Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
Net Worth | 373 111 | 497 749 | 987 452 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 3 140 966 | 2 585 013 | 2 618 288 |
Current Assets | 1 253 125 | 1 186 943 | 1 900 618 | 4 787 213 | 5 626 940 | 5 794 773 |
Debtors | 716 537 | 757 218 | 962 519 | 1 646 247 | 3 041 927 | 3 176 485 |
Net Assets Liabilities | | | | 2 970 722 | 3 832 238 | 4 718 016 |
Other Debtors | | | | | 339 567 | 134 044 |
Property Plant Equipment | | | | 551 815 | 886 555 | 792 450 |
Cash Bank In Hand | 536 588 | 429 725 | 938 099 | | | |
Net Assets Liabilities Including Pension Asset Liability | 373 111 | 497 749 | 987 452 | | | |
Tangible Fixed Assets | | 102 300 | 108 000 | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 373 011 | 497 649 | 987 352 | | | |
Shareholder Funds | 373 111 | 497 749 | 987 452 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 500 | 5 000 |
Accrued Liabilities Deferred Income | | | | 5 500 | 56 203 | 65 760 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 399 953 | 506 871 | 678 013 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 569 751 | 141 759 |
Administration Support Average Number Employees | | | | 2 | 3 | |
Administrative Expenses | | | | 435 063 | 501 836 | 706 527 |
Amounts Owed By Group Undertakings | | | | | | 249 765 |
Amounts Owed To Group Undertakings | | | | 351 730 | 745 224 | |
Average Number Employees During Period | | | | 63 | 64 | 68 |
Cash Cash Equivalents Cash Flow Value | | | | 3 140 966 | 2 585 013 | 2 618 288 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 50 300 | -10 000 |
Cash Receipts From Sales Interests In Associates | | | | | 50 300 | |
Corporation Tax Payable | | | | 261 108 | 360 169 | 91 895 |
Corporation Tax Recoverable | | | | | 13 098 | 13 098 |
Cost Sales | | | | 8 517 185 | 11 773 268 | 13 916 359 |
Creditors | | | | 126 562 | 113 456 | 43 595 |
Current Tax For Period | | | | 261 108 | 347 071 | 479 895 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 40 927 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 23 756 | 73 997 | -27 627 |
Depreciation Expense Property Plant Equipment | | | | 136 198 | 194 346 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 136 198 | 194 346 | 230 849 |
Dividends Paid | | | | 1 000 000 | 1 000 000 | 1 000 000 |
Dividends Paid Classified As Financing Activities | | | | -1 000 000 | -1 000 000 | -1 000 000 |
Dividends Paid On Shares Interim | | | | 1 000 000 | 1 000 000 | 1 000 000 |
Finance Lease Liabilities Present Value Total | | | | 215 899 | 230 761 | 95 604 |
Finance Lease Payments Owing Minimum Gross | | | | 225 894 | 242 998 | 100 644 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -4 090 |
Future Finance Charges On Finance Leases | | | | 9 995 | 12 237 | 5 040 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -664 162 | -125 031 | 421 919 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -368 734 | 1 332 282 | 144 558 |
Gain Loss On Disposals Property Plant Equipment | | | | -4 700 | 1 835 | |
Government Grant Income | | | | 44 988 | 18 092 | |
Gross Profit Loss | | | | 1 896 290 | 2 775 040 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -387 358 | -261 108 | -748 169 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -988 355 | 555 953 | -33 275 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | | | 73 997 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 194 346 | 230 849 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 10 694 | 8 724 | |
Interest Paid Classified As Operating Activities | | | | | -8 724 | -7 577 |
Interest Payable Similar Charges Finance Costs | | | | 10 694 | 8 724 | 7 577 |
Interest Received Classified As Investing Activities | | | | -23 | -12 | |
Net Cash Flows From Used In Financing Activities | | | | 1 052 877 | 985 138 | |
Net Cash Flows From Used In Investing Activities | | | | 240 725 | 577 539 | |
Net Cash Flows From Used In Operating Activities | | | | -2 281 957 | -1 006 724 | |
Net Cash Generated From Operations | | | | -2 680 009 | -1 276 556 | -2 050 520 |
Net Current Assets Liabilities | 373 111 | 490 021 | 971 196 | 2 628 704 | 3 216 371 | 4 139 693 |
Net Deferred Tax Liability Asset | | | | 83 235 | 157 232 | |
Net Finance Income Costs | | | | 23 | 12 | |
Net Interest Paid Received Classified As Operating Activities | | | | -10 694 | -8 724 | |
Nominal Value Allotted Share Capital | | | | 100 | 100 | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | |
Operating Profit Loss | | | | 1 506 215 | 2 291 296 | |
Other Creditors | | | | 300 000 | 200 000 | 403 631 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 87 428 | 59 707 |
Other Disposals Property Plant Equipment | | | | | 128 093 | 64 722 |
Other Interest Income | | | | 23 | 12 | |
Other Interest Receivable Similar Income Finance Income | | | | 23 | 12 | |
Other Operating Income Format1 | | | | 44 988 | 18 092 | |
Other Taxation Social Security Payable | | | | 520 622 | 176 009 | 200 309 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -52 877 | 14 862 | -135 157 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 53 467 | 73 309 | 65 333 |
Prepayments Accrued Income | | | | | 57 673 | 28 691 |
Proceeds From Sales Property Plant Equipment | | | | -1 000 | -42 500 | -5 417 |
Production Average Number Employees | | | | 61 | 61 | |
Profit Loss | | | | 1 210 680 | 1 861 516 | 1 885 778 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 495 544 | 2 282 584 | 2 378 973 |
Property Plant Equipment Gross Cost | | | | 951 768 | 1 393 426 | 1 470 463 |
Purchase Property Plant Equipment | | | | -241 748 | -569 751 | -141 759 |
Revenue From Rendering Services | | | | 10 413 475 | 14 548 308 | |
Social Security Costs | | | | 276 349 | 334 167 | |
Staff Costs Employee Benefits Expense | | | | 2 986 635 | 3 529 537 | 3 650 993 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 83 235 | 157 232 | 170 532 |
Tax Expense Credit Applicable Tax Rate | | | | 284 153 | 433 691 | 452 005 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | 40 927 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 711 | -12 623 | 4 353 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 284 864 | 421 068 | 493 195 |
Total Assets Less Current Liabilities | 373 111 | 592 321 | 1 079 196 | 3 180 519 | 4 102 926 | 4 932 143 |
Total Deferred Tax Expense Credit | | | | | 73 997 | 13 300 |
Total Operating Lease Payments | | | | | 10 000 | |
Trade Creditors Trade Payables | | | | 630 212 | 755 659 | 841 476 |
Trade Debtors Trade Receivables | | | | 1 646 247 | 2 631 589 | 2 750 887 |
Turnover Revenue | | | | 10 413 475 | 14 548 308 | |
Wages Salaries | | | | 2 656 819 | 3 122 061 | 3 220 819 |
Advances Credits Directors | | | | | 50 300 | |
Company Contributions To Defined Benefit Plans Directors | | | | 3 933 | 14 034 | 3 869 |
Director Remuneration | | | | 258 000 | 261 112 | 245 987 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 261 933 | 275 146 | 249 856 |
Creditors Due After One Year | | 74 112 | 70 144 | | | |
Creditors Due Within One Year | 880 014 | 696 922 | 929 422 | | | |
Leased Assets Included In Tangible Fixed Assets | | 95 100 | 96 600 | | | |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | 74 112 | 70 144 | | | |
Provisions For Liabilities Charges | | 20 460 | 21 600 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | | | |
Tangible Fixed Assets Cost Or Valuation | | 107 828 | 145 568 | | | |
Tangible Fixed Assets Depreciation | | 5 528 | 37 568 | | | |
Value Shares Allotted | | 1 | 1 | | | |