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 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 86 370 | 789 | 265 265 | 43 921 | 550 644 | 510 774 | 452 741 |
Current Assets | 208 797 | 575 502 | 643 979 | 416 220 | 485 281 | 352 789 | 1 197 120 | 2 294 959 | 2 115 093 | 2 882 961 | 3 868 011 | 4 482 818 |
Debtors | 207 297 | 544 982 | 620 648 | 410 738 | 481 781 | 262 919 | 1 192 831 | 2 022 194 | 2 063 672 | 2 321 317 | 3 340 074 | 3 669 410 |
Net Assets Liabilities | | | | | 199 944 | 186 615 | 648 237 | 1 458 982 | 1 812 216 | 1 907 860 | 1 919 087 | 1 941 131 |
Other Debtors | | | | | 132 996 | 128 | 5 000 | 324 515 | 480 177 | 656 979 | 519 952 | 1 192 398 |
Property Plant Equipment | | | | | 272 137 | 234 173 | 424 875 | 236 085 | 522 441 | 574 112 | 1 082 734 | 690 497 |
Total Inventories | | | | | 3 500 | 3 500 | 3 500 | 7 500 | 7 500 | 11 000 | 17 163 | |
Cash Bank In Hand | | 28 020 | 20 581 | 1 982 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 94 618 | 119 628 | 186 895 | 304 622 | 199 944 | | | | | | | |
Stocks Inventory | 1 500 | 2 500 | 2 750 | 3 500 | 3 500 | | | | | | | |
Tangible Fixed Assets | 196 716 | 196 400 | 258 544 | 251 338 | 272 137 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | 200 | 200 | | | | | | | |
Profit Loss Account Reserve | 94 418 | 119 428 | 186 695 | 304 422 | 199 744 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | | 6 500 |
Accrued Liabilities Deferred Income | | | | | | | | | | | 529 873 | 637 657 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 77 435 | 65 292 | 79 691 | 94 656 | 128 697 | 189 978 | 292 648 | 539 396 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 3 912 | 205 101 | 26 175 | 320 397 | 149 550 | 611 292 | 174 114 |
Administrative Expenses | | | | | | | | | | | 1 974 819 | 1 819 984 |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | | | 251 267 | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | 45 081 | 18 460 | 1 931 | |
Amounts Recoverable On Contracts | | | | | | | | | | | 277 288 | 200 191 |
Average Number Employees During Period | | | | | 5 | 5 | 5 | 5 | 7 | 26 | 96 | 108 |
Bank Borrowings | | | | | 109 114 | 90 389 | 76 234 | | | 220 833 | 220 833 | 396 528 |
Bank Borrowings Overdrafts | | | | | | | | | | | 170 833 | 304 861 |
Bank Overdrafts | | | | | 29 999 | 16 200 | 20 372 | | | 29 167 | 50 000 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | | | 133 998 | 70 321 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | | 550 644 | 510 774 | 452 741 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | | 344 224 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | | | -139 590 | |
Corporation Tax Payable | | | | | 73 492 | 29 981 | 140 677 | 255 631 | 90 109 | 61 616 | 66 403 | 197 781 |
Corporation Tax Recoverable | | | | | | | | | | | 180 400 | 180 400 |
Cost Sales | | | | | | | | | | | 11 336 214 | 8 494 142 |
Creditors | | | | | 443 146 | 309 958 | 897 524 | 1 193 965 | 917 468 | 1 473 988 | 2 417 618 | 346 352 |
Current Tax For Period | | | | | | | | | | | 66 563 | 76 731 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | | 40 896 | -23 712 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | | | 187 788 | 276 387 |
Dividends Paid | | | | | | | | | | | 300 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -300 000 | |
Dividends Paid On Shares Final | | | | | | | | | | | 300 000 | |
Finance Lease Liabilities Present Value Total | | | | | 13 375 | 2 333 | | | 7 257 | 13 624 | 27 321 | 41 491 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | | | 164 246 | 57 786 |
Finished Goods Goods For Resale | | | | | | | | | | | 17 163 | 360 667 |
Fixed Assets | | | | | | | 424 875 | 357 988 | 638 792 | 755 236 | 1 301 277 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | | 29 167 | -250 000 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | | | -5 614 | -968 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 21 803 | 17 442 | 8 721 | 43 609 | 72 058 | 30 871 | 91 768 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | | -900 375 | -248 597 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | | 858 649 | -14 888 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | | 6 163 | 343 504 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | | | -66 353 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | | 39 870 | 58 033 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 19 676 | 14 399 | 14 965 | 34 041 | 61 281 | 102 670 | 276 387 |
Intangible Assets | | | | | | | | | | 61 826 | 98 800 | |
Intangible Assets Gross Cost | | | | | | | | | | 61 826 | 98 800 | |
Interest Income On Bank Deposits | | | | | | | | | | | 2 963 | 133 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | | | | 2 963 | 133 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | -37 585 | -83 943 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 37 585 | 83 943 |
Interest Received Classified As Investing Activities | | | | | | | | | | | -2 963 | -133 |
Investments Fixed Assets | | | | | | | | 121 903 | 116 351 | 119 298 | 119 743 | |
Net Cash Generated From Operations | | | | | | | | | | | -826 881 | -428 532 |
Net Current Assets Liabilities | 12 156 | 25 142 | 51 873 | 154 725 | 42 135 | 42 831 | 299 596 | 1 100 994 | 1 197 625 | 1 408 973 | 1 329 903 | 1 658 522 |
Net Finance Income Costs | | | | | | | | | | | 2 963 | 133 |
Other Creditors | | | | | | | 76 456 | | | | 369 562 | 772 758 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 31 819 | | | | | | 160 802 |
Other Disposals Property Plant Equipment | | | | | | 54 019 | | 200 000 | | 36 598 | | 346 794 |
Other Interest Expense | | | | | | | | | | | 28 356 | 58 775 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | | 2 963 | 133 |
Other Investments Other Than Loans | | | | | | | | 121 903 | 116 351 | 119 298 | 119 743 | |
Other Operating Income Format1 | | | | | | | | | | | 42 789 | 30 763 |
Other Taxation Social Security Payable | | | | | 12 861 | 15 724 | 150 698 | 239 660 | 81 121 | 685 274 | 666 960 | 901 426 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | | | -3 700 | -144 509 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | | | | 69 961 | 47 332 |
Prepayments Accrued Income | | | | | | | | | | | 350 410 | 140 562 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | | | -2 000 | -112 701 |
Profit Loss | | | | | | | | | | | | 22 044 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | | 570 908 | 75 063 |
Property Plant Equipment Gross Cost | | | | | 349 572 | 299 465 | 504 566 | 330 741 | 651 138 | 764 090 | 1 402 573 | 1 229 893 |
Purchase Property Plant Equipment | | | | | | | | | | | -519 676 | -136 065 |
Staff Costs Employee Benefits Expense | | | | | | | | | | | 5 339 817 | 4 047 467 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 85 248 | 61 536 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | | 108 473 | 14 262 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | | -10 807 | -6 128 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | | | 14 769 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | | 16 591 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | | 107 459 | 53 019 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 61 826 | 36 974 | |
Total Assets Less Current Liabilities | 208 872 | 221 542 | 310 417 | 406 063 | 314 272 | 277 004 | 724 471 | 1 458 982 | 1 836 417 | 2 164 209 | 2 515 510 | 2 349 019 |
Total Borrowings | | | | | | | | | | | 170 833 | 304 861 |
Trade Creditors Trade Payables | | | | | 27 302 | 27 774 | 29 108 | 14 012 | 20 600 | 244 877 | 733 417 | 206 712 |
Trade Debtors Trade Receivables | | | | | 348 785 | 262 791 | 1 187 831 | 1 697 679 | 1 583 495 | 1 664 338 | 2 332 695 | 1 955 859 |
Wages Salaries | | | | | | | | | | | 4 733 589 | 3 576 842 |
Amount Specific Advance Or Credit Directors | | | | | | | | 61 766 | 35 396 | 103 687 | 71 930 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 12 106 | 169 851 | 57 384 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | 26 370 | 101 560 | 89 141 | |
Director Remuneration | | | | | | | | | | | 246 272 | 124 961 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | | | 249 996 | 126 485 |
Bank Borrowings Overdrafts Secured | 107 137 | 101 689 | 96 170 | 90 051 | 118 975 | | | | | | | |
Borrowings | 63 937 | 58 489 | 52 970 | 46 851 | 81 894 | | | | | | | |
Capital Employed | 94 618 | 119 628 | 186 895 | 304 622 | 199 944 | | | | | | | |
Creditors Due After One Year | 114 254 | 101 914 | 123 522 | 101 441 | 114 328 | | | | | | | |
Creditors Due Within One Year | 196 641 | 550 360 | 592 106 | 261 495 | 443 146 | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Par Value Share | | 10 | 10 | 10 | 10 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 6 276 | 93 222 | 16 171 | 585 214 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 233 672 | 239 948 | 286 582 | 302 753 | 349 572 | | | | | | | |
Tangible Fixed Assets Depreciation | 36 956 | 43 548 | 28 038 | 51 414 | 77 435 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 592 | 17 872 | 23 377 | 26 021 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 33 382 | | | | | | | | | |
Tangible Fixed Assets Disposals | | | 46 588 | | 538 394 | | | | | | | |