Profit & Loss |
Date of Accounts |
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 |
Currency |
| | | | | | | | |
Net Worth | 153 602 | 226 734 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 458 227 | 148 841 | | | | | | | |
Cash Bank On Hand | | 148 841 | 425 416 | 1 146 469 | 344 507 | 2 432 257 | 1 857 216 | 3 720 500 | 5 623 699 |
Current Assets | 629 267 | 900 760 | 1 176 722 | 3 433 504 | 3 691 425 | 5 203 019 | 4 318 064 | 6 390 136 | 8 771 547 |
Debtors | 171 040 | 751 919 | 751 306 | 2 287 035 | 3 346 918 | 2 770 762 | 2 460 848 | 2 669 636 | 3 147 848 |
Net Assets Liabilities | | 226 734 | 674 560 | 1 026 601 | 1 840 721 | 2 938 161 | 2 929 975 | 3 402 482 | 5 677 835 |
Net Assets Liabilities Including Pension Asset Liability | 153 602 | 226 734 | | | | | | | |
Other Debtors | | 49 298 | 212 354 | 339 895 | 648 609 | 455 247 | 291 165 | 383 576 | 1 138 885 |
Property Plant Equipment | | 1 548 | 22 957 | 21 493 | 19 539 | 41 408 | 29 924 | 24 933 | 21 626 |
Tangible Fixed Assets | 1 075 | 1 548 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | 2 | | | | | | | |
Profit Loss Account Reserve | 153 600 | 226 732 | | | | | | | |
Shareholder Funds | 153 602 | 226 734 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | 80 | | 50 934 | 154 567 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | 68 933 | 167 633 | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | 80 | 17 999 | 64 000 | | | | | |
Audit Fees Expenses | | | | | | | | | 7 500 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | 5 683 | 40 452 |
Director Remuneration | | | | | | | | 26 542 | 26 888 |
Dividend Recommended By Directors | | | | | | | | | 272 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 971 | 3 771 | 9 530 | 16 057 | 25 837 | 38 361 | 50 874 | 33 232 |
Average Number Employees During Period | | 7 | 6 | 7 | 8 | 9 | 9 | 11 | 13 |
Creditors | | 675 264 | 520 528 | 2 424 312 | 1 866 530 | 2 299 010 | 1 412 804 | 3 008 190 | 3 204 495 |
Creditors Due Within One Year | 476 525 | 675 264 | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 800 | 5 759 | 6 528 | 9 780 | 12 883 | 12 513 | 8 636 |
Net Current Assets Liabilities | 152 742 | 225 496 | 656 194 | 1 009 192 | 1 824 895 | 2 904 009 | 2 905 260 | 3 381 946 | 5 567 052 |
Number Shares Allotted | | 2 | | | | | | | |
Other Creditors | | 22 270 | 36 291 | 38 923 | 29 528 | 110 532 | 44 383 | 2 746 | 44 950 |
Other Taxation Social Security Payable | | 53 625 | 155 761 | 650 422 | 565 350 | 829 678 | 188 649 | 967 245 | 43 540 |
Par Value Share | | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | 3 519 | 26 728 | 21 493 | 35 596 | 67 245 | 68 285 | 75 807 | 54 858 |
Provisions For Liabilities Balance Sheet Subtotal | | 310 | 4 591 | 4 084 | 3 712 | 7 256 | 5 209 | 4 397 | 3 903 |
Provisions For Liabilities Charges | 215 | 310 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | 2 | | | | | | | |
Tangible Fixed Assets Additions | | 1 174 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 345 | 3 519 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 270 | 1 971 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 701 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 23 209 | 4 295 | 4 573 | 31 649 | 2 235 | 7 522 | 5 329 |
Total Assets Less Current Liabilities | 153 817 | 227 044 | 679 151 | 1 030 685 | 1 844 433 | 2 945 417 | 2 935 184 | 3 406 879 | 5 681 738 |
Trade Creditors Trade Payables | | 599 369 | 328 476 | 1 734 967 | 1 271 652 | 1 358 800 | 1 179 772 | 1 931 043 | 2 248 962 |
Trade Debtors Trade Receivables | | 702 621 | 538 952 | 1 493 996 | 1 896 988 | 1 017 991 | 1 091 011 | 1 602 662 | 364 105 |
Accrued Liabilities | | | | | | | | 107 156 | 196 308 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | -494 |
Administrative Expenses | | | | | | | | 1 781 563 | 1 147 418 |
Advances Credits Directors | 80 | | | | | | | | |
Advances Credits Made In Period Directors | 31 857 | | | | | | | | |
Advances Credits Repaid In Period Directors | 31 777 | | | | | | | | |
Amounts Owed By Group Undertakings | | | | | | | | 67 472 | 67 472 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 3 720 500 | |
Comprehensive Income Expense | | | | | | | | 952 840 | 2 547 353 |
Corporation Tax Payable | | | | | | | | 244 856 | 437 412 |
Cost Sales | | | | | | | | 12 060 739 | 19 343 125 |
Current Tax For Period | | | | | | | | 430 937 | 587 926 |
Deferred Tax Liabilities | | | | | | | | 4 397 | 3 903 |
Depreciation Amortisation Expense | | | | | | | | 12 514 | 8 635 |
Depreciation Expense Property Plant Equipment | | | | | | | | 12 513 | 8 636 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 359 | | 26 278 |
Disposals Property Plant Equipment | | | | | | | 1 195 | | 26 278 |
Dividends Paid | | | | | | | | 480 333 | 272 000 |
Dividends Paid Classified As Financing Activities | | | | | | | | -480 333 | -272 000 |
Dividends Paid On Shares Final | | | | | | | | 480 333 | 272 000 |
Fixed Assets | | | | | | | | 24 933 | 114 686 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | -1 888 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -24 795 | 8 735 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 1 454 983 | -25 327 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -179 731 | 12 240 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | | | 442 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | 442 |
Gross Profit Loss | | | | | | | | 3 164 431 | 4 270 929 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -284 883 | -395 370 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | 1 863 284 | 1 903 199 |
Intangible Assets | | | | | | | | | 93 060 |
Intangible Assets Gross Cost | | | | | | | | | 93 060 |
Interest Expense On Bank Overdrafts | | | | | | | | 17 | |
Interest Paid Classified As Operating Activities | | | | | | | | -17 | 1 888 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 17 | -1 888 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 515 041 | 733 376 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 7 409 | 88 560 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -2 385 734 | -2 725 135 |
Net Cash Generated From Operations | | | | | | | | -2 670 634 | -3 118 617 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -113 | -9 387 |
Number Shares Issued Fully Paid | | | | | | | | | 2 |
Operating Profit Loss | | | | | | | | 1 382 868 | 3 123 511 |
Other Deferred Tax Expense Credit | | | | | | | | -813 | -493 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 113 | 9 387 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 40 582 | 92 684 |
Prepayments | | | | | | | | 289 355 | 841 913 |
Proceeds From Sales Property Plant Equipment | | | | | | | | | -442 |
Profit Loss | | | | | | | | 952 840 | 2 547 353 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 382 964 | 3 134 786 |
Provisions | | | | | | | | 4 397 | 3 903 |
Purchase Intangible Assets | | | | | | | | | -93 060 |
Purchase Property Plant Equipment | | | | | | | | -7 522 | -5 329 |
Staff Costs Employee Benefits Expense | | | | | | | | 605 543 | 761 540 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 262 763 | 595 609 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | 948 | 241 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 498 | 201 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 430 124 | 587 433 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | 93 060 |
Total Operating Lease Payments | | | | | | | | 2 473 | 1 956 |
Turnover Revenue | | | | | | | | 15 225 170 | 23 614 054 |
Wages Salaries | | | | | | | | 564 961 | 668 856 |