Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2018-03-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 304 698 | 317 919 | 313 164 | 297 249 | 309 560 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 590 177 | 702 102 | 140 348 | 225 998 | 1 835 154 | 2 447 895 | 1 682 738 | 2 313 612 |
Current Assets | 1 633 851 | 1 639 843 | 2 093 515 | 2 722 346 | 1 388 322 | 2 641 315 | 1 381 610 | 1 367 396 | 2 462 436 | 3 321 794 | 2 712 321 | 3 645 285 |
Debtors | 1 124 985 | 1 131 758 | 1 376 125 | 1 683 225 | 790 646 | 1 931 713 | 1 231 262 | 1 131 398 | 617 282 | 326 920 | 108 758 | 794 487 |
Net Assets Liabilities | | | | | 309 560 | 162 173 | 227 804 | 232 345 | 423 650 | 684 713 | 817 399 | 918 709 |
Other Debtors | | 48 963 | 42 707 | 28 699 | 92 219 | 29 637 | 131 393 | 113 938 | 404 496 | 84 227 | 31 509 | |
Property Plant Equipment | | | | | 336 431 | 388 139 | 476 662 | 435 531 | 444 865 | 542 008 | 519 821 | 536 596 |
Total Inventories | | | | | 7 500 | 7 500 | 10 000 | 10 000 | 10 000 | 10 000 | 920 825 | 537 186 |
Cash Bank In Hand | 488 681 | 490 568 | 700 548 | 1 026 621 | 590 176 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 304 698 | 317 919 | 313 164 | 297 249 | 309 560 | | | | | | | |
Stocks Inventory | 20 185 | 17 517 | 16 842 | 12 500 | 7 500 | | | | | | | |
Tangible Fixed Assets | 339 653 | 394 202 | 349 313 | 358 425 | 336 430 | | | | | | | |
Trade Debtors | | 887 118 | 713 906 | 736 171 | 225 500 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 40 132 | 40 132 | 40 132 | 40 132 | 40 132 | | | | | | | |
Profit Loss Account Reserve | 123 898 | 140 570 | 144 964 | 131 924 | 147 110 | | | | | | | |
Shareholder Funds | 304 698 | 317 919 | 313 164 | 297 249 | 309 560 | | | | | | | |
|
Other Financial Data |
Description Principal Activities | | | | | | | | | | 41 201 | 41 201 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 466 687 | 486 574 | 287 135 | 247 870 | 234 567 | 225 277 | 255 461 | 264 473 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 147 389 | | | | | | |
Administrative Expenses | | 644 442 | | 741 267 | 777 452 | 840 701 | | | | | | |
Average Number Employees During Period | | | | | 43 | 43 | 35 | 33 | 30 | 29 | 24 | 23 |
Bank Overdrafts | | | | | | 247 154 | 70 968 | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 64 399 | 62 513 | | | 401 569 | 433 654 | 433 654 | |
Comprehensive Income Expense | | | | | 200 832 | 102 474 | | | | | | |
Cost Sales | | 6 092 417 | | 9 649 518 | 6 114 020 | 8 718 559 | | | | | | |
Creditors | | | | | 72 294 | 97 395 | 71 238 | 30 166 | 2 399 027 | 3 080 851 | 2 327 733 | 3 150 207 |
Depreciation Expense Property Plant Equipment | | | | | 62 460 | 63 865 | | | | | | |
Depreciation Rate Used For Property Plant Equipment | | | | | | | | | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -43 978 | 262 536 | 63 369 | | 52 255 | 26 137 | 48 884 |
Disposals Property Plant Equipment | | | | | | -75 794 | 314 276 | 113 353 | | 88 269 | 29 827 | 107 891 |
Dividends Paid | | | | | -188 521 | -249 862 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 72 294 | 97 395 | 71 238 | 30 166 | 27 574 | 26 619 | 23 493 | 17 877 |
Fixed Assets | 339 653 | 394 202 | 349 313 | 358 425 | | | | | 444 865 | 542 008 | 519 821 | 536 596 |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | | | | | | | | | | 32 085 | | |
Gross Profit Loss | | 853 003 | | 990 095 | 1 036 457 | 979 856 | | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | | | | | | | | | | 1 899 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 63 865 | 63 097 | 24 104 | | 42 966 | 56 321 | 57 896 |
Interest Payable Similar Charges Finance Costs | | | | | 7 625 | 10 597 | | | | | | |
Net Current Assets Liabilities | -34 955 | 296 | 31 688 | 5 843 | 50 611 | -118 059 | -177 620 | -173 020 | 63 409 | 240 944 | 384 590 | 495 078 |
Net Deferred Tax Liability Asset | | | | | | | | | 17 206 | | 12 261 | 37 251 |
Nominal Value Allotted Share Capital | | | | | 40 132 | 40 132 | | | | | | |
Number Shares Issued Fully Paid | | | | | 40 132 | 40 132 | 10 033 | 10 033 | | | | |
Operating Profit Loss | | 208 561 | | 248 828 | 259 005 | 139 155 | | | | | | |
Other Comprehensive Income Expense Net Tax | | | | | -2 875 | -2 875 | | | | | | |
Other Creditors | | | | | 1 163 342 | 1 973 564 | 1 064 098 | 1 248 361 | 1 809 641 | 2 469 514 | 1 937 928 | 2 383 920 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | | | | | | 67 418 | 98 239 | 74 748 | 75 714 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 201 | 782 | | | | | | |
Other Inventories | | | | | 7 500 | 7 500 | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | | | | |
Profit Loss | | | | | 200 832 | 102 474 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 205 696 | | 239 827 | 252 581 | 129 340 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 803 118 | 874 713 | 763 797 | 683 401 | 679 432 | 767 286 | 775 282 | 801 069 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 5 187 | 10 512 | | | 17 206 | | 12 261 | 37 251 |
Raw Materials Consumables | | | | | | | | | | 10 000 | 10 000 | 10 000 |
Taxation Social Security Payable | | | | | 39 757 | 237 414 | | | 426 962 | 455 091 | 285 347 | 676 715 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 51 749 | 26 866 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | 40 300 | 32 957 | | 144 038 | 37 824 | 133 678 |
Total Assets Less Current Liabilities | 304 698 | 394 498 | 381 001 | 364 268 | 387 041 | 270 080 | 299 042 | 262 511 | 508 274 | 782 952 | 904 409 | 1 031 674 |
Total Borrowings | | | | | 72 294 | 393 790 | 187 998 | 60 988 | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | | 163 060 | | | 32 085 | | |
Trade Creditors Trade Payables | | | | | 100 796 | 230 460 | 266 135 | 127 669 | 134 850 | 129 627 | 80 965 | 71 695 |
Trade Debtors Trade Receivables | | | | | 225 500 | 1 203 467 | 291 107 | 65 680 | 212 786 | 242 693 | 77 251 | |
Turnover Revenue | | | | | 7 150 477 | 9 698 415 | | | | | | |
Useful Life Property Plant Equipment Years | | | | | | | | | | 2 | 2 | 2 |
Work In Progress | | | | | | | | | | 536 979 | 910 825 | 527 186 |
Advances Credits Directors | | | | | | | | | | | | 849 |
Advances Credits Made In Period Directors | | | | | | | | | | | | 105 000 |
Advances Credits Repaid In Period Directors | | | | | | | | | | | | 104 151 |
Amount Specific Advance Or Credit Directors | | | | | | | | | | | | 849 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | | | | 35 000 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | | | 34 151 |
Amounts Recoverable On Contracts | | 189 606 | 619 512 | 918 355 | 472 927 | 698 609 | 808 762 | 951 780 | | | | |
Bank Borrowings Overdrafts | | | | | | 247 154 | 70 968 | | | | | |
Other Taxation Social Security Payable | | | | | | 258 955 | 112 237 | 133 564 | | | | |
Audit Fees Expenses | | 4 500 | | | | | | | | | | |
Director Remuneration | | 70 111 | 72 015 | 79 311 | 81 712 | | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 4 | 4 | 4 | 4 | | | | | | | |
Aggregate Depreciation On Tangible Fixed Assets On Historical Cost Basis | | | 26 534 | | 30 324 | | | | | | | |
Amount Due From To Related Party | | | 8 209 | | 39 154 | | | | | | | |
Corporation Tax Due Within One Year | | 224 | 32 270 | 49 282 | 55 181 | | | | | | | |
Cost Tangible Fixed Assets On Historical Cost Basis | | | 94 732 | | 94 723 | | | | | | | |
Creditors Due After One Year | | 76 579 | 58 855 | 58 400 | 72 294 | | | | | | | |
Creditors Due Within One Year | 1 668 806 | 1 639 547 | 2 061 827 | 2 716 503 | 1 337 711 | | | | | | | |
Deferred Tax Current Asset | | 6 071 | | | | | | | | | | |
Deferred Tax Liability | | -6 071 | 8 982 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | 66 092 | | 57 298 | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 10 763 | 8 982 | 8 619 | 5 187 | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | 42 028 | | -363 | | | | | | | | |
Interest Payable Similar Charges | | 3 986 | | 9 940 | | | | | | | | |
Interim Payment | | 150 223 | 182 767 | 206 823 | 188 521 | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | 108 943 | 78 914 | 97 379 | 91 000 | | | | | | | |
Number Shares Allotted | 40 132 | 40 132 | 40 132 | 40 132 | 40 132 | | | | | | | |
Other Creditors Due Within One Year | | 1 390 398 | 1 715 642 | 2 225 833 | 1 104 409 | | | | | | | |
Other Interest Receivable Similar Income | | 1 121 | | 939 | | | | | | | | |
Other Taxation Social Security Within One Year | | 87 699 | 97 645 | 183 784 | 39 756 | | | | | | | |
Payments Received On Account Within One Year | | 17 280 | 31 609 | | 3 750 | | | | | | | |
Pension Costs Defined Contribution Scheme | | 28 966 | | 30 946 | | | | | | | | |
Profit Loss For Period | | 163 444 | | 190 908 | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 15 053 | | -3 432 | | | | | | | |
Provisions For Liabilities Charges | | -6 071 | 8 982 | 8 619 | 5 187 | | | | | | | |
Revaluation Reserve | 135 652 | 132 201 | 123 052 | 120 177 | 117 302 | | | | | | | |
Share Premium Account | 5 016 | 5 016 | 5 016 | 5 016 | 5 016 | | | | | | | |
Tangible Fixed Assets Additions | | | 440 | | 5 374 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 802 433 | 795 275 | 804 862 | 803 117 | | | | | | | |
Tangible Fixed Assets Depreciation | | 408 231 | 445 962 | 446 437 | 466 687 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 7 561 | | 7 324 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 3 227 | | 3 131 | | | | | | | |
Tangible Fixed Assets Disposals | | | 4 347 | | 4 285 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | | | -6 151 | | | | | | | | | |
Tax Losses Available | | -16 834 | | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 42 252 | | 48 919 | | | | | | | | |
Total Recognised Gain Loss For Period | | 163 444 | | | | | | | | | | |
Trade Creditors Within One Year | | 119 390 | 163 521 | 217 497 | 100 795 | | | | | | | |
Turnover Gross Operating Revenue | | 6 945 420 | | 10 639 613 | | | | | | | | |
U K Current Corporation Tax On Income For Period | | 224 | | 49 282 | | | | | | | | |
Valuation Tangible Fixed Assets | | | 191 250 | | 181 710 | | | | | | | |
Value Shares Allotted | 40 132 | 40 132 | 40 132 | 40 132 | 40 132 | | | | | | | |