Profit & Loss |
Date of Accounts |
2014-02-28 | 2015-02-28 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2021-02-28 | 2022-02-28 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | |
Net Worth | 463 264 | 734 046 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 250 016 | 710 707 | | | | | | | |
Cash Bank On Hand | | | 1 151 105 | 420 719 | 1 054 889 | 1 893 266 | 3 110 785 | 4 285 923 | 2 318 995 |
Current Assets | 1 991 721 | 2 683 321 | 4 695 640 | 4 074 134 | 6 262 952 | 6 705 370 | 7 597 125 | 7 749 031 | 4 284 455 |
Debtors | 1 741 705 | 1 972 614 | 3 544 535 | 3 653 415 | 5 208 063 | 4 812 104 | 4 486 340 | 3 463 108 | 1 965 460 |
Net Assets Liabilities | | | 2 016 452 | 2 007 716 | 2 894 850 | 4 279 892 | 4 970 514 | 1 481 926 | 2 113 028 |
Net Assets Liabilities Including Pension Asset Liability | 463 264 | 734 046 | | | | | | | |
Other Debtors | | | 117 490 | 264 396 | 670 751 | 96 528 | 69 654 | 260 214 | 47 904 |
Property Plant Equipment | | | 421 246 | 383 574 | 253 930 | 130 607 | 86 558 | 60 526 | 160 195 |
Tangible Fixed Assets | 81 835 | 552 625 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 463 164 | 733 946 | | | | | | | |
Shareholder Funds | 463 264 | 734 046 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 9 500 | 9 000 | 25 000 | 14 000 |
Other Non-audit Services Fees | | | | | | | | 1 550 | 1 500 |
Taxation Compliance Services Fees | | | | | | 500 | 500 | 500 | 500 |
Director Remuneration | | | | | | 59 250 | 64 804 | 55 650 | 59 752 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 1 | 1 | 1 | 1 |
Dividend Recommended By Directors | | | | | | | 150 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 320 118 | 478 951 | 653 740 | 673 250 | 717 299 | 729 825 | 780 666 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | -8 277 | -1 675 | 25 026 |
Administrative Expenses | | | | | | 1 390 022 | 1 539 723 | 1 256 059 | 1 872 096 |
Amounts Owed By Group Undertakings | | | 431 136 | 431 136 | 644 102 | 794 485 | 709 734 | 648 663 | 63 351 |
Amounts Owed To Group Undertakings | | | 162 430 | 27 373 | 28 117 | 11 908 | 5 648 | 3 707 374 | 17 448 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 25 |
Average Number Employees During Period | | | 44 | 48 | 45 | 47 | 49 | 59 | 61 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 893 266 | 3 110 785 | 4 285 923 | |
Comprehensive Income Expense | | | | | | 794 112 | 840 622 | 661 412 | 631 006 |
Corporation Tax Payable | | | | | | 106 630 | 71 880 | 30 573 | 71 257 |
Cost Sales | | | | | | 14 041 399 | 16 589 347 | 13 560 933 | 13 273 519 |
Creditors | | | 6 431 | 2 720 | 3 575 529 | 2 532 807 | 2 698 168 | 6 314 305 | 2 293 270 |
Creditors Due After One Year | 9 027 | 254 839 | | | | | | | |
Creditors Due Within One Year | 1 587 005 | 2 131 290 | | | | | | | |
Current Tax For Period | | | | | | 197 680 | 202 931 | 160 573 | 171 257 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 3 198 | |
Depreciation Amortisation Expense | | | | | | 67 762 | 44 049 | 22 021 | 57 842 |
Depreciation Expense Property Plant Equipment | | | | | | 67 762 | 44 049 | 22 021 | 57 841 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 250 | | | | 9 495 | 7 000 |
Disposals Property Plant Equipment | | | | 6 255 | | | | 16 300 | 7 000 |
Dividends Paid | | | | | | 200 000 | 150 000 | 4 150 000 | |
Dividends Paid Classified As Financing Activities | | | | | | -200 000 | -150 000 | -4 150 000 | |
Dividends Paid On Shares Interim | | | | | | 200 000 | 150 000 | 4 150 000 | |
Finance Lease Liabilities Present Value Total | | | 6 431 | 2 720 | 2 937 | | | | |
Fixed Assets | | | 421 317 | 383 574 | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 293 107 | 339 740 | 281 252 | 353 092 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 409 515 | 327 420 | 278 350 | 367 320 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 144 744 | 206 371 | -44 282 | -354 344 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 324 396 | 235 327 | 973 649 | 1 490 272 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -805 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -805 | |
Gross Profit Loss | | | | | | 2 001 544 | 2 533 908 | 2 025 909 | 2 652 085 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -166 667 | -236 563 | -201 880 | -130 573 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 264 438 | 1 217 519 | 1 175 138 | -1 966 928 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 160 575 | 170 514 | | 44 049 | 22 021 | 57 841 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 1 508 | 4 275 | | | | |
Interest Income | | | | | | | | 50 460 | 47 300 |
Interest Income On Bank Deposits | | | | | | 25 816 | 31 985 | 50 460 | 47 300 |
Investments Fixed Assets | | | 71 | | | | | | |
Investments In Group Undertakings | | | 71 | -71 | | | | | |
Issue Equity Instruments | | | | | | | | | 96 |
Net Cash Flows From Used In Financing Activities | | | | | | 1 078 662 | 65 823 | 398 691 | 3 699 904 |
Net Cash Flows From Used In Investing Activities | | | | | | -18 223 | -31 985 | -53 666 | 110 210 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 324 877 | -1 251 357 | -1 520 163 | -1 843 186 |
Net Cash Generated From Operations | | | | | | -1 491 544 | -1 487 920 | -1 722 043 | -1 973 759 |
Net Current Assets Liabilities | 404 716 | 552 031 | 1 679 542 | 1 697 846 | 2 687 423 | 4 172 563 | 4 898 957 | 1 434 726 | 1 991 185 |
Net Deferred Tax Liability Asset | | | | | | | | 13 326 | 38 352 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -25 816 | -31 985 | -50 460 | -47 300 |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | | 50 |
Number Shares Allotted | | 200 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 200 | 200 | 192 |
Operating Profit Loss | | | | | | 954 642 | 1 002 173 | 769 850 | 779 989 |
Other Creditors | | | 150 135 | 59 530 | 85 784 | 31 186 | 48 201 | 115 815 | 93 355 |
Other Deferred Tax Expense Credit | | | | | | -11 334 | -8 277 | -1 675 | 25 026 |
Other Interest Receivable Similar Income Finance Income | | | | | | 25 816 | 31 985 | 50 460 | 47 300 |
Other Taxation Social Security Payable | | | 339 742 | 114 077 | 189 872 | 38 642 | 536 | 7 | |
Par Value Share | | 50 | | | | | 50 | 50 | 50 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 25 461 | 28 678 | 31 778 | 41 195 |
Prepayments | | | | | | 95 708 | 96 552 | 46 712 | 84 463 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 920 000 | | -3 700 000 | |
Proceeds From Issuing Shares | | | | | | | | | -96 |
Proceeds From Sales Property Plant Equipment | | | | | | -2 934 | | -6 000 | |
Profit Loss | | | | | | 794 112 | 840 622 | 661 412 | 631 006 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 980 458 | 1 034 158 | 820 310 | 827 289 |
Property Plant Equipment Gross Cost | | | 741 364 | 862 525 | 907 670 | 803 857 | 803 857 | 790 351 | 940 861 |
Provisions | | | | | | 23 278 | 15 001 | 13 326 | 38 352 |
Provisions For Liabilities Balance Sheet Subtotal | | | 77 976 | 70 984 | 46 503 | 23 278 | 15 001 | 13 326 | 38 352 |
Provisions For Liabilities Charges | 14 260 | 115 771 | | | | | | | |
Purchase Property Plant Equipment | | | | | | -10 527 | | -2 794 | -157 510 |
Recoverable Value-added Tax | | | | | | 98 154 | 137 517 | 36 209 | 40 746 |
Repayments Borrowings Classified As Financing Activities | | | | | | 41 338 | 84 177 | 51 309 | -3 700 000 |
Secured Debts | 15 432 | 9 027 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Social Security Costs | | | | | | 118 827 | 148 573 | 163 522 | 196 802 |
Staff Costs Employee Benefits Expense | | | | | | 1 438 675 | 1 724 874 | 1 837 883 | 2 282 265 |
Tangible Fixed Assets Additions | | 518 107 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 160 215 | 630 920 | | | | | | | |
Tangible Fixed Assets Depreciation | 78 380 | 78 295 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 46 575 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 46 660 | | | | | | | |
Tangible Fixed Assets Disposals | | 47 402 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 186 287 | 196 490 | 155 859 | 206 822 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -159 | |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | -10 772 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 59 | 83 | | 1 643 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | | | -1 410 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 186 346 | 193 536 | 158 898 | 196 283 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 127 416 | 45 145 | | | 2 794 | 157 510 |
Total Assets Less Current Liabilities | 486 551 | 1 104 656 | 2 100 859 | 2 081 420 | 2 941 353 | 4 303 170 | 4 985 515 | 1 495 252 | 2 151 380 |
Trade Creditors Trade Payables | | | 2 350 884 | 2 171 597 | 3 268 819 | 2 344 441 | 2 571 903 | 2 460 536 | 2 111 210 |
Trade Debtors Trade Receivables | | | 2 123 769 | 2 800 117 | 3 893 210 | 1 877 483 | 1 975 431 | 1 831 824 | 1 728 996 |
Turnover Revenue | | | | | | 16 042 943 | 19 123 255 | 15 586 842 | 15 925 604 |
Wages Salaries | | | | | | 1 294 387 | 1 547 623 | 1 642 583 | 2 044 268 |
Dividend Per Share Interim | | | | | | | 750 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -1 118 | | |
Other Operating Income Format1 | | | | | | 343 120 | 7 988 | | |
Total Current Tax Expense Credit | | | | | | 197 680 | 201 813 | 160 573 | |