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 | -505 557 | -928 513 | -1 797 621 | -2 910 539 | -4 406 679 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 22 400 | 2 110 | 21 648 | 300 955 | 301 560 | | | | | | | |
Cash Bank On Hand | | | | | 301 560 | 154 786 | 231 599 | 714 682 | 511 746 | 2 223 867 | 5 103 567 | 1 297 771 |
Current Assets | 137 985 | 76 018 | 100 909 | 514 126 | 1 295 369 | 827 211 | 581 124 | 1 490 295 | 1 429 912 | 3 076 310 | 7 156 185 | 3 798 334 |
Debtors | 115 585 | 73 908 | 79 261 | 213 171 | 993 809 | 672 425 | 349 525 | 775 613 | 918 166 | 852 443 | 2 052 618 | 2 500 563 |
Net Assets Liabilities | | | | | | -6 381 482 | -7 789 370 | -9 122 072 | -9 384 273 | -8 219 384 | -8 694 296 | -11 045 932 |
Net Assets Liabilities Including Pension Asset Liability | -505 557 | -928 513 | -1 797 621 | -2 910 539 | -4 406 679 | | | | | | | |
Other Debtors | | | | | 993 809 | 668 793 | 341 529 | 608 405 | 833 627 | 805 769 | 1 553 018 | 97 670 |
Property Plant Equipment | | | | | 33 077 | 37 021 | 20 756 | 50 326 | 71 098 | 72 961 | 96 703 | 164 256 |
Tangible Fixed Assets | 6 445 | 6 508 | 5 289 | 24 055 | 33 077 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | -506 557 | -929 513 | -1 798 621 | -2 911 539 | -4 407 679 | | | | | | | |
Shareholder Funds | -505 557 | -928 513 | -1 797 621 | -2 910 539 | -4 406 679 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | | | | | | 22 794 | 225 | 225 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | 22 794 | 225 | | | | |
Audit Fees Expenses | | | | | | | | | | | 7 750 | 8 170 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | 22 794 | | 225 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | | | 1 321 |
Director Remuneration | | | | | | | | | | | 246 030 | 250 800 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 24 745 | 44 435 | 62 617 | 89 385 | 118 106 | 147 764 | 191 971 | 272 514 |
Average Number Employees During Period | | | | | 23 | 23 | 21 | 27 | 39 | 53 | 83 | 110 |
Creditors | | | | | 5 735 125 | 6 984 237 | 7 972 537 | 10 142 803 | 9 358 165 | 9 325 152 | 12 826 098 | 11 994 869 |
Creditors Due After One Year | 512 850 | 788 502 | 1 814 408 | 3 142 354 | 5 406 963 | | | | | | | |
Creditors Due Within One Year | 137 137 | 222 537 | 89 411 | 306 366 | 328 162 | | | | | | | |
Debtors Due After One Year | -45 212 | | | | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 31 | 293 | 1 247 | 1 239 | 651 | | |
Disposals Property Plant Equipment | | | | | | 2 040 | 2 032 | 1 247 | 3 756 | 3 253 | | 1 583 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 56 500 | 56 500 | 109 500 | 161 000 | 80 500 | 163 958 | 191 333 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 19 721 | 18 475 | 28 015 | 29 960 | 30 309 | 44 207 | 80 543 |
Net Current Assets Liabilities | 848 | -146 519 | 11 498 | 207 760 | 967 207 | -6 418 503 | 162 411 | 970 405 | -97 206 | 1 032 807 | 4 035 099 | 784 681 |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | 1 000 | | | | 1 000 |
Other Creditors | | | | | 5 552 398 | 6 984 237 | 7 972 537 | 10 142 803 | 9 358 165 | 9 281 464 | 12 826 098 | |
Other Taxation Social Security Payable | | | | | 34 273 | 28 834 | 41 881 | 71 842 | 94 520 | 209 477 | 209 982 | 224 120 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | | 1 |
Property Plant Equipment Gross Cost | | | | | 57 822 | 81 456 | 83 373 | 139 711 | 189 204 | 220 725 | 288 674 | 436 770 |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 2 777 | | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 7 545 | 10 322 | 12 897 | 37 796 | 57 822 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 100 | 3 814 | 7 608 | 13 741 | 24 745 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 2 714 | | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 25 674 | 3 949 | 57 585 | 53 249 | 34 774 | 67 949 | 149 679 |
Total Assets Less Current Liabilities | 7 293 | -140 011 | 16 787 | 231 815 | -4 406 679 | -6 381 482 | 213 947 | 1 020 731 | -26 108 | 1 105 768 | 4 131 802 | 948 937 |
Trade Creditors Trade Payables | | | | | 148 454 | 76 403 | 98 387 | 112 954 | 310 549 | 294 786 | 735 093 | 438 407 |
Trade Debtors Trade Receivables | | | | | | 3 632 | 7 996 | 167 208 | 84 539 | 46 674 | 499 600 | 551 476 |
Accrued Liabilities | | | | | | | | | | | 340 889 | 358 485 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 26 711 | 23 136 |
Administrative Expenses | | | | | | | | | | | 7 712 005 | 12 103 894 |
Amounts Owed By Group Undertakings | | | | | | | | | | | 360 880 | 373 243 |
Amounts Owed To Group Undertakings | | | | | | | | | | | 12 826 098 | 11 994 869 |
Bank Borrowings Overdrafts | | | | | | | | | | 43 688 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | | 5 103 567 | |
Comprehensive Income Expense | | | | | | | | | | | -474 912 | -2 351 636 |
Corporation Tax Recoverable | | | | | | | | | | | 545 229 | 970 129 |
Cost Sales | | | | | | | | | | | 3 250 529 | 5 841 877 |
Depreciation Amortisation Expense | | | | | | | | | | | 44 207 | 80 544 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | | 44 207 | 80 543 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -4 393 796 | 682 498 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | | 161 891 | 240 074 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | | | 280 083 | 287 241 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | | -233 010 | -1 577 544 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | 231 354 | -268 527 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | -787 120 | -10 682 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | | | | -250 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | | | -250 |
Gross Profit Loss | | | | | | | | | | | 6 325 905 | 8 835 900 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | 134 856 | 544 242 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 2 879 700 | -3 805 796 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 161 891 | 240 074 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | | -4 344 420 | 682 498 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | | 67 535 | 148 347 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | | 1 397 185 | 2 974 951 |
Net Cash Generated From Operations | | | | | | | | | | | 1 532 041 | 3 519 193 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | | | -414 | |
Operating Profit Loss | | | | | | | | | | | -858 591 | -3 080 704 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 414 | |
Other Operating Income Format1 | | | | | | | | | | | 527 509 | 187 290 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 73 170 | 99 937 |
Prepayments Accrued Income | | | | | | | | | | | 452 235 | 422 016 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | | -1 332 |
Profit Loss | | | | | | | | | | | -474 912 | -2 351 636 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | -1 020 068 | -3 320 778 |
Purchase Property Plant Equipment | | | | | | | | | | | -67 949 | -149 679 |
Recoverable Value-added Tax | | | | | | | | | | | 116 924 | 86 029 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | | -50 000 | |
Social Security Costs | | | | | | | | | | | 474 811 | 656 367 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 4 702 249 | 6 263 227 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | -545 156 | -969 142 |
Total Operating Lease Payments | | | | | | | | | | | 80 081 | 189 090 |
Turnover Revenue | | | | | | | | | | | 9 576 434 | 14 677 777 |
Wages Salaries | | | | | | | | | | | 4 154 268 | 5 506 923 |