Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 146 682 | 2 456 634 | 2 766 669 |
Current Assets | 11 613 012 | 12 742 114 | 13 031 649 |
Debtors | 10 466 330 | 10 285 480 | 10 264 980 |
Net Assets Liabilities | 1 387 177 | 1 733 265 | 8 203 196 |
Other Debtors | 157 523 | 84 708 | 94 044 |
Property Plant Equipment | 324 706 | 280 932 | 237 342 |
|
Other Financial Data |
Audit Fees Expenses | 28 500 | 26 000 | 27 200 |
Accrued Liabilities Deferred Income | 848 932 | 539 434 | 390 388 |
Accumulated Amortisation Impairment Intangible Assets | 446 704 | 579 907 | 719 151 |
Accumulated Depreciation Impairment Property Plant Equipment | 679 903 | 826 148 | 978 986 |
Additions Other Than Through Business Combinations Intangible Assets | | 41 999 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 109 296 | 109 248 |
Administrative Expenses | 2 321 212 | 2 509 059 | 3 043 377 |
Amortisation Expense Intangible Assets | 116 711 | 133 203 | 139 244 |
Amounts Owed By Group Undertakings | 2 392 566 | 1 892 162 | 3 074 269 |
Amounts Owed To Group Undertakings | 8 179 141 | 8 398 744 | 3 452 410 |
Amounts Recoverable On Contracts | 3 791 756 | 3 710 891 | 3 487 892 |
Assets Acquired | 305 030 | 166 974 | |
Average Number Employees During Period | 209 | 216 | 236 |
Corporation Tax Recoverable | 23 681 | 40 834 | 44 671 |
Cost Sales | 19 368 423 | 19 239 196 | 19 928 192 |
Creditors | 8 179 141 | 8 398 744 | 3 452 410 |
Current Tax For Period | 67 405 | 27 031 | 15 293 |
Deferred Income | 622 632 | 821 446 | |
Deferred Tax Asset Debtors | 27 702 | 40 625 | 77 450 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -57 098 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -3 330 | 44 175 | -36 825 |
Depreciation Amortisation Impairment Expense | | 2 513 165 | |
Depreciation Expense Property Plant Equipment | 91 701 | 146 273 | 152 838 |
Dividend Income From Associates | 1 390 901 | | 219 829 |
Dividend Income From Joint Ventures | 11 733 | 45 825 | 11 931 |
Dividends Paid On Shares | 1 570 672 | | |
Fixed Assets | 2 698 876 | 2 609 723 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 6 050 | -57 098 | |
Further Item Tax Increase Decrease Component Adjusting Items | 20 120 | 27 031 | -5 926 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 809 736 | 1 740 946 | 1 151 905 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -42 462 | -13 009 | -70 483 |
Government Grant Income | | 32 607 | 9 004 |
Gross Profit Loss | 2 379 432 | 2 969 669 | 3 655 202 |
Impairment Loss Reversal On Investments | | | -5 000 000 |
Income From Associates Joint Ventures Participating Interests | 1 402 634 | 45 825 | 231 760 |
Income From Joint Ventures | | 45 825 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 175 232 | 13 510 | -181 183 |
Increase From Amortisation Charge For Year Intangible Assets | | 133 203 | 139 244 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 146 273 | 152 838 |
Intangible Assets | 1 570 672 | 1 479 468 | 1 340 224 |
Intangible Assets Gross Cost | 2 017 376 | 2 059 375 | |
Interest Income On Bank Deposits | 28 238 | 6 073 | 8 |
Interest Payable Similar Charges Finance Costs | 168 989 | 171 409 | 91 023 |
Investments | 803 498 | 849 323 | 861 254 |
Investments Fixed Assets | 803 498 | 849 323 | 861 254 |
Investments In Group Undertakings | 803 498 | 849 323 | |
Investments In Group Undertakings Participating Interests | 3 316 663 | 3 362 488 | |
Investments In Joint Ventures | 11 473 | 57 298 | 69 229 |
Investments In Subsidiaries | 792 025 | 792 025 | 792 025 |
Liabilities Assumed | 266 779 | 75 519 | |
Loans Owed By Related Parties | 513 128 | 192 929 | |
Net Current Assets Liabilities | 6 867 442 | 7 522 286 | 9 216 786 |
Net Finance Income Costs | 1 430 872 | 51 898 | 231 768 |
Number Shares Issued Fully Paid | 9 239 974 | 9 239 974 | |
Operating Profit Loss | 58 220 | 493 217 | 1 126 471 |
Other Creditors | 1 450 645 | 827 204 | 1 189 422 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 28 | |
Other Disposals Property Plant Equipment | | 6 825 | |
Other Interest Receivable Similar Income Finance Income | 28 238 | 6 073 | 8 |
Other Long-term Benefits Expense | | 675 784 | 735 948 |
Other Operating Income Format1 | | 32 607 | 514 646 |
Other Taxation Social Security Payable | 418 342 | 1 056 374 | 326 872 |
Par Value Share | | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 572 118 | 629 657 | 1 061 490 |
Percentage Class Share Held In Joint Venture | | 50 | 50 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 232 576 | 417 202 | 362 675 |
Profit Loss | 1 076 322 | 346 088 | 6 469 931 |
Profit Loss On Ordinary Activities Before Tax | 1 320 103 | 373 706 | 6 267 216 |
Property Plant Equipment Acquired | 1 601 | 1 090 | |
Property Plant Equipment Gross Cost | 1 004 609 | 1 107 080 | 1 216 328 |
Social Security Costs | 1 029 669 | 1 109 949 | 1 187 237 |
Staff Costs Employee Benefits Expense | | 11 114 023 | 12 948 013 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 266 500 | 8 707 | 978 741 |
Tax Expense Credit Applicable Tax Rate | 250 820 | 71 004 | 1 190 771 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | -25 074 | -239 547 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 115 | 1 375 | 822 |
Tax Increase Decrease From Other Short-term Timing Differences | -6 411 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 243 781 | 27 618 | -202 715 |
Total Assets Less Current Liabilities | 9 566 318 | 10 132 009 | 11 655 606 |
Total Current Tax Expense Credit | 241 061 | 40 541 | -165 890 |
Total Deferred Tax Expense Credit | 2 720 | -12 923 | -36 825 |
Total Operating Lease Payments | 831 272 | 674 388 | 1 025 866 |
Trade Creditors Trade Payables | 554 733 | 1 020 893 | 801 325 |
Trade Debtors Trade Receivables | 3 840 526 | 4 099 058 | 3 123 979 |
Turnover Revenue | 21 747 855 | 22 208 865 | 23 583 394 |
Wages Salaries | 7 908 938 | 8 512 448 | 9 963 338 |
Company Contributions To Defined Benefit Plans Directors | 40 499 | 39 957 | 27 167 |
Director Remuneration | 695 259 | 692 194 | 494 770 |
Director Remuneration Benefits Including Payments To Third Parties | 735 758 | 732 151 | 521 937 |