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 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 194 442 | 513 328 | 725 351 | 1 287 067 | 1 827 823 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 94 481 | 210 367 | 13 929 | 132 351 | 738 837 | | | | | |
Cash Bank On Hand | | | | | 738 837 | 1 037 039 | 1 397 275 | 1 672 913 | 1 339 432 | 1 120 841 |
Current Assets | 372 641 | 780 933 | 1 177 885 | 1 691 683 | 2 353 056 | 2 600 060 | 3 083 933 | 3 110 394 | 2 888 509 | 5 262 980 |
Debtors | 278 160 | 570 566 | 1 163 956 | 1 559 332 | 1 614 219 | 1 563 021 | 1 686 658 | 1 437 481 | 1 549 077 | 4 142 139 |
Intangible Fixed Assets | 9 360 | 3 448 | | | | | | | | |
Net Assets Liabilities | | | | | 1 827 823 | 2 298 596 | 2 370 443 | 2 507 643 | 2 543 805 | 2 927 050 |
Net Assets Liabilities Including Pension Asset Liability | 194 442 | 513 328 | 725 351 | 1 287 067 | 1 827 823 | | | | | |
Other Debtors | | | | | 758 553 | 196 928 | 243 775 | 26 834 | 30 171 | 81 642 |
Property Plant Equipment | | | | | 60 056 | 90 542 | 93 979 | 109 656 | 79 545 | 79 471 |
Tangible Fixed Assets | 21 426 | 38 487 | 54 500 | 46 529 | 60 056 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 10 | 10 | 10 | 10 | 10 | | | | | |
Profit Loss Account Reserve | 194 432 | 513 318 | 725 341 | 1 287 057 | 1 827 813 | | | | | |
Shareholder Funds | 194 442 | 513 328 | 725 351 | 1 287 067 | 1 827 823 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 12 000 | 3 188 | 8 724 | 9 633 |
Amount Specific Advance Or Credit Directors | | | | 557 296 | 717 435 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 310 139 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 150 000 | 717 435 | | | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | 59 804 | 57 474 | 77 572 | 81 450 |
Director Remuneration | | | | | | | 243 518 | 310 616 | 333 324 | 424 462 |
Dividend Recommended By Directors | | | | | | | | 750 000 | 350 000 | 420 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 3 | 3 | 3 | 3 |
Accrued Liabilities Deferred Income | | | | | | | 238 229 | 251 231 | 367 137 | 1 228 780 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 23 647 | 23 647 | 23 647 | 23 647 | 23 647 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 119 483 | 144 243 | 190 454 | 240 163 | 299 281 | 335 811 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 3 276 | | 33 |
Administrative Expenses | | | | | | | 3 479 986 | 4 013 694 | 4 736 534 | 5 930 946 |
Amounts Owed To Group Undertakings | | | | | | 1 474 488 | 1 959 838 | 1 765 403 | 1 318 889 | 1 539 902 |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | | 440 | 498 | 580 | 611 | 746 |
Comprehensive Income Expense | | | | | | | 971 847 | 887 200 | 386 162 | 803 245 |
Corporation Tax Payable | | | | | | | 71 125 | 130 768 | 25 321 | 153 863 |
Corporation Tax Recoverable | | | | | | | 139 324 | | | |
Cost Sales | | | | | | | 7 609 921 | 8 887 811 | 9 625 824 | 14 980 610 |
Creditors | | | | | 576 399 | 2 191 968 | 2 607 313 | 2 508 975 | 2 226 482 | 4 217 601 |
Creditors Due After One Year | | | 8 876 | 7 535 | | | | | | |
Creditors Due Within One Year | 205 728 | 302 224 | 489 548 | 436 846 | 576 399 | | | | | |
Current Tax For Period | | | | | | | 231 635 | 205 448 | 100 227 | 219 401 |
Depreciation Amortisation Expense | | | | | | | 46 211 | 49 842 | 59 118 | 36 530 |
Depreciation Expense Property Plant Equipment | | | | | | | 46 211 | 49 843 | 59 118 | 36 530 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 8 843 | | 134 | | |
Disposals Property Plant Equipment | | | | | | 15 295 | | 963 | | |
Dividend Per Share Final | | | | | | | | 7 500 | 3 500 | |
Dividends Paid | | | | | | | 900 000 | 750 000 | 350 000 | 420 000 |
Dividends Paid Classified As Financing Activities | | | | | | | -900 000 | -750 000 | -350 000 | -420 000 |
Finance Lease Liabilities Present Value Total | | | | | 7 535 | | | | | |
Fixed Assets | 30 786 | 41 935 | 54 500 | 46 529 | 60 056 | 1 907 370 | 1 910 807 | 1 926 484 | 1 896 373 | 1 896 299 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | | | | 139 324 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 111 288 | 162 050 | 215 430 | 231 808 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 55 175 | 69 350 | 103 725 | 128 968 | 131 959 | 140 217 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | -48 134 | 36 454 | 269 468 | 1 432 506 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -123 637 | 109 853 | -111 596 | -1 338 523 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | -830 | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -830 | | |
Gross Profit Loss | | | | | | | 4 568 273 | 4 892 081 | 5 047 882 | 6 731 888 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -253 506 | -71 125 | -130 768 | -180 654 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 360 236 | 275 638 | -333 481 | -218 591 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 603 | 46 211 | 49 843 | 59 118 | 36 530 |
Intangible Assets Gross Cost | | | | | 23 647 | 23 647 | 23 647 | 23 647 | 23 647 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 14 287 | 20 199 | 23 647 | 23 647 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 5 912 | | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 23 647 | 23 647 | 23 647 | 23 647 | | | | | | |
Investments Fixed Assets | | | | | | 1 816 828 | 1 816 828 | 1 816 828 | 1 816 828 | 1 816 828 |
Investments In Group Undertakings | | | | | | 1 816 828 | 1 816 828 | 1 816 828 | 1 816 828 | 1 816 828 |
Key Management Personnel Compensation Total | | | | | | | 302 366 | 400 689 | 408 008 | 502 913 |
Net Assets Liabilities Subsidiaries | | | | | | | -1 262 610 | -1 324 583 | -1 358 725 | -1 563 862 |
Net Cash Flows From Used In Financing Activities | | | | | | | 414 650 | 1 019 115 | 871 420 | 1 099 484 |
Net Cash Flows From Used In Investing Activities | | | | | | | 48 575 | 64 212 | 26 131 | 35 553 |
Net Cash Flows From Used In Operating Activities | | | | | | | -823 461 | -1 358 965 | -564 070 | -916 446 |
Net Cash Generated From Operations | | | | | | | -1 076 967 | -1 290 766 | -694 838 | -1 097 955 |
Net Current Assets Liabilities | 166 913 | 478 709 | 688 337 | 1 254 837 | 1 776 657 | 408 092 | 476 620 | 601 419 | 662 027 | 1 045 379 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -1 073 | -2 137 | -2 876 | -903 |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 |
Operating Profit Loss | | | | | | | 1 202 527 | 1 093 787 | 477 848 | 1 022 631 |
Other Creditors | | | | | 279 373 | 421 824 | 251 606 | 20 221 | 12 224 | 53 084 |
Other Deferred Tax Expense Credit | | | | | | | 118 | 3 276 | -5 665 | 33 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 1 073 | 2 137 | 2 876 | 903 |
Other Operating Income Format1 | | | | | | | 114 240 | 215 400 | 166 500 | 221 689 |
Other Taxation Social Security Payable | | | | | 224 748 | 238 032 | 260 650 | 171 116 | 207 706 | 727 420 |
Par Value Share | | 0 | 0 | 0 | 0 | | | 0 | 0 | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 110 602 | 162 050 | 244 779 | 348 430 |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 |
Prepayments | | | | | | | 73 855 | 91 373 | 104 667 | 126 479 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -485 350 | | | |
Profit Loss | | | | | | | 971 847 | 887 200 | 386 162 | 803 245 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 1 203 600 | 1 095 924 | 480 724 | 1 022 679 |
Profit Loss Subsidiaries | | | | | | | 220 146 | 61 973 | 34 142 | 205 137 |
Property Plant Equipment Gross Cost | | | | | 179 539 | 234 785 | 284 433 | 349 819 | 378 826 | 415 282 |
Provisions | | | | | | | 16 984 | 20 260 | 14 595 | 14 628 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 8 890 | 16 866 | 16 984 | 20 260 | 14 595 | 14 628 |
Provisions For Liabilities Charges | 3 257 | 7 316 | 8 610 | 6 764 | 8 890 | | | | | |
Purchase Property Plant Equipment | | | | | | | -49 648 | -66 349 | -29 007 | -36 456 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -269 115 | -521 420 | -943 731 |
Secured Debts | | | 42 670 | 10 742 | 7 535 | | | | | |
Share Capital Allotted Called Up Paid | 10 | 10 | 10 | 10 | 10 | | | | | |
Social Security Costs | | | | | | | 701 849 | 772 098 | 844 196 | 1 666 753 |
Staff Costs Employee Benefits Expense | | | | | | | 9 596 497 | 11 129 137 | 12 369 340 | 17 925 299 |
Tangible Fixed Assets Additions | | 40 117 | | | 45 416 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 31 642 | 63 185 | 108 296 | 134 123 | 179 539 | | | | | |
Tangible Fixed Assets Depreciation | 10 216 | 24 698 | 53 796 | 87 594 | 119 483 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 17 362 | | | 31 889 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 2 880 | | | | | | | | |
Tangible Fixed Assets Disposals | | 8 574 | | | | | | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | 228 684 | 208 226 | 91 338 | 194 309 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 946 | 498 | 3 224 | 25 125 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 231 753 | 208 724 | 94 562 | 219 434 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 70 541 | 49 648 | 66 349 | 29 007 | 36 456 |
Total Assets Less Current Liabilities | 197 699 | 520 644 | 742 837 | 1 301 366 | 1 836 713 | 2 315 462 | 2 387 427 | 2 527 903 | 2 558 400 | 2 941 678 |
Trade Creditors Trade Payables | | | | | 64 743 | 57 624 | 135 219 | 167 622 | 294 549 | 291 403 |
Trade Debtors Trade Receivables | | | | | 855 666 | 1 366 093 | 1 442 883 | 1 319 274 | 1 414 239 | 2 679 479 |
Turnover Revenue | | | | | | | 12 178 194 | 13 779 892 | 14 673 706 | 21 712 498 |
Wages Salaries | | | | | | | 8 784 046 | 10 194 989 | 11 280 365 | 15 910 116 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | -5 665 | |
Advances Credits Directors | 2 780 | | 259 129 | 557 296 | 717 435 | | | | | |
Advances Credits Made In Period Directors | | | 259 129 | 448 167 | | | | | | |
Advances Credits Repaid In Period Directors | | 2 780 | | 150 000 | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | 1 254 539 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 1 672 913 | 1 339 432 | |
Cash Receipts From Government Grants | | | | | | | | | | -55 189 |
Dividends Paid On Shares Final | | | | | | | | 750 000 | 350 000 | 420 000 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 264 247 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 855 |
Government Grant Income | | | | | | | | | | 55 189 |
Government Grants Payable | | | | | | | | | | 209 058 |
Interest Income On Bank Deposits | | | | | | | | | 2 876 | 903 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -855 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 855 |
Rental Leasing Income | | | | | | | | | 16 500 | 16 500 |