Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | -645 884 | 2 258 058 | 1 489 638 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 504 776 | 1 370 545 | 1 596 026 | | | | | |
Cash Bank On Hand | | | | 933 416 | 562 355 | 1 470 856 | 1 694 843 | 6 696 639 |
Current Assets | 4 770 207 | 3 250 247 | 3 554 103 | 3 633 623 | 7 451 468 | 6 817 694 | 8 132 307 | 16 524 182 |
Debtors | 2 265 431 | 1 879 702 | 1 958 077 | 2 700 207 | 6 889 113 | 5 346 838 | 6 437 464 | 9 827 543 |
Intangible Fixed Assets | 5 892 | | | | | | | |
Other Debtors | | | | 801 833 | 1 371 054 | 909 849 | 968 204 | 1 258 555 |
Property Plant Equipment | | | | 248 639 | 295 625 | 860 807 | 1 247 112 | 1 005 612 |
Tangible Fixed Assets | 612 310 | 355 786 | 249 496 | | | | | |
Net Assets Liabilities | | | | | | | -579 509 | 2 599 836 |
|
Capital & Reserves |
Called Up Share Capital | 201 000 | 301 000 | 301 000 | | | | | |
Profit Loss Account Reserve | -846 884 | -1 692 942 | -2 461 362 | | | | | |
Shareholder Funds | -645 884 | 2 258 058 | 1 489 638 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 16 500 | 20 000 | | 20 000 | 25 000 | 49 000 | 21 900 | 35 992 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | | | |
Accruals Deferred Income Within One Year | 188 773 | 274 930 | 298 629 | | | | | |
Accrued Liabilities Deferred Income | | | | 270 210 | 1 293 869 | 1 030 350 | 1 648 418 | 2 211 792 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 842 111 | 925 966 | 1 017 806 | 1 091 557 | 1 374 347 |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | | -46 074 | | | | | | |
Administrative Expenses | 3 624 070 | 3 732 011 | | 5 219 589 | 7 020 010 | 6 921 887 | 7 125 686 | 6 816 500 |
Amortisation Intangible Assets Expense | 38 824 | 5 892 | | | | | | |
Amounts Owed By Group Undertakings | | | | 806 078 | 2 392 120 | 935 810 | 6 994 | 322 182 |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 1 497 124 | 1 136 907 | 245 805 | | | | | |
Amounts Owed To Group Undertakings | | | | 6 243 131 | 7 985 976 | 9 142 741 | 13 060 362 | 13 375 845 |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 7 191 473 | 2 307 991 | 3 008 884 | | | | | |
Applicable Tax Rate | | | | 20 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 96 | 108 | 109 | 115 | 115 |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | -67 904 | -57 754 | | | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 265 109 | 254 800 | 291 640 | | | | | |
Comprehensive Income Expense | | | | -432 618 | 307 237 | -774 327 | 131 529 | 3 179 345 |
Corporation Tax Due Within One Year | 44 731 | 19 953 | 19 953 | | | | | |
Cost Sales | 2 146 404 | 2 162 182 | | 4 088 532 | 5 255 136 | 7 796 422 | 9 811 641 | 15 317 916 |
Costs Gains From Fundamental Restructuring Or Reorganisation | -1 694 015 | 11 788 | | | | | | |
Creditors | | | | 6 859 055 | 9 671 860 | 10 690 221 | 12 259 610 | 17 160 072 |
Creditors Due Within One Year | 7 845 771 | 3 159 453 | 4 125 439 | | | | | |
Current Tax For Period | | | | -14 399 | -151 498 | | 66 603 | 651 325 |
Debtors Due Within One Year | 2 265 431 | 1 879 702 | 1 958 077 | | | | | |
Depreciation Expense Property Plant Equipment | | | | 79 310 | 83 855 | 91 840 | 262 578 | 289 249 |
Depreciation Tangible Fixed Assets Expense | 286 675 | 315 781 | 182 082 | | | | | |
Expenses Not Deductible For Tax Purposes | 6 390 | 2 672 | | | | | | |
Fixed Assets | 2 429 680 | 2 167 264 | 2 060 974 | 2 981 484 | 2 283 681 | 3 161 489 | 3 547 794 | 3 306 294 |
Foreign Exchange Gain Loss Recognised In Profit Loss | -9 982 | 446 | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | 46 985 | 117 357 | 15 652 | -143 067 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 278 629 | 222 500 | 346 425 | 416 050 | 448 100 |
Gain Loss From Disposal Fixed Assets | -18 095 | | | | | | | |
Gross Profit Loss | 2 365 610 | 2 679 011 | | 4 771 622 | 5 463 064 | 5 835 123 | 7 320 479 | 10 661 798 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 83 855 | | 262 578 | 289 249 |
Intangible Fixed Assets Aggregate Amortisation Impairment | 188 228 | 194 120 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 892 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 194 120 | 194 120 | | | | | | |
Interest Payable Similar Charges | | 2 | | | | | | |
Investments Fixed Assets | 1 811 478 | 1 811 478 | 1 811 478 | 2 732 845 | 1 988 056 | 2 295 222 | 2 295 222 | 2 295 222 |
Investments In Group Undertakings | | | | 2 732 845 | 1 988 056 | 2 295 222 | 2 295 222 | 2 295 222 |
Land Buildings Operating Leases Expiring After Five Years | 89 800 | 89 800 | 113 000 | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 125 000 | 125 000 | 100 000 | | | | | |
Land Buildings Operating Leases Expiring Within One Year | 50 309 | 40 000 | 78 640 | | | | | |
Net Current Assets Liabilities | -3 075 564 | 90 794 | -571 336 | -3 225 432 | -2 220 392 | -3 872 527 | -4 127 303 | -635 890 |
Net Increase Decrease In Shareholders Funds | 677 911 | 2 903 942 | | | | | | |
Number Shares Allotted | 201 000 | 301 000 | 301 000 | | | | | |
Number Shares Issued Fully Paid | | | | | 301 000 | | 301 000 | 301 000 |
Operating Profit Loss | -1 258 460 | -1 052 554 | | -447 967 | -1 556 946 | -779 598 | 194 793 | 3 899 408 |
Other Creditors | | | | 15 628 | 13 196 | 42 216 | 43 415 | 63 635 |
Other Creditors Due Within One Year | 40 858 | 47 051 | 19 090 | | | | | |
Other Differences Leading To An Increase Decrease In Tax Charge | | 9 848 | | | | | | |
Other Interest Receivable Similar Income | 867 | 769 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 950 | 1 712 685 | 1 925 | 3 339 | 1 830 |
Other Operating Income | | 446 | | | | | | |
Other Taxation Social Security Payable | | | | 88 093 | 83 444 | 98 514 | 101 710 | 139 905 |
Other Taxation Social Security Within One Year | 54 165 | 144 998 | 90 066 | | | | | |
Other Timing Differences Leading To Decrease Increase In Taxation | 10 094 | 1 414 | | | | | | |
Par Value Share | | 1 | 1 | | 1 | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 57 241 | 68 524 | 76 720 | 101 591 | 105 817 |
Prepayments Accrued Income | | | | 151 255 | 207 146 | 513 960 | 622 467 | 485 137 |
Profit Loss | | | | -432 618 | 307 237 | -774 327 | 131 529 | 3 179 345 |
Profit Loss For Period | 677 911 | -832 242 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | 436 422 | -1 063 575 | | -447 017 | 155 739 | -777 673 | 198 132 | 3 901 238 |
Property Plant Equipment Gross Cost | | | | 1 090 750 | 1 221 591 | 1 878 613 | 2 338 669 | 2 379 959 |
Share Capital Allotted Called Up Paid | 201 000 | 301 000 | 301 000 | | | | | |
Share Premium Account | | 3 650 000 | 3 650 000 | | | | | |
Social Security Costs | 213 237 | 157 531 | | 209 575 | 254 659 | 302 230 | 352 830 | 365 710 |
Staff Costs | 1 913 581 | 1 854 943 | | | | | | |
Staff Costs Employee Benefits Expense | | | | 2 630 258 | 3 087 648 | 3 558 896 | 4 118 865 | 4 189 378 |
Standard Nominal Tax Rate | 26 | 24 | | | | | | |
Tangible Fixed Assets Additions | | 59 257 | 70 379 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 1 529 055 | 1 584 712 | 771 462 | | | | | |
Tangible Fixed Assets Depreciation | 916 745 | 1 228 926 | 521 966 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 315 781 | 59 017 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 3 600 | 328 236 | | | | | |
Tangible Fixed Assets Disposals | | 3 600 | 328 236 | | | | | |
Tax Decrease From Utilisation Tax Losses | | | | -1 031 | | | 3 437 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 329 692 | | | |
Tax Expense Credit Applicable Tax Rate | | | | -89 403 | 29 980 | -147 758 | 37 645 | 741 235 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 2 030 | -224 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 71 943 | 5 030 | 21 373 | 15 155 | 11 649 |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 113 470 | -255 258 | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -241 489 | -231 333 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -14 399 | -151 498 | -3 346 | 66 603 | 721 893 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 130 841 | | 648 883 | 54 029 |
Total Assets Less Current Liabilities | -645 884 | 2 258 058 | 1 489 638 | -243 948 | 63 289 | -711 038 | -579 509 | 2 670 404 |
Total Reserves | -846 884 | 1 957 058 | 1 188 638 | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | -241 181 | | | | | | |
Trade Creditors Trade Payables | | | | 241 993 | 295 375 | 376 400 | 425 905 | 650 966 |
Trade Creditors Within One Year | 325 771 | 364 530 | 688 790 | | | | | |
Trade Debtors Trade Receivables | | | | 941 041 | 2 918 793 | 2 987 219 | 4 839 799 | 7 761 669 |
Turnover Gross Operating Revenue | 4 512 014 | 4 841 193 | | | | | | |
Turnover Revenue | | | | 8 860 154 | 10 718 200 | 13 631 545 | 17 275 186 | 25 979 714 |
U K Current Corporation Tax | | -39 273 | | | | | | |
U K Deferred Tax | -241 489 | 9 848 | | | | | | |
Unrelieved Tax Losses Carried Forward | 262 774 | 201 908 | | | | | | |
V A T Due Total Creditors | | | 27 | | | | | |
Wages Salaries | 1 700 344 | 1 697 412 | | 2 363 442 | 2 764 465 | 3 179 946 | 3 664 444 | 3 717 851 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 70 568 |
Corporation Tax Payable | | | | | | | 66 603 | 717 929 |
Director Remuneration | 121 288 | 181 861 | 206 324 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 188 827 | 6 459 |
Disposals Property Plant Equipment | | | | | | | 188 827 | 12 739 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -143 067 | 163 089 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -70 029 | | -12 560 |
Intangible Assets | | | | | | 5 460 | 5 460 | 5 460 |
Intangible Assets Gross Cost | | | | | | 5 460 | 5 460 | |
Other Deferred Tax Expense Credit | | | | | | | | 70 568 |
Other Operating Income Format1 | | | | | | 307 166 | | 54 110 |
Provisions | | | | | | | | 70 568 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 70 568 |