Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 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 |
Net Worth | 100 | 505 157 | 857 858 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 026 043 | 798 369 | 1 103 917 | 247 719 | 80 | 80 | 7 | 7 |
Current Assets | | | | 2 026 043 | 1 464 613 | 1 333 902 | 1 175 139 | 1 111 | 1 111 | 1 138 | 893 |
Debtors | | | | | 666 244 | 229 985 | 927 420 | 1 031 | 1 041 | 1 131 | 886 |
Net Assets Liabilities | | | | | | | | 1 518 | 1 528 | | |
Other Debtors | | | | | | | 5 500 | | | | |
Total Inventories | | | | | | | | | 1 951 | 1 323 | 2 523 |
Cash Bank In Hand | 100 | 501 609 | 850 130 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 3 950 | 3 950 | | | | | | | | |
Profit Loss Account Reserve | | 501 207 | 853 908 | | | | | | | | |
Shareholder Funds | 100 | 505 157 | 857 858 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 599 | 600 | 1 199 | | | 611 | 457 | 1 505 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | | | | 407 | 337 | 436 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 52 | 102 |
Amounts Owed By Related Parties | | | | | | | 921 920 | 1 030 337 | | | |
Amounts Recoverable On Contracts | | | | | | | | | 215 | 12 | 224 |
Average Number Employees During Period | | | | | | | | 57 | 60 | | |
Bank Borrowings | | | | | | | | | 578 | 1 529 | 1 286 |
Bank Borrowings Overdrafts | | | | | | | | | 465 | 258 | 341 |
Bank Overdrafts | | | | | | | | | 127 | 15 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 80 | 36 | 99 |
Cash Cash Equivalents | | | | | | | | 401 | 993 | 1 551 | 4 509 |
Comprehensive Income Expense | | | | | | | | | | -1 214 | 2 963 |
Corporation Tax Payable | | | | 379 | | | | | | | 513 |
Creditors | | | | 54 643 | 600 | 1 199 | 96 759 | | | | |
Current Tax For Period | | | | | | | | | | 2 | 498 |
Deferred Tax Asset Debtors | | | | | | | | | 10 | 216 | 218 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -6 | -44 | 18 |
Depreciation Amortisation Impairment Expense | | | | | | | | | 217 | 244 | 175 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -145 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | | | | | | | | -145 |
Finance Lease Liabilities Present Value Total | | | | | | | | | 55 | 22 | 63 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 17 | 11 | 221 |
Finished Goods Goods For Resale | | | | | | | | | 485 | 1 141 | 2 523 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 4 | -17 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | | | | -189 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 63 | 167 | -10 |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | -36 | 1 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | | -36 | 5 |
Government Grant Income | | | | | | | | | 33 | 151 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -14 | 2 | 18 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | | | | | 5 | -1 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | | | | -5 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 21 | | -15 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | | -77 | 92 | -146 |
Increase Decrease Through Other Changes Property Plant Equipment | | | | | | | | | | 39 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | | | 122 | 116 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 19 | 27 | 84 |
Interest Paid Classified As Operating Activities | | | | | | | | | -19 | -27 | -85 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 19 | 27 | 85 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -2 |
Investments Fixed Assets | | 3 850 | 17 003 | 47 668 | 125 425 | 420 507 | 407 354 | 407 | 407 | 407 | 407 |
Investments In Subsidiaries | | | | | | | | 407 | 407 | 407 | 407 |
Net Cash Generated From Operations | | | | | | | | | -899 | 255 | -3 753 |
Net Current Assets Liabilities | 100 | 501 307 | 840 855 | 1 971 400 | 1 464 013 | 1 332 703 | 1 078 380 | 1 110 121 | 1 121 | 1 138 | |
Net Finance Income Costs | | | | | | | | | | | 2 |
Other Creditors | | | | | | | 96 759 | | 322 | 402 | 871 |
Other Current Tax Expense | | | | | | | | | | | -4 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 196 | |
Other Disposals Property Plant Equipment | | | | | | | | | | 187 | |
Other External Charges | | | | | | | | | 7 117 | 7 111 | 23 630 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 |
Other Operating Expenses Format2 | | | | | | | | | 1 083 | 912 | 2 010 |
Other Operating Income Format2 | | | | | | | | | 41 | 156 | 99 |
Other Provisions Balance Sheet Subtotal | | | | | | | | | 93 | 196 | 114 |
Par Value Share | | 1 | 1 | | | | | 1 | | | |
Payments Received On Account | | | | | | | | | 710 | 2 024 | 4 204 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | 102 | 47 | 44 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 51 | 51 | 51 |
Prepayments Accrued Income | | | | | | | | | 483 | 992 | 613 |
Profit Loss | | | | | | | | 32 | 10 | 17 | -100 |
Property Plant Equipment Gross Cost | | | | | | | | | 735 | 644 | 745 |
Social Security Costs | | | | | | | | | 112 | 81 | 110 |
Staff Costs Employee Benefits Expense | | | | | | | | 28 | 2 977 | 1 866 | 83 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | -10 | 3 | 22 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | | 111 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | 62 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -16 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | -4 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 87 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 15 | -231 | 512 |
Total Assets Less Current Liabilities | 100 | 505 157 | 857 858 | 2 019 068 | 1 589 438 | 1 753 210 | 1 485 734 | 1 518 | 1 518 | 1 545 | |
Total Borrowings | | | | | | | | | 465 | 258 | 341 |
Total Current Tax Expense Credit | | | | | | | | | 21 | 2 | 494 |
Total Deferred Tax Expense Credit | | | | | | | | | -6 | -233 | |
Trade Creditors Trade Payables | | | | | | | | | 1 950 | 1 701 | 3 169 |
Trade Debtors Trade Receivables | | | | | | | | 1 | 1 | 1 | 1 |
Turnover Revenue | | | | | | | | | 11 297 | 8 467 | 31 964 |
Wages Salaries | | | | | | | | 28 | 2 763 | 1 738 | 83 |
Accounting Period Subsidiary | 2 011 | 2 012 | 2 013 | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | 666 244 | 229 985 | | | | | |
Amounts Owed To Group Undertakings | | | | 53 665 | | | | | | | |
Creditors Due Within One Year | | 302 | 9 275 | | | | | | | | |
Investments In Group Undertakings | | | | 34 515 | 112 272 | 407 354 | | | | | |
Number Shares Allotted | | 3 950 | 3 950 | | | | | | | | |
Other Investments Other Than Loans | | | | 13 153 | 13 153 | 13 153 | | | | | |
Share Capital Allotted Called Up Paid | 100 | 3 950 | 3 950 | | | | | | | | |