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 | 2023-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 85 693 | 98 473 | 172 054 | 198 202 | 248 137 | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 143 520 | 138 021 | 167 233 | 80 815 | 43 523 | 83 356 | 361 601 | 223 371 | 156 317 |
Current Assets | 125 183 | 150 082 | 268 624 | 251 391 | 403 161 | 449 587 | 458 437 | 440 809 | 433 985 | 389 193 | 641 142 | 665 261 | 536 902 |
Debtors | 59 962 | 97 725 | 173 923 | 143 959 | 259 641 | 311 566 | 291 204 | 359 994 | 390 462 | 313 797 | 279 541 | 441 890 | 380 585 |
Net Assets Liabilities | | | | | 248 137 | 304 125 | 295 379 | 328 973 | 334 962 | 214 752 | 414 473 | 435 248 | 268 120 |
Other Debtors | | | | | 75 526 | 99 692 | 142 470 | 150 248 | 262 694 | 65 014 | 9 | 8 100 | 8 100 |
Property Plant Equipment | | | | | 10 929 | 9 361 | 7 233 | 25 173 | 16 239 | 65 669 | 2 308 | 5 296 | 5 670 |
Cash Bank In Hand | 65 221 | 52 357 | 94 701 | 107 432 | 143 520 | | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 85 693 | 98 473 | 172 054 | 198 202 | 248 137 | | | | | | | | |
Tangible Fixed Assets | 6 749 | 3 648 | 7 886 | 9 390 | 10 929 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Profit Loss Account Reserve | 85 593 | 98 373 | 171 954 | 198 102 | 248 037 | | | | | | | | |
Shareholder Funds | 85 693 | 98 473 | 172 054 | 198 202 | 248 137 | | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | | | | | 50 648 | 101 510 | 86 345 | 8 586 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 24 565 | 31 739 | 37 164 | 37 778 | 47 422 | 74 465 | 27 281 | 27 599 | 24 265 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | | 2 622 | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | | | | | 47 209 | 116 438 | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | | | | | | 1 749 | | |
Average Number Employees During Period | | | | | | 17 | | | 16 | 16 | 16 | 17 | 20 |
Bank Borrowings | | | | | | | | | | 50 000 | 41 204 | | |
Bank Borrowings Overdrafts | | | | | | | | 7 928 | 1 934 | 50 000 | 41 204 | 13 426 | 5 556 |
Corporation Tax Payable | | | | | 15 000 | 2 111 | 6 543 | | 1 634 | | 10 269 | 27 444 | |
Corporation Tax Recoverable | | | | | | | | | | 1 634 | | | 28 951 |
Creditors | | | | | 163 753 | 153 308 | 169 602 | 3 614 | 1 551 | 150 643 | 41 204 | 35 649 | 139 803 |
Deferred Tax Asset Debtors | | | | | | | | | | 20 041 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | | | 24 845 | | | |
Fixed Assets | | | | | 10 929 | 10 046 | 7 918 | 25 859 | 16 925 | 66 355 | 2 994 | 5 982 | 6 356 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | 147 582 | 440 497 | 439 242 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 7 174 | | 11 386 | 9 809 | 27 668 | 4 384 | 1 466 | 2 339 |
Investments | | | | | | | | | | 686 | 686 | | |
Investments Fixed Assets | | | | | | 685 | 685 | 686 | 686 | 686 | 686 | 686 | 686 |
Investments In Subsidiaries Measured Fair Value | | | | | | | | | | 686 | 686 | | |
Loans From Directors | | | | | | | | | | 19 730 | 19 730 | 20 000 | 20 000 |
Net Current Assets Liabilities | 80 344 | 95 575 | 165 818 | 190 712 | 239 408 | 296 279 | 288 835 | 311 511 | 322 736 | 246 510 | 453 122 | 465 921 | 402 644 |
Number Shares Issued Fully Paid | | | | | | | | 100 | | | | 100 | 1 000 000 |
Other Creditors | | | | | 2 055 | 2 985 | 104 693 | 3 614 | 1 551 | 878 | 6 053 | 7 440 | 3 307 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 10 772 | 165 | 625 | 51 568 | | |
Other Disposals Property Plant Equipment | | | | | | | | 10 772 | 662 | 625 | 113 167 | | |
Other Investments Other Than Loans | | | | | | | | | 686 | 686 | | | |
Other Taxation Social Security Payable | | | | | 32 273 | 44 272 | 48 197 | 45 649 | 27 474 | 49 532 | 11 775 | 16 916 | 17 136 |
Par Value Share | | 1 | | 1 | 1 | | | 1 | | | | 1 | 0 |
Prepayments Accrued Income | | | | | 39 503 | 42 735 | | | | 40 599 | 1 833 | | |
Property Plant Equipment Gross Cost | | | | | 35 494 | 41 100 | 44 395 | 62 951 | 63 661 | 140 134 | 29 589 | 32 895 | 29 935 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 2 200 | 2 200 | 1 374 | 4 783 | 3 148 | | 439 | 1 006 | 1 077 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | | | 439 | | |
Taxation Social Security Payable | | | | | | | | | | 16 859 | 22 008 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 5 606 | | 29 328 | 1 372 | 77 098 | | 4 454 | 2 713 |
Total Assets Less Current Liabilities | 87 093 | 99 223 | 173 704 | 200 102 | 250 337 | 306 325 | 296 753 | 337 370 | 339 661 | 312 865 | 456 116 | 471 903 | 409 000 |
Trade Creditors Trade Payables | | | | | 7 869 | 18 764 | 10 169 | 10 909 | 43 089 | 5 010 | 3 818 | 7 457 | 5 526 |
Trade Debtors Trade Receivables | | | | | 144 612 | 169 139 | 148 734 | 209 746 | 127 768 | 131 107 | 162 749 | 247 200 | 96 806 |
Value-added Tax Payable | | | | | | | | | | 32 673 | 29 039 | 28 182 | 45 527 |
Amount Specific Advance Or Credit Directors | | | | 1 992 | 2 448 | 2 472 | | | | 270 | 270 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 4 896 | 4 944 | | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 4 440 | 4 920 | | | | | | 270 | |
Accruals Deferred Income Within One Year | | | | 15 309 | 106 556 | | | | | | | | |
Accrued Liabilities Deferred Income | | | | | 106 556 | 85 176 | | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | | 567 | 71 |
Administrative Expenses | | | | 701 061 | | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | | | | 114 689 | 180 466 | 231 090 |
Corporation Tax Due Within One Year | | | | 10 007 | 15 000 | | | | | | | | |
Cost Sales | | | | 9 545 | | | | | | | | | |
Creditors Due Within One Year | 44 839 | 54 507 | 102 806 | 60 679 | 163 753 | | | | | | | | |
Debtors Due Within One Year | | | | 143 959 | 259 641 | | | | | | | | |
Deferred Tax Liabilities | | | | | | | | | | | 439 | 1 006 | 1 077 |
Deferred Tax Liability | | | | 1 900 | 2 200 | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | | 4 490 | 5 772 | | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | | | 1 148 | 5 673 |
Disposals Property Plant Equipment | | | | | | | | | | | | 1 148 | 5 673 |
Gross Profit Loss | | | | 772 542 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | 2 | | | | | | | | | |
Interest Payable Similar Charges | | | | 50 | | | | | | | | | |
Interim Payment | | | | 30 000 | | | | | | | | | |
Investments In Group Undertakings | | | | | | 685 | | | | | 686 | 686 | 686 |
Nominal Value Allotted Share Capital | | | | | | | | | | | | | 100 |
Number Shares Allotted | | 100 | | 100 | 100 | | | | | | | | |
Operating Leases Expiring Within One Year | | | | 40 460 | 113 269 | | | | | | | | |
Operating Profit Loss | | | | 71 481 | | | | | | | | | |
Other Creditors Due Within One Year | | | | 927 | 2 055 | | | | | | | | |
Other Debtors Within One Year | | | | 23 589 | 75 526 | | | | | | | | |
Other Interest Receivable Similar Income | | | | 69 | | | | | | | | | |
Other Remaining Borrowings | | | | | | | | | | | | | 28 620 |
Other Taxation Social Security Within One Year | | | | 19 939 | 32 273 | | | | | | | | |
Pension Costs | | | | 17 715 | | | | | | | | | |
Prepayments | | | | | | | | | | | 1 833 | 6 124 | 15 638 |
Prepayments Accrued Income Current Asset Due Within One Year | | | | 22 854 | 39 503 | | | | | | | | |
Profit Loss For Period | | | | 56 148 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | | 71 500 | | | | | | | | | |
Provisions | | | | | | | | | | | 439 | 1 006 | 1 077 |
Provisions Charged Credited To Profit Loss Account During Period | | | | | 300 | | | | | | | | |
Provisions For Liabilities Charges | 1 400 | 750 | 1 650 | 1 900 | 2 200 | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | | | | | | |
Tangible Fixed Assets Additions | | | | 5 994 | 3 231 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 12 405 | | 22 189 | 28 183 | 35 494 | | | | | | | | |
Tangible Fixed Assets Depreciation | 5 656 | 8 757 | 14 303 | 18 793 | 24 565 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 101 | | 4 490 | 954 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 15 352 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 15 102 | | | | | | | | | |
Trade Creditors Within One Year | | | | 14 497 | 7 869 | | | | | | | | |
Trade Debtors Within One Year | | | | 97 516 | 144 612 | | | | | | | | |
Turnover Gross Operating Revenue | | | | 782 087 | | | | | | | | | |
U K Current Corporation Tax | | | | 15 100 | | | | | | | | | |
U K Deferred Tax | | | | 250 | | | | | | | | | |
Advances Credits Directors | | | 1 934 | 1 992 | 2 448 | | | | | | | | |
Advances Credits Made In Period Directors | | | 4 640 | 4 780 | | | | | | | | | |
Advances Credits Repaid In Period Directors | | | 2 706 | 4 722 | | | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 67 192 | 111 156 | | | | | | | | |