252 | 2 692 664 | 2 500 942 | 2 302 774 | 2 100 647 |
Cash Cash Equivalents Cash Flow Value | | | | 587 795 | 398 925 | 2 191 052 |
Comprehensive Income Expense | | | | | 857 565 | 1 129 412 |
Corporation Tax Payable | 10 261 | | | | 230 764 | 305 815 |
Cost Sales | | | | | 60 027 | 74 986 |
Creditors | 2 857 208 | 2 668 657 | 2 709 941 | 2 510 362 | 2 303 534 | 2 100 647 |
Current Tax For Period | | | | | 230 764 | 305 815 |
Deferred Income | | | | | | 8 493 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -9 282 | -7 145 |
Depreciation Expense Property Plant Equipment | | | | | 93 986 | 65 000 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 93 986 | 65 000 |
Dividends Paid On Shares | | 1 052 083 | 927 083 | | | |
Finance Lease Liabilities Present Value Total | | | | | 760 | 760 |
Finance Lease Payments Owing Minimum Gross | | | | | 9 420 | 760 |
Finished Goods Goods For Resale | | | | | 3 500 | 3 500 |
Fixed Assets | 4 670 166 | 4 562 335 | 4 364 328 | 4 113 936 | 3 925 998 | 3 782 926 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 198 168 | 202 127 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 41 607 | 33 772 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 128 631 | 259 904 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 896 820 | -913 934 |
Government Grant Income | | | | | 123 412 | 48 045 |
Gross Profit Loss | | | | | 2 871 874 | 3 395 608 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -159 709 | -230 762 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 188 870 | -1 792 127 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -64 670 | |
Increase From Amortisation Charge For Year Intangible Assets | 72 917 | 125 000 | 125 000 | 125 000 | 125 000 | 125 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | 46 270 | 55 182 | 81 007 | 135 291 | 93 986 | 65 000 |
Intangible Assets | 1 177 083 | 1 052 083 | 927 083 | 802 083 | 677 083 | 552 083 |
Intangible Assets Gross Cost | 1 250 000 | 1 250 000 | 1 250 000 | 1 250 000 | 1 250 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 54 419 | 68 885 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 3 723 |
Interest Paid Classified As Operating Activities | | | | | -54 419 | -72 608 |
Interest Payable Similar Charges Finance Costs | | | | | 54 419 | 72 608 |
Interest Received Classified As Investing Activities | | | | | | -76 |
Net Cash Generated From Operations | | | | | -262 331 | -2 353 137 |
Net Current Assets Liabilities | -1 758 516 | -1 760 604 | -1 039 750 | -274 793 | 554 599 | 1 617 052 |
Net Finance Income Costs | | | | | | 76 |
Operating Profit Loss | | | | | 1 068 796 | 1 500 614 |
Other Creditors | 30 869 | 24 405 | 17 277 | 9 420 | 760 | 59 646 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 2 312 | | 49 | |
Other Disposals Property Plant Equipment | | | 12 611 | 296 | 135 | |
Other Interest Income | | | | | | 76 |
Other Interest Receivable Similar Income Finance Income | | | | | | 76 |
Other Operating Income Format1 | | | | | 182 868 | 82 884 |
Other Taxation Social Security Payable | 38 321 | 71 564 | 179 065 | 249 273 | 254 878 | 24 101 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -7 857 | -8 660 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 17 041 | 17 281 |
Prepayments Accrued Income | | | | | 9 068 | 39 214 |
Proceeds From Sales Property Plant Equipment | | | | | -86 | |
Profit Loss | | | | | 857 565 | 1 129 412 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 014 377 | 1 428 082 |
Property Plant Equipment Gross Cost | 3 539 353 | 3 611 704 | 3 617 392 | 3 627 291 | 3 658 290 | 3 705 219 |
Provisions For Liabilities Balance Sheet Subtotal | 19 727 | 23 141 | 21 230 | 7 196 | -2 087 | |
Purchase Property Plant Equipment | | | | | -31 134 | -46 929 |
Social Security Costs | | | | | 78 552 | 95 693 |
Staff Costs Employee Benefits Expense | | | | | 1 247 188 | 1 318 930 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | -2 087 | -9 231 |
Tax Expense Credit Applicable Tax Rate | | | | | 192 732 | 271 336 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -12 857 | -4 930 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | -2 215 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 707 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 156 812 | 298 670 |
Total Additions Including From Business Combinations Property Plant Equipment | 3 539 353 | 72 351 | 18 299 | 10 195 | 31 134 | |
Total Assets Less Current Liabilities | 2 911 650 | 2 801 731 | 3 324 578 | 3 839 143 | 4 480 597 | 5 399 978 |
Total Borrowings | | | | | 2 302 774 | 2 100 647 |
Total Current Tax Expense Credit | | | | | 166 094 | 305 815 |
Trade Creditors Trade Payables | 62 877 | 141 958 | 44 532 | 47 267 | 92 865 | 71 370 |
Trade Debtors Trade Receivables | 144 091 | 44 350 | 16 228 | 96 465 | 90 144 | 30 614 |
Turnover Revenue | | | | | 2 931 901 | 3 470 594 |
Wages Salaries | | | | | 1 151 595 | 1 205 956 |