Profit & Loss |
Date of Accounts |
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 |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 642 058 | 2 156 936 | 2 276 773 | 1 751 723 | 429 886 | 247 279 | 338 112 | 438 442 | 1 489 483 |
Current Assets | 3 779 927 | 3 969 707 | 5 499 963 | 3 438 730 | 1 017 680 | 423 507 | 417 112 | 603 956 | 1 616 180 |
Debtors | 2 131 869 | 1 806 771 | 3 223 190 | 1 687 007 | 587 794 | 176 228 | 79 000 | 165 514 | 126 697 |
Net Assets Liabilities | 2 622 550 | 3 194 109 | 4 038 581 | 4 187 857 | 1 564 896 | 965 201 | 988 457 | 1 107 520 | 1 206 616 |
Other Debtors | 131 910 | 567 702 | 1 277 856 | 1 431 698 | 508 063 | 88 063 | 19 810 | 22 564 | 8 324 |
Property Plant Equipment | 596 878 | 580 428 | 867 941 | 851 503 | 855 737 | 853 089 | 852 471 | 856 865 | 3 650 |
Total Inventories | 6 000 | 6 000 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 7 000 | 6 000 | 6 000 | 6 000 | | | | | |
Accrued Liabilities Deferred Income | 453 097 | 331 779 | 834 585 | 36 655 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 128 244 | 146 150 | 237 625 | 206 987 | 209 815 | 210 587 | 155 733 | 156 380 | 156 898 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 5 456 | | 695 | | | | | |
Administrative Expenses | 1 075 676 | 1 104 256 | 1 210 607 | 702 526 | | | | | |
Average Number Employees During Period | 90 | 98 | 82 | 31 | 30 | 7 | 8 | 9 | 10 |
Bank Borrowings | 386 899 | 362 081 | 335 960 | | | | | | |
Bank Borrowings Overdrafts | 363 079 | 337 263 | 309 839 | | | | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | -2 210 986 | | | | | | | | |
Cash Receipts From Sales Interests In Joint Ventures | 22 204 | | | | | | | | |
Comprehensive Income Expense | 1 711 464 | 1 371 559 | 2 256 472 | 149 276 | | -456 265 | | | |
Corporation Tax Payable | 418 346 | 346 144 | 475 773 | 45 601 | | | 8 104 | 47 352 | 141 746 |
Corporation Tax Recoverable | | | | | 8 811 | 16 067 | | | |
Cost Sales | 7 968 393 | 8 998 776 | 8 933 586 | 2 247 935 | | | | | |
Creditors | 363 079 | 337 263 | 309 839 | 294 829 | 248 474 | 253 863 | 243 001 | 315 176 | 413 214 |
Current Tax For Period | 418 346 | 346 144 | 475 724 | 45 601 | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -264 | | | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 839 | | | 3 959 | | | | | |
Depreciation Expense Property Plant Equipment | 24 661 | 18 706 | 18 708 | 18 708 | | | | | |
Disposals Investment Property Fair Value Model | | | | | 252 500 | | | | |
Dividends Paid | 1 300 000 | 800 000 | 1 412 000 | | | 76 104 | 35 894 | 82 908 | |
Dividends Paid Classified As Financing Activities | -1 300 000 | -800 000 | -1 412 000 | | | | | | |
Equity Settled Share-based Payments Increase Decrease In Equity | | | | | -1 850 000 | | | | |
Finished Goods Goods For Resale | 6 000 | 6 000 | | | | | | | |
Fixed Assets | 836 878 | 820 428 | 1 120 441 | 1 104 003 | 855 737 | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 23 756 | 24 818 | 26 121 | 335 960 | | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | -37 656 | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 4 092 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 14 563 | 7 291 | 561 | | | 9 798 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 16 384 | 168 105 | 74 846 | -39 099 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | -90 | | | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 52 796 | | 352 315 | 12 227 | | | | | |
Gross Profit Loss | 3 163 206 | 2 832 027 | 3 627 807 | 880 679 | | | | | |
Impairment Loss Property Plant Equipment | | | 72 767 | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -261 463 | -418 272 | -346 095 | -475 773 | | | | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 10 559 | | 39 420 | | | -11 854 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -359 911 | -514 878 | | | | | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -74 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 18 706 | | 18 708 | 2 828 | 772 | 618 | 647 | 518 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 13 014 | 10 052 | 9 699 | 4 892 | | | | | |
Interest Payable Similar Charges Finance Costs | 13 014 | 10 052 | 9 699 | 4 892 | | | | | |
Interest Received Classified As Investing Activities | -4 632 | | | -49 | | | | | |
Investment Property | 240 000 | 240 000 | 252 500 | 252 500 | | | | | |
Investment Property Fair Value Model | | | | 252 500 | | | | | |
Issue Equity Instruments | | | 49 | | | | | | |
Net Cash Flows From Used In Financing Activities | 1 323 756 | 824 818 | | | | | | | |
Net Cash Flows From Used In Investing Activities | 73 330 | 943 | | | | | | | |
Net Cash Flows From Used In Operating Activities | -1 756 997 | -1 340 639 | | | | | | | |
Net Cash Generated From Operations | -2 031 474 | -1 768 963 | -1 915 269 | -281 569 | | | | | |
Net Current Assets Liabilities | 2 165 419 | 2 727 612 | 3 284 067 | 3 143 901 | 769 206 | 169 644 | 174 111 | 288 780 | 1 202 966 |
Net Finance Income Costs | 4 632 | | | 49 | | | | | |
Net Interest Paid Received Classified As Operating Activities | -13 014 | -10 052 | -9 699 | -4 892 | | | | | |
Operating Profit Loss | 2 096 530 | 1 727 681 | 2 429 000 | 191 452 | | | | | |
Other Comprehensive Income Expense Before Tax | 42 237 | | 312 895 | 12 227 | | | | | |
Other Creditors | 11 084 | 11 908 | 37 812 | 200 990 | 218 888 | 215 509 | 209 046 | 232 870 | 47 240 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 800 | | 49 346 | | | | | |
Other Disposals Property Plant Equipment | | 4 000 | | 59 998 | 285 | | | | 854 275 |
Other Expense Recognised In Equity Net Tax | | | | | | 57 987 | | | |
Other Interest Receivable Similar Income Finance Income | 4 632 | | | 49 | | | | | |
Other Operating Income Format1 | 9 000 | -90 | 11 800 | 13 299 | | | | | |
Other Taxation Social Security Payable | 236 920 | 176 562 | 55 152 | 7 023 | 18 602 | 19 813 | 21 553 | 20 178 | 208 741 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 54 210 | 55 272 | 15 486 | 5 957 | | | | | |
Prepayments Accrued Income | 1 020 857 | 755 698 | 761 838 | 3 902 | | | | | |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 39 059 | -1 403 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | -3 110 | | -10 652 | | | | | |
Profit Loss | 1 669 227 | 1 371 559 | 1 943 577 | 137 049 | -772 961 | -523 591 | 49 811 | | |
Profit Loss On Ordinary Activities Before Tax | 2 088 148 | 1 717 629 | 2 419 301 | 186 609 | | | | | |
Property Plant Equipment Gross Cost | 725 122 | 726 578 | 1 105 566 | 1 058 490 | 1 065 552 | 1 008 204 | 1 008 204 | 1 013 245 | 160 548 |
Provisions For Liabilities Balance Sheet Subtotal | 16 668 | 16 668 | 56 088 | 60 047 | 60 047 | 48 193 | 38 125 | 38 125 | |
Purchase Property Plant Equipment | -16 699 | -5 456 | -39 173 | -695 | | | | | |
Redemption Shares Decrease In Equity | | | | | 49 | | | | |
Social Security Costs | 172 628 | 179 127 | 156 120 | 53 901 | | | | | |
Staff Costs Employee Benefits Expense | 2 247 010 | 2 383 726 | 2 065 031 | 708 549 | | | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 16 668 | 16 668 | 56 088 | 60 047 | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 2 073 | 1 727 | | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 6 211 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -3 929 | 545 | 8 119 | 6 125 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 418 921 | 346 070 | 475 724 | 49 560 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 7 347 | 639 | | 5 041 | 1 578 |
Total Assets Less Current Liabilities | 3 002 297 | 3 548 040 | 4 404 508 | 4 247 904 | 1 624 943 | 1 025 248 | 1 026 582 | 1 145 645 | 1 206 616 |
Total Borrowings | | | 309 839 | | | | | | |
Total Current Tax Expense Credit | 418 346 | 346 070 | | | | | | | |
Total Deferred Tax Expense Credit | 575 | | | | | | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | 12 227 | | | | | |
Total Operating Lease Payments | | | 4 565 | 360 | | | | | |
Trade Creditors Trade Payables | 471 241 | 350 884 | 786 453 | 41 215 | 10 984 | 18 541 | 4 298 | 14 776 | 15 487 |
Trade Debtors Trade Receivables | 979 102 | 483 371 | 1 183 496 | 255 309 | 70 920 | 72 098 | 59 190 | 142 950 | 118 373 |
Transfers To From Retained Earnings Increase Decrease In Equity | | | | | | 65 296 | | | |
Turnover Revenue | 11 131 599 | 11 830 803 | 12 561 393 | 3 128 614 | | | | | |
Wages Salaries | 2 020 172 | 2 149 327 | 1 893 425 | 648 691 | | | | | |
Company Contributions To Defined Benefit Plans Directors | 40 655 | 41 118 | | | | | | | |