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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 660 976 | 596 224 | 693 841 | 859 088 | 497 564 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 143 102 | 106 239 | 256 618 | 342 661 | 700 304 | 1 332 285 | 1 125 537 | 414 003 |
Debtors | 452 484 | 315 352 | 416 077 | 379 679 | 218 594 | 117 529 | 366 748 | 710 496 | 592 076 | 934 205 | 1 130 647 | 644 957 |
Net Assets Liabilities | | | | | 497 564 | 262 929 | 666 538 | 1 099 954 | 1 484 312 | 2 267 736 | 2 290 207 | 2 444 439 |
Property Plant Equipment | | | | | 216 202 | 221 368 | 212 470 | 266 689 | 400 388 | 369 455 | 306 601 | 1 040 659 |
Cash Bank In Hand | 191 271 | 215 534 | 175 429 | 353 839 | 143 102 | | | | | | | |
Current Assets | 643 755 | 530 886 | 591 506 | 753 620 | 361 696 | 223 768 | 623 366 | 1 053 157 | 1 292 380 | 2 266 490 | 2 256 184 | 1 058 960 |
Intangible Fixed Assets | 74 158 | 72 955 | 71 971 | 70 786 | 75 271 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | | | | 859 088 | 497 564 | | | | | | | |
Other Debtors | | | | | 53 363 | 43 075 | 49 643 | 499 939 | 213 234 | 259 500 | 561 994 | 1 963 |
Tangible Fixed Assets | 261 257 | 240 616 | 228 478 | 227 454 | 216 202 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 659 976 | 595 224 | 692 841 | 878 189 | 496 564 | | | | | | | |
Shareholder Funds | 660 976 | 596 224 | 693 841 | 859 088 | 497 564 | | | | | | | |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | | | 428 463 | 476 096 | 522 621 | 574 594 | 629 802 | 691 873 | 739 108 | 766 523 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 304 924 | 246 435 | 168 799 | 192 667 | 106 131 | 168 026 | 202 173 | 389 252 |
Average Number Employees During Period | | | | | 10 | 9 | 7 | 8 | 8 | 12 | 20 | 28 |
Creditors | | | | | 102 907 | 111 544 | 101 176 | 90 850 | 80 402 | 72 286 | 65 130 | 836 154 |
Current Tax For Period | | | | | | | | | 69 020 | 188 253 | | |
Further Item Current Tax Expense Credit Component Total Current Tax Expense | | | | | | | | | | 20 521 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 52 968 | 83 893 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | | | | | -48 978 | 6 976 | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 47 633 | 46 525 | 51 973 | 55 208 | 62 071 | 47 235 | 27 415 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 11 239 | 10 279 | 23 868 | 52 966 | 83 894 | 76 395 | 93 484 |
Intangible Assets | | | | | 75 271 | 74 588 | 80 513 | 83 540 | 92 307 | 80 236 | 33 001 | 1 079 382 |
Intangible Assets Gross Cost | | | | | 503 734 | 550 684 | 603 134 | 658 134 | 722 109 | 772 109 | 772 109 | 1 845 905 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 5 274 | 4 666 | | |
Net Deferred Tax Liability Asset | | | | | | | | | 48 978 | 42 002 | | |
Nominal Value Allotted Share Capital | | | | | | | | | 1 042 | 1 042 | | |
Number Shares Issued Fully Paid | | | | | | | 1 042 | 1 042 | 1 042 | 1 042 | 1 042 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 11 | 6 | | |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 48 978 | 42 002 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | |
Property Plant Equipment Gross Cost | | | | | 521 126 | 467 802 | 381 269 | 459 356 | 506 519 | 537 481 | 508 774 | 1 429 911 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 117 998 | 201 798 | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 46 950 | 52 450 | 55 000 | 63 975 | 50 000 | | 1 073 796 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 25 630 | 1 427 | 78 087 | 185 989 | 52 960 | 87 790 | 770 837 |
Total Current Tax Expense Credit | | | | | | | | | 69 020 | 208 774 | | |
Total Deferred Tax Expense Credit | | | | | | | | | 48 978 | -6 976 | | |
Amount Specific Advance Or Credit Directors | | | | | 6 040 | 6 040 | 6 040 | 13 441 | 10 000 | | | 19 055 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 12 500 | 9 900 | | 10 500 | 13 441 | | | 1 504 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 6 460 | 9 900 | | 13 441 | 5 000 | 10 000 | | 20 559 |
Amounts Owed By Group Undertakings | | | | | 23 989 | | | | | 41 399 | 64 397 | 266 903 |
Amounts Owed To Group Undertakings | | | | | | 73 845 | 70 648 | 65 135 | | | | 17 898 |
Bank Borrowings | | | | | 108 493 | 102 992 | 97 018 | 91 086 | 85 032 | 78 370 | 71 214 | |
Bank Borrowings Overdrafts | | | | | 102 907 | 96 908 | 90 934 | 85 002 | 78 948 | 72 286 | 65 130 | |
Creditors Due After One Year | | | | 113 737 | 108 493 | | | | | | | |
Creditors Due Within One Year | 318 194 | 248 233 | 198 114 | 172 671 | 47 112 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 69 728 | 87 915 | | 139 502 | | 64 246 | 46 405 |
Disposals Property Plant Equipment | | | | | | 78 953 | 87 960 | | 143 093 | | 78 495 | 65 120 |
Dividends Paid | | | | | | | | 100 042 | 100 042 | | | |
Finance Lease Liabilities Present Value Total | | | | | | 14 636 | 10 242 | 5 848 | 1 454 | 1 454 | | |
Fixed Assets | 335 415 | 313 571 | 300 449 | 298 240 | 291 473 | 295 955 | 292 983 | 350 229 | 492 695 | 449 691 | 339 602 | 2 260 041 |
Intangible Fixed Assets Additions | | 48 100 | | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 233 976 | 283 279 | 332 263 | 381 448 | 428 463 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 49 303 | | | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 308 134 | 356 234 | 404 234 | 452 234 | 503 734 | | | | | | | |
Issue Bonus Shares Decrease Increase In Equity | | | | | | -292 083 | | | | | | |
Net Current Assets Liabilities | 325 561 | 282 653 | 393 392 | 674 585 | 308 998 | 78 517 | 474 731 | 840 575 | 1 120 997 | 1 932 333 | 2 051 926 | 222 806 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Other Creditors | | | | | 12 333 | 12 147 | 9 525 | 103 901 | 23 203 | 35 075 | 48 044 | 609 299 |
Other Taxation Social Security Payable | | | | | 19 119 | 10 439 | 12 274 | 16 873 | 92 389 | 243 319 | 54 580 | 49 444 |
Profit Loss | | | | | | -526 758 | 403 608 | 533 458 | 484 400 | | 22 471 | |
Secured Debts | | | | | 108 493 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 5 521 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 632 623 | 638 144 | 568 197 | 579 036 | 521 126 | | | | | | | |
Tangible Fixed Assets Depreciation | 371 366 | 397 528 | 339 719 | 351 582 | 304 924 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 26 162 | | | | | | | | | | |
Total Assets Less Current Liabilities | 660 976 | 596 224 | 693 841 | 879 189 | 600 471 | 374 474 | 767 714 | 1 190 804 | 1 613 692 | 2 382 024 | 2 391 528 | 2 482 847 |
Trade Creditors Trade Payables | | | | | 15 660 | 38 340 | 45 710 | 16 195 | 45 313 | 48 225 | 95 550 | 36 440 |
Trade Debtors Trade Receivables | | | | | 141 242 | 74 454 | 317 105 | 210 557 | 378 842 | 633 306 | 504 256 | 258 510 |
Accrued Income | | | | | | | | | | | | 64 836 |
Accrued Liabilities | | | | | | | | | | | 48 044 | 104 068 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | | | | 2 217 |
Advances Credits Directors | | 540 | 540 | 540 | 540 | | | | | | | |
Advances Credits Made In Period Directors | | 540 | | 40 645 | | | | | | | | |
Corporation Tax Payable | | | | | | | | | | | 13 307 | -50 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | | | 21 998 | |
Investment Property | | | | | | | | | | | | 140 000 |
Investment Property Fair Value Model | | | | | | | | | | | | 140 000 |
Prepayments Accrued Income | | | | | | | | | | | 94 711 | 41 764 |
Provisions | | | | | | | | | | | 36 191 | 38 408 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 48 978 | 42 002 | 36 191 | 38 408 |
Recoverable Value-added Tax | | | | | | | | | | | 31 525 | 10 981 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | | | 4 267 | | -60 000 | 215 420 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | | | 21 998 | 140 000 |