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 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 781 687 | 1 343 004 | 2 197 721 | 1 177 805 | 7 687 965 | 4 983 292 | 2 214 791 | 1 189 494 |
Current Assets | 2 858 449 | 2 897 844 | 29 736 590 | 38 989 835 | 38 058 158 | 20 596 970 | 14 811 281 | 8 163 500 |
Debtors | -91 600 | -34 336 | 27 191 476 | 37 161 207 | 29 950 683 | 14 848 005 | 10 997 708 | 5 129 749 |
Net Assets Liabilities | 2 536 448 | 2 740 646 | 3 266 837 | 3 359 282 | 3 616 446 | 4 232 618 | 4 240 323 | 3 347 950 |
Other Debtors | 329 833 | 716 005 | 378 457 | 191 344 | 551 443 | 328 900 | 155 877 | 143 638 |
Property Plant Equipment | 137 479 | 119 646 | 89 818 | 59 320 | 45 689 | 91 020 | 82 656 | 173 605 |
|
Other Financial Data |
Audit Fees Expenses | 18 765 | 16 617 | 31 037 | 25 128 | 18 378 | 24 000 | 26 876 | 23 646 |
Accrued Liabilities Deferred Income | 193 755 | 40 040 | 56 784 | 140 062 | 85 151 | 184 348 | 149 276 | 85 850 |
Accumulated Depreciation Impairment Property Plant Equipment | 123 583 | 150 567 | 181 652 | 128 723 | 152 254 | 117 338 | 80 668 | 145 009 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 19 727 | 1 466 | 5 302 | 9 900 | 74 042 | 23 547 | 155 290 |
Administrative Expenses | 3 286 396 | 3 154 481 | 3 077 835 | 3 403 548 | 4 002 488 | 3 832 852 | 3 257 399 | 3 386 305 |
Amounts Owed By Associates | | 1 618 | | | | | | |
Amounts Owed By Subsidiaries | 26 572 | | | | | | | |
Amounts Owed To Associates Joint Ventures Participating Interests | 65 331 | | 38 358 | 28 550 | | | | |
Average Number Employees During Period | 15 | 16 | 15 | 16 | 20 | 26 | 20 | 22 |
Bank Borrowings | | | | | | 322 248 | | |
Bank Borrowings Overdrafts | | | 88 | 1 727 | 11 404 248 | 3 783 245 | 2 353 440 | 1 681 825 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -1 727 | -11 404 249 | -3 460 997 | -2 353 440 | -1 681 825 |
Bank Overdrafts | | | 88 | 1 727 | 11 404 249 | 3 460 997 | 2 353 440 | 1 681 825 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | -1 791 440 | -2 022 075 | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | 2 197 633 | 1 177 805 | -3 716 284 | 1 522 295 | -138 649 | -492 331 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | -1 658 | | | | | | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 135 303 | 37 402 | -53 461 | 20 232 |
Cash Receipts From Sales Interests In Associates | 120 000 | -51 600 | 29 664 | 7 453 | 179 836 | 37 402 | 55 911 | -35 215 |
Comprehensive Income Expense | 250 594 | 254 256 | 576 113 | 207 668 | 298 697 | 616 172 | 7 705 | -892 373 |
Corporation Tax Payable | 36 726 | 105 335 | 176 202 | 117 574 | 127 924 | 153 371 | 64 223 | -1 355 |
Corporation Tax Recoverable | | | | | | | | 167 225 |
Cost Sales | 964 438 | 501 430 | 843 447 | 753 718 | 785 040 | 931 268 | 2 341 520 | 796 914 |
Creditors | 621 776 | 386 904 | 1 339 228 | 35 847 891 | 34 824 817 | 16 818 768 | 10 768 557 | 114 815 |
Current Asset Investments | 648 124 | 444 499 | 347 393 | 649 096 | 419 510 | 765 673 | 1 598 782 | 1 844 257 |
Current Tax For Period | 72 607 | 112 978 | 174 838 | 116 147 | 126 497 | 161 237 | 65 578 | -167 225 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -3 985 | -2 277 | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 6 419 | -1 022 | -3 985 | -6 856 | 438 | -226 | 904 | 16 984 |
Depreciation Expense Property Plant Equipment | 19 599 | 35 291 | 31 294 | 25 524 | 23 531 | 20 726 | 25 649 | 64 341 |
Depreciation Impairment Expense Property Plant Equipment | | | | 25 525 | 23 531 | 20 726 | 25 649 | 64 341 |
Dividends Paid | 19 959 | 50 058 | 49 922 | 115 223 | 41 533 | | | |
Dividends Paid Classified As Financing Activities | -19 959 | -50 058 | -49 922 | -115 223 | -41 533 | | | |
Dividends Paid On Shares Final | | | | 115 223 | 41 533 | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 114 815 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | 114 815 |
Fixed Assets | 315 494 | 244 403 | 244 239 | 221 194 | 387 399 | 458 484 | 202 571 | 252 970 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | -322 248 | 322 248 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -561 | 247 | 103 | 2 955 | -1 094 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 329 833 | 125 000 | 579 865 | 488 476 | 256 360 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -2 776 | -71 130 | 71 551 | -43 265 | 25 067 | 50 027 | -54 490 | -46 656 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -9 201 600 | 12 435 946 | 10 410 492 | 4 531 258 | 5 099 615 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 9 883 625 | -7 075 221 | -15 140 080 | -3 796 836 | -6 055 416 |
Gain Loss On Disposals Property Plant Equipment | -671 | -2 270 | | -10 485 | | -7 985 | -6 262 | |
Gross Profit Loss | 2 965 883 | 3 254 425 | 3 364 266 | 3 330 401 | 4 220 985 | 4 536 920 | 2 861 146 | 2 641 955 |
Impairment Loss Reversal On Investments | | 91 600 | 34 336 | 127 547 | -104 836 | -25 755 | 247 549 | 237 318 |
Income Taxes Paid Refund Classified As Operating Activities | -105 718 | -44 369 | -103 971 | -174 775 | -116 147 | -135 790 | -154 726 | -65 578 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -406 645 | -561 317 | | 1 019 618 | 4 894 089 | | 1 660 944 | 353 682 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 35 291 | 31 294 | 25 524 | 23 531 | 20 726 | 25 649 | 64 341 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 4 875 | | | | | | | 4 486 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 163 944 | 150 829 | | | | | | 3 337 |
Interest Income On Bank Deposits | | | | | | | | 31 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | | | 31 |
Interest Paid Classified As Operating Activities | | | | | | | | -7 823 |
Interest Payable Similar Charges Finance Costs | 4 875 | | | | | | | 7 823 |
Interest Received Classified As Investing Activities | -213 858 | -267 381 | -364 814 | -416 050 | -102 299 | -25 672 | -10 190 | -1 401 |
Investments | | | | 56 357 | 341 710 | 367 464 | 119 915 | 79 365 |
Investments Fixed Assets | 178 015 | 124 757 | 154 421 | 161 874 | 341 710 | 367 464 | 119 915 | 79 365 |
Investments In Associates | | | | 105 517 | 285 353 | 341 264 | 93 450 | 58 235 |
Key Management Personnel Compensation Total | | | | 401 240 | 1 085 140 | 1 019 565 | 1 087 529 | 1 190 298 |
Net Cash Flows From Used In Financing Activities | 19 959 | 50 058 | | 115 223 | 41 533 | | | |
Net Cash Flows From Used In Investing Activities | 293 266 | -385 672 | | 112 061 | -382 288 | | | |
Net Cash Flows From Used In Operating Activities | -719 870 | -225 703 | | 792 334 | 5 234 844 | -5 348 265 | 545 691 | |
Net Cash Generated From Operations | -830 463 | -319 524 | -604 515 | 617 559 | 5 118 697 | -5 484 055 | 390 965 | -221 268 |
Net Current Assets Liabilities | 2 236 673 | 2 510 940 | 3 033 310 | 3 141 944 | 3 233 341 | 3 778 202 | 4 042 724 | 3 231 751 |
Net Finance Income Costs | 213 858 | 267 381 | 364 814 | 416 050 | 102 299 | 25 672 | 10 190 | 1 401 |
Net Interest Paid Received Classified As Operating Activities | -4 875 | | | | | | | |
Operating Profit Loss | 131 101 | 190 431 | 416 488 | 28 456 | 218 497 | 725 756 | 311 546 | -798 874 |
Other Creditors | 142 117 | 31 669 | 33 082 | 62 849 | 293 661 | 165 037 | 172 473 | 211 628 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 8 306 | | 78 453 | | 55 642 | 62 319 | |
Other Disposals Property Plant Equipment | | 10 575 | | 88 938 | | 63 627 | 68 581 | |
Other Interest Income | | | | 416 050 | 102 299 | 25 672 | 10 190 | 1 370 |
Other Interest Receivable Similar Income Finance Income | 213 858 | 267 381 | 364 814 | 416 050 | 102 299 | 25 672 | 10 190 | 1 401 |
Other Operating Income Format1 | 451 614 | 90 487 | 130 057 | 101 603 | | 21 688 | 707 799 | -54 524 |
Other Taxation Social Security Payable | 183 847 | 87 879 | 287 717 | 267 125 | 447 894 | 346 854 | 53 887 | 41 579 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | 114 815 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 157 | 1 453 | 5 097 | 8 326 | 70 066 | 19 079 | 23 774 | 23 695 |
Percentage Class Share Held In Associate | | 44 | 40 | 45 | 50 | 50 | 50 | 50 |
Prepayments Accrued Income | 88 993 | 84 555 | 110 003 | 116 324 | 121 039 | 116 126 | 148 493 | 141 551 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | -334 422 | 290 251 | 1 080 923 | 477 458 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | 273 658 | -176 361 | -94 709 | 387 809 | -364 889 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | 91 600 | 34 336 | 127 547 | -104 836 | | | |
Proceeds From Sales Property Plant Equipment | -3 364 | 1 | | | | | | |
Profit Loss | 250 594 | 254 256 | 576 113 | 207 668 | 298 697 | 616 172 | 7 705 | -892 373 |
Profit Loss On Ordinary Activities Before Tax | 340 084 | 366 212 | 746 966 | 316 959 | 425 632 | 777 183 | 74 187 | -1 042 614 |
Property Plant Equipment Gross Cost | 261 062 | 270 214 | 271 679 | 188 043 | 197 943 | 208 358 | 163 324 | 318 614 |
Provisions For Liabilities Balance Sheet Subtotal | 15 719 | 14 697 | 10 712 | 3 856 | 4 294 | | | |
Purchase Property Plant Equipment | -116 830 | -19 727 | -1 466 | -5 302 | -9 900 | -74 042 | -23 547 | -155 290 |
Social Security Costs | 142 113 | 140 701 | 140 324 | 140 586 | 158 750 | 280 214 | 311 762 | 195 890 |
Staff Costs Employee Benefits Expense | 1 635 175 | 1 597 645 | 1 710 872 | 1 901 920 | 2 490 111 | 2 599 324 | 1 931 335 | 1 790 355 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 15 719 | 14 697 | 10 712 | 3 856 | 4 294 | 4 068 | 4 972 | 21 956 |
Tax Expense Credit Applicable Tax Rate | | | | 60 222 | 80 870 | 147 665 | 14 096 | -198 097 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 827 | -4 967 | -279 | | | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | 766 | | 2 271 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 22 302 | 43 681 | 30 922 | 51 907 | 45 818 | 13 243 | 3 120 | 905 |
Tax Increase Decrease From Effect Foreign Tax Rates | 5 232 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 89 490 | 111 956 | 170 853 | 109 291 | 126 935 | 161 011 | 66 482 | -150 241 |
Total Assets Less Current Liabilities | 2 552 167 | 2 755 343 | 3 277 549 | 3 363 138 | 3 620 740 | 4 236 686 | 4 245 295 | 3 484 721 |
Total Borrowings | | | 88 | 1 727 | 11 404 249 | 3 783 245 | 2 353 440 | 1 681 825 |
Total Current Tax Expense Credit | 83 071 | 112 978 | | | | | | |
Total Operating Lease Payments | | 150 829 | 184 942 | 158 372 | 165 831 | 112 596 | 93 150 | 147 928 |
Trade Creditors Trade Payables | | 113 831 | 26 111 049 | 35 230 004 | 22 465 938 | 12 185 913 | 7 975 258 | 2 912 222 |
Trade Debtors Trade Receivables | 983 240 | 300 000 | 1 338 964 | 36 853 539 | 29 278 201 | 14 402 979 | 10 693 338 | 4 677 335 |
Turnover Revenue | 3 930 321 | 3 755 855 | 4 207 713 | 4 084 119 | 5 006 025 | 5 468 188 | 5 202 666 | 3 438 869 |
Wages Salaries | 1 483 905 | 1 455 491 | 1 565 451 | 1 753 008 | 2 261 295 | 2 300 031 | 1 595 799 | 1 570 770 |
Company Contributions To Defined Benefit Plans Directors | 9 157 | 1 453 | | | | | | |
Director Remuneration | | | | | | 196 372 | 284 315 | 309 640 |