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 | 617 353 | 446 232 | 759 458 | 1 038 238 | 1 355 384 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 234 430 | 755 109 | 603 258 | 907 235 | 199 202 | 98 135 | 821 137 | 405 618 |
Current Assets | 620 768 | 820 135 | 1 010 274 | 1 165 535 | 1 354 378 | 1 675 267 | 2 162 415 | 2 683 900 | 2 490 359 | 3 672 361 | 3 252 387 | 3 621 336 |
Debtors | 593 879 | 455 198 | 690 117 | 1 091 913 | 1 112 948 | 913 158 | 1 552 157 | 1 685 894 | 2 200 234 | 3 465 300 | 2 322 327 | 3 190 718 |
Net Assets Liabilities | | | | | | 1 892 958 | 2 408 546 | 2 858 583 | 2 038 057 | 2 064 595 | 2 511 498 | 3 218 672 |
Other Debtors | | | | | | 237 394 | 390 986 | 655 058 | 1 035 996 | 574 479 | 535 | 62 792 |
Property Plant Equipment | | | | | 568 843 | 1 036 721 | 1 357 445 | 1 072 995 | 1 162 698 | 985 633 | 1 057 333 | 938 652 |
Total Inventories | | | | | 7 000 | 7 000 | 7 000 | 90 771 | 90 923 | 108 923 | 108 923 | 25 000 |
Cash Bank In Hand | 23 889 | 361 937 | 314 157 | 66 622 | 234 430 | | | | | | | |
Stocks Inventory | 3 000 | 3 000 | 6 000 | 7 000 | 7 000 | | | | | | | |
Tangible Fixed Assets | 744 940 | 682 394 | 716 745 | 882 372 | 568 843 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 500 | 500 | 500 | 500 | 500 | | | | | | | |
Profit Loss Account Reserve | 616 353 | 445 232 | 758 458 | 1 037 238 | 1 354 384 | | | | | | | |
Shareholder Funds | 617 353 | 446 232 | 759 458 | 1 038 238 | 1 355 384 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 4 500 | 4 725 |
Accrued Liabilities Deferred Income | | | | | | | | | | 10 450 | 184 006 | 56 488 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 185 956 | 319 137 | 414 506 | 427 916 | 408 397 | 521 230 | 690 408 | 431 399 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 818 592 | 461 203 | 755 857 | 607 283 | 462 670 | 473 095 |
Administrative Expenses | | | | | | | | | | 1 215 460 | 1 252 157 | 1 351 137 |
Amounts Owed By Related Parties | | | | | | 146 933 | | | | | | |
Amounts Owed To Group Undertakings | | | | | | | 125 | 14 759 | 11 168 | 15 085 | 11 859 | 9 857 |
Amounts Recoverable On Contracts | | | | | | | | | | 555 036 | 296 647 | 888 458 |
Average Number Employees During Period | | | | | | | | 67 | 72 | 86 | 80 | 80 |
Bank Borrowings Overdrafts | | | | | | 53 231 | 2 817 | 3 670 | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | 535 345 | 543 443 | 614 927 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 199 202 | 98 135 | 821 137 | 405 618 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | 59 781 |
Corporation Tax Payable | | | | | | 130 109 | 225 274 | 231 733 | | 296 674 | 282 205 | 30 320 |
Corporation Tax Recoverable | | | | | | | | | 32 923 | | | |
Cost Sales | | | | | | | | | | 10 057 598 | 9 172 591 | 10 041 049 |
Creditors | | | | | | 211 637 | 72 619 | 3 895 | 373 548 | 772 966 | 166 163 | 98 605 |
Current Tax For Period | | | | | | | | | | 386 674 | 432 443 | 249 468 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | 27 670 | 22 626 | 20 019 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 96 931 | 107 224 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 203 125 | 160 313 |
Dividends Paid | | | | | | | | | | 2 030 000 | 1 665 000 | 710 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -2 030 000 | -1 665 000 | -710 000 |
Dividends Paid On Shares Interim | | | | | | | | | | 2 030 000 | 1 665 000 | 710 000 |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 419 285 | 166 163 | 98 605 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | 689 954 | 460 828 | 284 880 |
Finished Goods Goods For Resale | | | | | | | | | | 108 923 | 108 923 | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | | 852 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | 27 670 | 22 626 | 20 019 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -27 811 | 108 301 | 49 096 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 1 297 992 | -1 142 976 | 808 610 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | 18 000 | | -83 923 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | 17 586 | 1 700 | |
Government Grant Income | | | | | | | | | | 123 464 | 68 881 | |
Gross Profit Loss | | | | | | | | | | 3 585 782 | 3 787 593 | 3 044 719 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | -57 077 | -446 913 | -501 352 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 156 806 | 189 238 | 163 449 | 167 682 | 191 401 | 203 125 | 160 313 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | | | | 17 937 | 15 479 | 10 234 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 29 527 | 18 313 | 11 086 |
Interest Received Classified As Investing Activities | | | | | | | | | | -708 | -358 | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | -1 298 731 | -3 355 798 | -571 839 |
Net Cash Generated From Operations | | | | | | | | | | -1 385 335 | -3 821 024 | -1 084 277 |
Net Current Assets Liabilities | 231 059 | 145 272 | 358 057 | 536 319 | 979 068 | 1 133 595 | 1 214 571 | 1 896 027 | 1 387 394 | 2 018 088 | 1 809 107 | 2 587 427 |
Net Finance Income Costs | | | | | | | | | | 708 | 358 | |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | | -29 527 | -18 313 | -11 086 |
Number Shares Issued Fully Paid | | | | | | | 500 | 500 | | | | |
Operating Profit Loss | | | | | | | | | | 2 499 701 | 2 584 927 | 1 697 747 |
Other Creditors | | | | | | 158 406 | 72 619 | 3 895 | 373 548 | 772 966 | 21 010 | 3 362 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 23 625 | 93 869 | 150 039 | 187 201 | 78 568 | 33 949 | 419 321 |
Other Disposals Property Plant Equipment | | | | | | 88 332 | 402 499 | 732 243 | 685 673 | 671 515 | 221 791 | 850 787 |
Other Interest Expense | | | | | | | | | | 11 590 | 2 834 | |
Other Interest Income | | | | | | | | | | 708 | 358 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 708 | 358 | |
Other Operating Income Format1 | | | | | | | | | | 129 379 | 75 865 | 4 165 |
Other Remaining Borrowings | | | | | | | | | | 465 900 | | |
Other Taxation Social Security Payable | | | | | | 51 292 | 275 141 | 170 150 | 167 093 | 95 654 | 95 091 | 78 673 |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -229 126 | -175 948 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | 78 086 | 80 757 | |
Prepayments Accrued Income | | | | | | | | | | 14 030 | 12 193 | 18 035 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | -610 533 | -189 542 | -431 466 |
Profit Loss | | | | | | | | | | 2 056 538 | 2 111 903 | 1 417 174 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 2 470 882 | 2 566 972 | 1 686 661 |
Property Plant Equipment Gross Cost | | | | | 754 799 | 1 355 858 | 1 771 951 | 1 500 911 | 1 571 095 | 1 506 863 | 1 747 741 | 1 370 051 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 65 721 | 90 851 | 106 544 | 138 487 | 166 157 | 188 782 | 208 802 |
Purchase Property Plant Equipment | | | | | | | | | | -607 282 | -462 672 | -473 095 |
Raw Materials Consumables | | | | | | | | | | | 25 000 | 25 000 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | 465 900 | -465 900 | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 469 468 | 487 725 | 320 466 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -82 794 | -57 014 | -71 979 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 1 732 | 981 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 414 344 | 455 069 | 269 487 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 689 391 | | | | | | |
Total Assets Less Current Liabilities | 975 999 | 827 666 | 1 074 802 | 1 418 691 | 1 547 911 | 2 170 316 | 2 572 016 | 2 969 022 | 2 550 092 | 3 003 718 | 2 866 443 | 3 526 079 |
Total Borrowings | | | | | | | | | | 353 681 | | |
Trade Creditors Trade Payables | | | | | | 179 543 | 300 804 | 287 459 | 750 760 | 839 092 | 554 444 | 668 934 |
Trade Debtors Trade Receivables | | | | | | 528 831 | 1 161 171 | 1 030 836 | 1 131 315 | 2 890 821 | 2 012 955 | 2 221 433 |
Turnover Revenue | | | | | | | | | | 13 643 380 | 12 933 810 | 13 085 768 |
Work In Progress | | | | | | | | | | | 83 923 | |
Director Remuneration | | | | | | | | | | 17 496 | 17 660 | 18 072 |
Advances Credits Directors | | | | | 71 424 | | | | | | | |
Advances Credits Made In Period Directors | | | | | 95 442 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | | 23 351 | | | | | | | |
Creditors Due After One Year | 304 838 | 335 831 | 262 270 | 299 417 | 138 685 | | | | | | | |
Creditors Due Within One Year | 389 709 | 674 863 | 652 217 | 629 216 | 375 310 | | | | | | | |
Number Shares Allotted | | 500 | 500 | 500 | 500 | | | | | | | |
Other Reserves | 500 | 500 | 500 | 500 | 500 | | | | | | | |
Provisions For Liabilities Charges | 53 808 | 45 603 | 53 074 | 81 036 | 53 842 | | | | | | | |
Share Capital Allotted Called Up Paid | 500 | 500 | 500 | 500 | 500 | | | | | | | |