Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 032 233 | 1 113 049 | 999 240 | 860 036 |
Current Assets | 2 185 966 | 1 999 559 | 1 979 695 | 3 081 844 |
Debtors | 1 153 733 | 886 510 | 980 455 | 2 221 808 |
Net Assets Liabilities | 1 584 038 | 1 591 415 | 1 612 784 | 2 435 131 |
Other Debtors | 272 923 | 270 050 | 371 936 | 298 771 |
Property Plant Equipment | 272 488 | 239 841 | 201 839 | 151 966 |
|
Other Financial Data |
Audit Fees Expenses | 19 300 | 17 950 | 20 250 | |
Audit-related Assurance Services Entity Subsidiaries Fees | 6 000 | 6 300 | 6 450 | |
Accrued Liabilities Deferred Income | 402 920 | 154 672 | 140 755 | 114 299 |
Accumulated Depreciation Impairment Property Plant Equipment | 192 138 | 238 762 | 287 623 | 335 909 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 14 815 | 9 893 | |
Administration Support Average Number Employees | 2 | 2 | 2 | |
Administrative Expenses | 5 666 341 | 5 158 922 | 4 653 067 | |
Amounts Owed To Group Undertakings | 100 000 | 100 000 | 100 000 | |
Applicable Tax Rate | 19 | 19 | 19 | |
Average Number Employees During Period | 9 | 9 | 9 | 9 |
Cash Cash Equivalents Cash Flow Value | 1 032 233 | 1 113 049 | 999 240 | |
Comprehensive Income Expense | 11 814 | 7 377 | 21 369 | |
Corporation Tax Payable | 23 208 | 20 365 | 9 673 | 215 781 |
Creditors | 860 029 | 634 038 | 556 369 | 790 208 |
Current Tax For Period | 17 940 | 16 051 | 13 871 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 437 | -440 | -1 566 | |
Deferred Tax Liabilities | 14 387 | 13 947 | 12 381 | |
Depreciation Expense Property Plant Equipment | 63 590 | 46 697 | 48 603 | |
Double Taxation Relief | 16 681 | | | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | -3 427 | 7 755 | |
Gain Loss In Cash Flows From Change In Accrued Items | 162 659 | -248 248 | -13 917 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 054 307 | 25 100 | -53 060 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 1 113 736 | 267 223 | -93 945 | |
Gain Loss On Disposals Property Plant Equipment | -2 597 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 13 741 | -49 977 | -16 818 | |
Gross Profit Loss | 5 695 546 | 5 197 644 | 4 678 986 | |
Income Taxes Paid Refund Classified As Operating Activities | 19 432 | 31 252 | 24 563 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 279 084 | 80 816 | -113 809 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 553 | | |
Increase Decrease In Existing Provisions | | -440 | -1 566 | |
Increase Decrease In Net Debt From Cash Flows | | -80 816 | 113 809 | |
Increase Decrease Through Other Changes Property Plant Equipment | | -838 | 966 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 46 697 | 48 603 | 48 909 |
Interest Paid Classified As Operating Activities | 135 | | | |
Interest Payable Similar Charges Finance Costs | 135 | | | |
Interest Received Classified As Operating Activities | 333 | 6 | | |
Net Cash Flows From Used In Investing Activities | -22 344 | -14 050 | -10 601 | |
Net Cash Flows From Used In Operating Activities | 301 428 | 94 866 | -103 208 | |
Net Cash Generated From Operations | 320 662 | 126 112 | -78 645 | |
Net Current Assets Liabilities | 1 325 937 | 1 365 521 | 1 423 326 | 2 291 636 |
Net Debt Funds | -932 233 | -1 013 049 | -899 240 | |
Net Deferred Tax Liability Asset | 14 387 | 13 947 | 12 381 | |
Number Shares Issued Fully Paid | 1 326 000 | 1 326 000 | 1 326 000 | |
Operating Profit Loss | 32 387 | 38 767 | 25 919 | |
Other Creditors | 2 351 | 2 433 | 2 933 | 4 328 |
Other Fee Income | 58 879 | 105 422 | | |
Other Finance Costs | 135 | | | |
Other Finance Income | 333 | 6 | | |
Other Increase Decrease In Depreciation Impairment Property Plant Equipment | | -73 | 258 | |
Other Interest Receivable Similar Income Finance Income | 333 | 6 | | |
Other Operating Income Format1 | 3 182 | 45 | | |
Other Remaining Operating Income | 3 182 | 45 | | |
Other Revenue | | 105 422 | 118 467 | |
Other Taxation Social Security Payable | 203 614 | 184 284 | 209 983 | 288 372 |
Par Value Share | | 1 | 1 | |
Pension Costs Defined Contribution Plan | 90 433 | 81 077 | 67 877 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 90 433 | 81 077 | 67 877 | |
Prepayments Accrued Income | 845 037 | 547 249 | 496 504 | |
Profit Loss | 11 814 | 10 804 | 13 614 | 833 217 |
Profit Loss On Ordinary Activities Before Tax | 32 585 | 38 773 | 25 919 | |
Property Plant Equipment Gross Cost | 464 626 | 478 603 | 489 462 | 487 875 |
Provisions | 14 387 | 13 947 | 12 381 | |
Purchase Property Plant Equipment | 22 344 | 14 050 | 10 601 | |
Revenue From Rendering Services | 5 636 667 | 5 092 222 | 4 560 519 | |
Social Security Costs | 596 157 | 406 018 | 413 616 | |
Staff Costs Employee Benefits Expense | 4 227 304 | 3 614 180 | 3 435 387 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 14 387 | 13 947 | 12 381 | |
Tax Expense Credit Applicable Tax Rate | 6 191 | 7 367 | 4 925 | |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | 5 268 | 11 805 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 5 161 | 5 017 | 5 393 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 151 | 3 318 | 980 | |
Tax Increase Decrease From Other Short-term Timing Differences | | 11 805 | 1 007 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 20 771 | 27 969 | 12 305 | |
Total Assets Less Current Liabilities | 1 598 425 | 1 605 362 | 1 625 165 | 2 443 602 |
Total Current Tax Expense Credit | 23 208 | 28 409 | 13 871 | |
Trade Creditors Trade Payables | 127 936 | 172 284 | 93 025 | 67 428 |
Trade Debtors Trade Receivables | 35 773 | 69 211 | 112 015 | 40 026 |
Turnover Revenue | 5 695 546 | 5 197 644 | 4 678 986 | |
Wages Salaries | 3 540 714 | 3 127 085 | 2 953 894 | |
Director Remuneration | 2 866 099 | 2 688 038 | 2 375 907 | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -1 587 |
Prepayments | | | 496 504 | 1 883 011 |
Provisions For Liabilities Balance Sheet Subtotal | | | 12 381 | 8 471 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | -623 |