Profit & Loss |
Date of Accounts |
2011-06-30 | 2012-06-30 | 2013-06-30 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 41 663 | 103 161 | 95 607 | -62 527 | -255 648 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 3 133 | 413 187 | 73 166 | 388 452 | 270 347 | 843 469 | 1 260 109 |
Current Assets | 69 527 | 175 563 | 281 861 | 557 612 | 1 299 213 | 2 372 069 | 4 393 836 | 6 547 266 | 9 425 498 | 13 045 812 | 19 007 861 |
Debtors | 49 834 | 131 584 | 276 551 | 557 567 | 1 296 080 | 1 958 882 | 4 320 670 | 6 158 814 | 9 155 151 | 12 202 343 | 17 747 752 |
Net Assets Liabilities | | | | | -325 500 | -9 561 | 313 643 | 906 335 | 1 211 552 | 2 353 270 | 3 344 761 |
Other Debtors | | | | | 43 614 | 48 689 | 111 995 | 81 753 | 39 000 | 58 000 | 87 000 |
Property Plant Equipment | | | | | 3 591 | 7 283 | 12 728 | 31 681 | 27 036 | 5 566 | 5 625 |
Cash Bank In Hand | 19 693 | 43 979 | 5 310 | 45 | 3 133 | | | | | | |
Tangible Fixed Assets | 1 171 | 3 701 | 375 | 1 046 | 3 591 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 41 663 | 103 161 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | |
Profit Loss Account Reserve | 41 563 | 103 061 | 95 507 | -62 627 | -255 748 | | | | | | |
Shareholder Funds | 41 663 | 103 161 | 95 607 | -62 527 | -255 648 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 12 483 | 6 461 | 7 000 | 7 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 16 177 | 27 050 | 37 242 | 39 705 | 60 555 | 57 237 | 59 855 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | -883 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 33 289 | 1 199 | 6 435 |
Administrative Expenses | | | | | | | | 4 768 428 | 4 885 130 | 4 740 975 | 5 296 601 |
Amounts Owed By Related Parties | | | | | | | | 3 889 580 | 7 700 537 | 10 665 347 | 14 264 662 |
Amounts Owed To Related Parties | | | | | | | | 2 355 256 | 5 550 436 | 6 852 944 | 11 133 791 |
Average Number Employees During Period | | | | | | 21 | 27 | 30 | 33 | 27 | 25 |
Balances With Banks | | | | | | | | 388 451 | 270 347 | 843 469 | 1 260 109 |
Bank Borrowings | | | | | | | | | | 458 333 | 366 667 |
Bank Borrowings Overdrafts | | | | | 12 058 | 422 | 465 | 411 | -59 | | |
Bank Overdrafts | | | | | | | | 411 | 59 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 72 702 | 388 040 | 270 288 | 843 469 | |
Comprehensive Income Expense | | | | | | | | 592 692 | 305 216 | 1 141 718 | 991 491 |
Cost Sales | | | | | | | | 4 610 507 | 5 276 614 | 4 794 476 | 6 775 459 |
Creditors | | | | | 1 608 582 | 2 376 653 | 4 090 375 | 5 596 061 | 8 235 846 | 458 333 | 366 667 |
Current Tax For Period | | | | | | | | 165 084 | 95 036 | 166 143 | 175 270 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 3 473 | -883 | | 13 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | -883 | -4 080 | |
Depreciation Amortisation Expense | | | | | | | | 21 146 | 31 263 | 22 209 | 6 374 |
Depreciation Expense Property Plant Equipment | | | | | | | | 21 146 | 31 263 | 22 209 | 6 374 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 18 683 | -7 977 | -21 405 | -3 754 |
Disposals Property Plant Equipment | | | | | | | | 18 683 | -14 649 | -21 866 | -3 755 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 500 000 | -33 333 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | -1 505 739 | -2 640 136 | -1 961 264 | -5 003 938 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | 1 767 613 | 3 066 867 | 3 047 192 | 5 545 409 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | 10 050 | 5 683 | -461 | 300 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -21 445 | -28 925 | -38 732 | 19 233 |
Gross Profit Loss | | | | | | | | 5 529 456 | 5 284 337 | 5 536 078 | 6 163 032 |
Income From Related Parties | | | | | | | | 973 855 | 1 597 068 | 3 524 157 | -230 030 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | 165 084 | 95 036 | -307 394 | -108 138 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 336 783 | -88 827 | 611 913 | 397 407 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | | -21 445 | -28 925 | -38 732 | 19 233 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -473 537 | -283 408 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 10 873 | 10 192 | 21 146 | 31 263 | 22 209 | 6 372 |
Interest Income On Bank Deposits | | | | | | | | 221 | 162 | 12 | 17 |
Interest Paid Classified As Financing Activities | | | | | | | | | | | -4 074 |
Interest Paid Classified As Operating Activities | | | | | | | | | | | 4 074 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | | 4 074 |
Interest Received Classified As Investing Activities | | | | | | | | 221 | 162 | 1 492 | 366 |
Interest Received Classified As Operating Activities | | | | | | | | 221 | 162 | 1 492 | 366 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | 500 000 | -37 407 |
Net Cash Flows From Used In Investing Activities | | | | | | | | -29 828 | -20 772 | 293 | -5 768 |
Net Cash Flows From Used In Operating Activities | | | | | | | | 366 611 | -68 055 | 111 620 | 440 582 |
Net Cash Generated From Operations | | | | | | | | 531 695 | 26 981 | -195 774 | 332 444 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | 793 569 | 453 712 | 890 154 | 873 915 |
Net Current Assets Liabilities | 40 492 | 99 460 | 95 232 | -63 573 | -259 239 | -4 584 | 303 461 | 951 205 | 1 189 652 | 2 807 094 | 3 706 872 |
Number Shares Issued Fully Paid | | | | | | | | 100 | 100 | 100 | 100 |
Other Creditors | | | | | 1 003 926 | 414 116 | 1 318 581 | 1 446 075 | 12 439 | 8 741 | 2 141 |
Other Departments Average Number Employees | | | | | | | | 30 | 33 | 27 | 25 |
Other Employee Expense | | | | | | | | 152 923 | 87 785 | | |
Other Finance Income | | | | | | | | | | 1 480 | 349 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 221 | 162 | 1 492 | 366 |
Other Operating Income Format1 | | | | | | | | | | 33 649 | 20 643 |
Other Payables Accrued Expenses | | | | | | | | 1 432 293 | 1 382 588 | 1 789 766 | 2 553 858 |
Par Value Share | | | 1 | 1 | 1 | | | | 1 | 1 | 1 |
Payments To Related Parties | | | | | | | | 2 089 045 | 4 792 248 | 2 572 587 | 4 050 818 |
Pension Costs Defined Contribution Plan | | | | | | | | 43 449 | 46 539 | 64 497 | 50 037 |
Prepayments | | | | | | | | 42 754 | 146 868 | 31 635 | 22 578 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 10 050 | 12 355 | | 301 |
Profit Loss | | | | | | | | 592 692 | 305 216 | 1 141 718 | 991 491 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 761 249 | 399 369 | 830 244 | 883 366 |
Property Plant Equipment Gross Cost | | | | | 19 768 | 34 333 | 49 970 | 71 386 | 87 592 | 66 925 | 65 480 |
Provisions | | | | | | | | 6 019 | 5 136 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 10 000 | 12 260 | 2 546 | 76 551 | 5 136 | 1 057 | 1 069 |
Purchase Property Plant Equipment | | | | | | | | -40 099 | -33 289 | -1 199 | -6 435 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | 11 276 | | 159 | |
Revenue From Rendering Services | | | | | | | | | 10 560 951 | 10 330 554 | 12 938 491 |
Revenue From Sale Goods | | | | | | | | 10 139 963 | 10 560 951 | | |
Social Security Costs | | | | | | | | 236 926 | 209 859 | | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 478 112 | 2 238 601 | | |
Taxation Social Security Payable | | | | | | | | 348 984 | 354 678 | 351 105 | 622 540 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 168 557 | 94 153 | -311 474 | -108 125 |
Total Assets Less Current Liabilities | 41 663 | 103 161 | 95 607 | -62 527 | -315 500 | 2 699 | 316 189 | 982 886 | 1 216 688 | 2 812 660 | 3 712 497 |
Total Borrowings | | | | | | | | 411 | 59 | 458 333 | 366 667 |
Total Deferred Tax Expense Credit | | | | | | | | | | -4 080 | 13 |
Trade Creditors Trade Payables | | | | | 399 048 | 554 515 | 1 191 254 | 1 445 336 | 934 446 | 1 194 495 | 888 659 |
Trade Debtors Trade Receivables | | | | | 1 242 744 | 1 910 193 | 2 885 158 | 2 187 481 | 1 268 746 | 1 447 361 | 3 373 512 |
Turnover Revenue | | | | | | | | 10 139 963 | 10 560 951 | 10 330 554 | |
Unpaid Contributions To Pension Schemes | | | | | | | | | 1 200 | | |
Wages Salaries | | | | | | | | 2 044 814 | 1 894 418 | | |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 15 095 | 13 425 | 11 475 | 16 425 |
Director Remuneration | | | | | | | | 507 600 | 321 652 | 500 000 | 708 124 |
Amounts Owed By Group Undertakings | | | | | | | 1 323 517 | 3 889 580 | | | |
Amounts Owed To Group Undertakings | | | | | | 1 004 939 | 1 240 067 | 2 355 256 | | | |
Creditors Due Within One Year | | 76 103 | 186 629 | 621 185 | 1 558 452 | | | | | | |
Number Shares Allotted | | | 100 | 100 | 100 | | | | | | |
Other Taxation Social Security Payable | | | | | 193 550 | 402 661 | 340 008 | 348 983 | | | |
Share Capital Allotted Called Up Paid | | 100 | 100 | 100 | 100 | | | | | | |
Tangible Fixed Assets Additions | | 7 402 | 750 | 2 092 | 7 182 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 342 | 9 744 | 10 494 | 12 586 | 19 768 | | | | | | |
Tangible Fixed Assets Depreciation | 1 171 | 6 043 | 10 119 | 11 540 | 16 177 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 4 076 | 1 421 | 4 637 | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 14 565 | 15 637 | 40 099 | | | |
Creditors Due Within One Year Total Current Liabilities | 29 035 | 76 103 | | | | | | | | | |
Fixed Assets | 1 171 | 3 701 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charge For Period | | 4 872 | | | | | | | | | |