Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 661 387 | 591 733 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 323 230 | 274 029 | 278 728 | 856 746 |
Current Assets | 5 098 701 | 6 784 740 | 5 785 581 | 3 922 187 | 4 628 766 | 5 546 108 |
Debtors | 4 955 819 | 6 003 886 | 5 462 351 | 3 648 158 | 4 350 038 | 4 689 362 |
Net Assets Liabilities | | | 528 411 | 334 944 | 1 011 470 | |
Other Debtors | | | | 14 247 | 3 644 | 27 529 |
Property Plant Equipment | | | 5 077 | 17 123 | 9 227 | 48 538 |
Cash Bank In Hand | 142 882 | 780 854 | | | | |
Tangible Fixed Assets | 52 126 | 30 511 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | |
Profit Loss Account Reserve | 661 287 | 591 633 | | | | |
Shareholder Funds | 661 387 | 591 733 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 9 000 | 15 595 | 13 250 | 13 250 | 15 235 |
Accrued Liabilities Deferred Income | | | 240 127 | 139 402 | 310 232 | 340 773 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 205 194 | 214 223 | 222 119 | 234 664 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 21 075 | | 51 856 |
Administrative Expenses | 3 462 660 | 3 640 203 | 3 905 533 | 2 978 996 | 3 036 294 | 3 391 146 |
Amounts Owed By Group Undertakings | | | 3 | 3 | 3 | |
Average Number Employees During Period | | | 57 | 51 | 38 | 36 |
Bank Borrowings | | | | 250 000 | | |
Bank Borrowings Overdrafts | 6 400 | 1 378 480 | 28 395 | 239 064 | 8 576 | 8 576 |
Banking Arrangements Classified As Cash Cash Equivalents | | | -28 395 | -121 695 | -8 576 | -8 576 |
Bank Overdrafts | 6 400 | 1 378 480 | 28 395 | 121 695 | 8 576 | 8 576 |
Cash Cash Equivalents Cash Flow Value | | | 294 835 | 152 334 | 270 152 | 848 170 |
Corporation Tax Payable | | | 22 275 | 11 264 | 189 130 | 283 808 |
Cost Sales | 61 035 995 | 63 303 494 | 43 073 704 | 34 348 108 | 32 258 270 | 34 872 172 |
Creditors | | | 5 262 448 | 239 064 | 3 626 724 | 3 725 548 |
Current Tax For Period | | | 22 275 | 11 264 | 189 130 | 283 808 |
Depreciation Expense Property Plant Equipment | | | 6 014 | 9 029 | 7 896 | |
Depreciation Impairment Expense Property Plant Equipment | | | 6 014 | 9 029 | 7 896 | 12 545 |
Dividends Paid | | | | 250 000 | 120 000 | 354 000 |
Dividends Paid Classified As Financing Activities | | | | -250 000 | -120 000 | -354 000 |
Dividends Paid On Shares Final | | | | 250 000 | 120 000 | 354 000 |
Fixed Assets | 52 327 | 30 712 | 5 278 | 17 324 | 9 428 | 48 739 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -250 000 | 250 000 | |
Further Item Interest Expense Component Total Interest Expense | | | 339 | 603 | 621 | 659 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 172 | -1 867 | -221 | -1 193 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 903 014 | 769 460 | 640 000 | 512 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -1 954 | 4 522 | -13 071 | 22 746 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -536 844 | 1 990 170 | -207 410 | -4 146 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 266 045 | -1 814 193 | 701 880 | 339 324 |
Government Grant Income | | | | 282 973 | 10 116 | |
Gross Profit Loss | 4 645 115 | 4 988 000 | 4 110 157 | 2 818 420 | 4 054 296 | |
Income Taxes Paid Refund Classified As Operating Activities | | | 10 007 | -22 275 | -11 043 | -189 130 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 142 501 | -117 818 | -578 018 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -9 938 | | -221 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 9 029 | 7 896 | 12 545 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 48 828 | 22 996 | 20 061 | 31 976 |
Interest Paid Classified As Operating Activities | | | | -54 600 | -42 683 | -48 145 |
Interest Payable Similar Charges Finance Costs | | | 121 161 | 54 600 | 42 683 | 48 145 |
Investments Fixed Assets | 201 | 201 | 201 | 201 | 201 | 201 |
Investments In Subsidiaries | | | 201 | 201 | 201 | 201 |
Key Management Personnel Compensation Total | | | 760 261 | 559 631 | | |
Net Cash Flows From Used In Operating Activities | | | -370 283 | 121 426 | | |
Net Cash Generated From Operations | | | -481 437 | 44 551 | -541 544 | -1 221 149 |
Net Current Assets Liabilities | 609 060 | 561 021 | 523 133 | 556 684 | 1 002 042 | 1 820 560 |
Net Interest Paid Received Classified As Operating Activities | | | -121 161 | -54 600 | | |
Operating Profit Loss | 1 182 455 | 1 347 797 | 204 624 | 122 397 | 1 028 118 | |
Other Creditors | | | 4 358 337 | 2 460 254 | 2 461 225 | 2 486 371 |
Other Interest Expense | | | 71 994 | 31 001 | 22 001 | 15 510 |
Other Operating Income Format1 | | | | 282 973 | 10 116 | 610 |
Other Taxation Social Security Payable | | | 561 536 | 594 118 | 616 381 | 567 712 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 83 947 | 66 166 | 63 302 | 55 571 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | |
Prepayments Accrued Income | | | 118 099 | 62 211 | 93 808 | 127 338 |
Profit Loss | | | 71 126 | 56 533 | 796 526 | 1 211 829 |
Profit Loss On Ordinary Activities Before Tax | 982 269 | 900 934 | 83 463 | 67 797 | 985 435 | 1 495 637 |
Property Plant Equipment Gross Cost | | | 210 271 | 231 346 | 231 346 | 283 202 |
Purchase Property Plant Equipment | | | -1 327 | -21 075 | | -51 856 |
Repayments Borrowings Classified As Financing Activities | | | -300 000 | | | |
Social Security Costs | 218 865 | 250 228 | 262 291 | 164 073 | 229 530 | |
Staff Costs Employee Benefits Expense | | | 2 752 905 | 2 078 030 | 2 304 849 | 2 538 168 |
Tax Expense Credit Applicable Tax Rate | | | 15 858 | 12 881 | 187 233 | 284 171 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | -95 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 7 143 | 250 | 283 | 830 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 12 337 | 11 264 | 188 909 | 283 808 |
Total Assets Less Current Liabilities | 661 387 | 591 733 | 528 411 | 574 008 | 1 011 470 | 1 869 299 |
Total Borrowings | | | 28 395 | 371 695 | 8 576 | 8 576 |
Total Current Tax Expense Credit | | | 12 337 | 11 264 | 188 909 | 283 808 |
Total Operating Lease Payments | | | 133 553 | 131 891 | 129 217 | |
Trade Creditors Trade Payables | | | 51 778 | 27 834 | 41 180 | 38 308 |
Trade Debtors Trade Receivables | | | 5 344 249 | 3 571 697 | 4 252 583 | 4 534 495 |
Turnover Revenue | | | 47 183 861 | 37 166 528 | 36 312 566 | |
Wages Salaries | 1 968 035 | 2 292 573 | 2 406 667 | 1 847 791 | 2 012 017 | 2 206 848 |
Director Remuneration | 169 556 | 177 000 | 213 241 | 153 254 | 210 680 | |
Fees For Non-audit Services | 2 100 | 2 250 | | | | |
Amounts Owed By Other Participating Interests Within One Year | 400 000 | 210 000 | | | | |
Amounts Written Off Back Investments | | 210 000 | | | | |
Bank Overdrafts Secured | 6 400 | 1 378 480 | | | | |
Capital Allowances In Excess Depreciation Leading To Decrease Increase In Tax | 5 398 | -3 141 | | | | |
Commitments Under Non-cancellable Operating Leases Land Buildings | 128 000 | 128 000 | | | | |
Commitments Under Non-cancellable Operating Leases Other Items | 41 170 | 17 054 | | | | |
Corporation Tax Due Within One Year | 117 808 | 93 891 | | | | |
Creditors Due Within One Year | 4 489 641 | 6 223 719 | | | | |
Debtors Due Within One Year | 4 955 819 | 6 003 886 | | | | |
Decrease Increase In Net Debt During Period | 1 759 701 | 734 108 | | | | |
Decrease Increase In Net Debt Resulting From Cash Flows | 1 759 701 | 734 108 | | | | |
Depreciation Tangible Fixed Assets Expense | 56 819 | 24 095 | | | | |
Expenses Not Deductible For Tax Purposes | 4 811 | 8 596 | | | | |
Increase Decrease In Net Cash For Period | 1 759 701 | -734 108 | | | | |
Interest Payable Similar Charges | 200 590 | 240 219 | | | | |
Land Buildings Operating Leases Expiring After Five Years | 128 000 | 128 000 | | | | |
Loans From Directors Within One Year | 2 200 000 | 2 200 000 | | | | |
Net Debt Funds | 136 482 | 597 626 | | | | |
Net Increase Decrease In Shareholders Funds | -552 189 | -69 654 | | | | |
Number Shares Allotted | | 40 | | | | |
Other Creditors Due Within One Year | 1 123 801 | 1 225 577 | | | | |
Other Interest Receivable Similar Income | 404 | 3 356 | | | | |
Other Operating Leases Expiring Between Two Five Years | 38 635 | 7 326 | | | | |
Other Operating Leases Expiring Within One Year | 2 535 | 9 728 | | | | |
Other Taxation Social Security Within One Year | 109 057 | 96 128 | | | | |
Par Value Share | | 1 | | | | |
Pension Costs | 50 830 | 54 947 | | | | |
Profit Loss For Period | 754 478 | 650 346 | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | |
Staff Costs | 2 237 730 | 2 597 748 | | | | |
Standard Nominal Tax Rate | 23 | 22 | | | | |
Tangible Fixed Assets Additions | | 2 480 | | | | |
Tangible Fixed Assets Cost Or Valuation | 649 291 | 614 460 | | | | |
Tangible Fixed Assets Depreciation | 597 165 | 583 949 | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 24 095 | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 37 311 | | | | |
Tangible Fixed Assets Disposals | | 37 311 | | | | |
Taxation Expense Credit | 212 740 | 274 517 | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | 228 378 | 193 701 | | | | |
Tax On Profit Or Loss On Ordinary Activities | 227 791 | 250 588 | | | | |
Total Dividend Payment | 1 306 667 | 720 000 | | | | |
Total U K Foreign Current Tax After Adjustments Relief | 227 791 | 250 588 | | | | |
Trade Creditors Within One Year | 68 611 | 62 335 | | | | |
Turnover Gross Operating Revenue | 65 681 110 | 68 291 494 | | | | |
U K Current Corporation Tax | 227 791 | 250 588 | | | | |
V A T Due Total Creditors | 570 473 | 816 724 | | | | |
Company Contributions To Money Purchase Schemes Directors | 7 715 | 7 975 | | | | |