Profit & Loss |
Date of Accounts |
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 | 328 792 | 543 930 | 937 145 | 784 399 | 2 112 298 | 4 106 673 | 4 695 457 | 6 932 152 |
Current Assets | 2 010 937 | 2 944 129 | 2 883 763 | 3 837 842 | 5 025 205 | 8 967 533 | 11 326 571 | 12 918 254 |
Debtors | 1 682 145 | 2 400 199 | 1 946 618 | 3 053 443 | 2 912 907 | 4 860 860 | 6 631 114 | 5 986 102 |
Net Assets Liabilities | 226 399 | 814 129 | 1 140 347 | 1 227 983 | 2 124 680 | 4 174 645 | 6 461 157 | 8 056 106 |
Other Debtors | 26 410 | 24 479 | 54 630 | 14 818 | 18 621 | 453 446 | 9 975 | |
Property Plant Equipment | 189 892 | 164 276 | 132 556 | 72 289 | 32 644 | 251 644 | 381 919 | 335 449 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 15 650 | 23 569 | 22 900 |
Accrued Liabilities Deferred Income | | | | | | 347 572 | 636 713 | 900 211 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | 3 720 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 19 778 | 76 189 | 141 107 | 213 223 | 278 304 | 191 645 | 280 491 | 359 770 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 267 341 | 224 610 | 127 259 |
Administrative Expenses | | | | | | 2 288 899 | 3 441 006 | 3 597 759 |
Amounts Owed By Group Undertakings | 26 553 | 137 102 | 92 425 | 149 570 | | 65 970 | 58 870 | 2 148 |
Amounts Owed By Related Parties | | | | 149 570 | 139 201 | 65 970 | | |
Amounts Owed To Group Undertakings | 257 518 | 632 963 | 8 915 | 15 917 | 26 541 | 23 868 | 158 422 | 188 828 |
Average Number Employees During Period | 19 | 24 | 26 | 30 | 36 | 45 | 52 | 58 |
Balances Amounts Owed By Related Parties | | | | | 139 201 | 135 259 | 324 688 | |
Balances Amounts Owed To Related Parties | | | | | 20 075 | 93 157 | 392 663 | |
Cash Cash Equivalents Cash Flow Value | | | | | 2 112 298 | 4 106 673 | 4 695 457 | 6 932 152 |
Corporation Tax Payable | | | | | | 798 290 | 91 860 | |
Corporation Tax Recoverable | | | | | | | | 31 703 |
Cost Sales | | | | | | 23 363 461 | 30 456 152 | 22 983 049 |
Creditors | 373 393 | 717 338 | 52 875 | 24 750 | 2 923 594 | 4 999 051 | 5 162 338 | 5 122 899 |
Current Tax For Period | | | | | | 797 728 | 889 405 | 1 027 501 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 39 626 | 39 514 | -10 297 |
Deferred Tax Liabilities | 35 467 | 28 194 | 23 169 | 12 720 | 5 856 | 45 482 | 84 996 | |
Depreciation Expense Property Plant Equipment | | | | | | 48 341 | 94 335 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 48 341 | 94 335 | 146 112 |
Dividends Paid | | | | 789 174 | 672 886 | 1 533 547 | 1 583 863 | 1 694 362 |
Dividends Paid Classified As Financing Activities | | | | | | -1 533 547 | -1 583 863 | -1 694 362 |
Dividends Paid On Shares Final | | | | | | 1 533 547 | 1 583 863 | 1 694 362 |
Finance Lease Liabilities Present Value Total | 115 875 | 84 375 | 52 875 | 24 750 | 24 750 | | | |
Finance Lease Payments Owing Minimum Gross | | | | 53 250 | 24 750 | | | |
Fixed Assets | | | | 72 289 | 32 645 | 251 645 | 381 920 | 335 450 |
Further Item Interest Expense Component Total Interest Expense | | | | | | 3 461 | 8 035 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -12 350 | 1 094 | 1 243 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 140 419 | 178 556 | 175 419 | 166 999 | 702 095 | 3 904 000 | 3 093 000 | 3 030 642 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -53 731 | -79 927 | -6 584 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 65 000 | | |
Government Grant Income | | | | | | 57 250 | | |
Gross Profit Loss | | | | | | 6 656 656 | 8 248 335 | |
Income From Related Parties | | | | | 359 707 | 260 947 | 659 532 | 660 968 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -376 966 | -1 595 835 | -1 151 064 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 56 411 | 64 918 | 72 116 | 65 081 | 48 341 | 94 335 | 146 112 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 3 239 | | |
Interest Income From Group Undertakings Participating Interests | | | | | | 2 559 | | |
Interest Income On Bank Deposits | | | | | | | | 22 225 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 2 559 | | 22 225 |
Interest Payable Similar Charges Finance Costs | | | | | | 6 700 | 8 035 | |
Interest Received Classified As Investing Activities | | | | | | | | -22 225 |
Investments Fixed Assets | | | | | 1 | 1 | 1 | 1 |
Investments In Group Undertakings Participating Interests | | | | | 1 | 1 | | |
Investments In Subsidiaries | | | | | | 1 | 1 | 1 |
Net Current Assets Liabilities | 445 367 | 1 395 385 | 1 083 835 | 1 193 164 | 2 101 611 | 3 968 482 | 6 164 233 | 7 795 355 |
Net Finance Income Costs | | | | | | 2 559 | | 22 225 |
Net Interest Paid Received Classified As Operating Activities | | | | | | -6 700 | -8 035 | |
Operating Profit Loss | | | | | | 4 425 007 | 4 807 329 | |
Other Creditors | 396 231 | 499 770 | 466 481 | 639 004 | | 649 283 | 645 850 | 13 186 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 135 000 | 5 489 | 66 833 |
Other Disposals Property Plant Equipment | | | | | | 135 000 | 5 489 | 94 450 |
Other Interest Receivable Similar Income Finance Income | | | | | | 2 559 | | 22 225 |
Other Operating Income Format1 | | | | | | 57 250 | | |
Other Taxation Social Security Payable | 98 888 | 256 294 | 181 172 | 414 150 | 640 592 | 52 141 | 76 903 | 127 368 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -24 750 | | |
Payments To Related Parties | | | | | 190 423 | 138 082 | 2 360 279 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 30 565 | 321 670 | 214 234 |
Prepayments Accrued Income | | | | | | 369 402 | 160 629 | 87 917 |
Proceeds From Sales Property Plant Equipment | | | | | | -65 000 | | -42 250 |
Profit Loss | | | | 876 810 | 1 569 583 | 3 583 512 | 3 870 375 | 3 289 311 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 4 420 866 | 4 799 294 | 4 306 515 |
Property Plant Equipment Gross Cost | 209 670 | 240 465 | 273 663 | 285 512 | 310 948 | 443 289 | 662 410 | 695 219 |
Provisions For Liabilities Balance Sheet Subtotal | 35 467 | 28 194 | 23 169 | 12 720 | 5 856 | 45 482 | | |
Purchase Property Plant Equipment | | | | | | -267 341 | -224 610 | -127 259 |
Social Security Costs | | | | | | 116 254 | 191 579 | |
Staff Costs Employee Benefits Expense | | | | | | 1 593 214 | 2 342 410 | 2 500 113 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 45 482 | 84 996 | 74 699 |
Tax Expense Credit Applicable Tax Rate | | | | | | 839 965 | 911 866 | 1 012 031 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 4 803 | 5 051 | 8 277 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 837 354 | 928 919 | 1 017 204 |
Total Additions Including From Business Combinations Property Plant Equipment | | 30 795 | 33 198 | 11 849 | 25 436 | | | |
Total Assets Less Current Liabilities | 635 259 | 1 559 661 | 1 216 391 | 1 265 453 | 2 134 256 | 4 220 127 | 6 546 153 | 8 130 805 |
Trade Creditors Trade Payables | 1 027 558 | 759 008 | 1 111 860 | 1 547 107 | 1 557 911 | 3 127 897 | 3 552 590 | 3 893 306 |
Trade Debtors Trade Receivables | 1 629 182 | 2 238 618 | 1 799 563 | 2 889 055 | 2 755 085 | 4 341 444 | 6 401 640 | 5 864 334 |
Turnover Revenue | | | | | | 30 020 117 | 38 704 487 | |
Wages Salaries | | | | | | 1 446 395 | 1 829 161 | 2 082 454 |
Company Contributions To Defined Benefit Plans Directors | | | | | | 728 | 165 750 | |
Director Remuneration | | | | | | 36 437 | 37 500 | 37 500 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 37 165 | 203 250 | 205 495 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -7 273 | -5 025 | -10 449 | | | | |
Provisions | 35 467 | 28 194 | 23 169 | 12 720 | | | | |