Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 347 978 | 353 226 | 732 058 | 569 436 |
Current Assets | 497 313 | 569 461 | 1 136 072 | 1 218 349 |
Debtors | 149 335 | 216 235 | 404 014 | 648 913 |
Net Assets Liabilities | 225 811 | 258 997 | 788 033 | 886 012 |
Other Debtors | 50 130 | 70 348 | 25 055 | 28 543 |
Property Plant Equipment | 16 207 | 5 226 | 2 513 | 25 026 |
|
Other Financial Data |
Audit Fees Expenses | 5 740 | 5 935 | 6 000 | 7 500 |
Accumulated Depreciation Impairment Property Plant Equipment | 91 728 | 102 295 | 104 082 | 73 891 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 1 214 | |
Administration Support Average Number Employees | 5 | 5 | 5 | |
Administrative Expenses | 730 517 | 659 395 | 739 875 | 870 996 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 11 | 11 | 11 | 12 |
Balances With Banks | 347 750 | 344 086 | 891 967 | |
Cash Cash Equivalents | 347 978 | 353 226 | 898 806 | |
Cash Cash Equivalents Cash Flow Value | 347 978 | 353 226 | 732 058 | |
Cash On Hand | 228 | 9 140 | 6 839 | |
Comprehensive Income Expense | 621 737 | 707 886 | 763 136 | 744 619 |
Corporation Tax Payable | 160 120 | 169 101 | 182 762 | 178 553 |
Cost Sales | 416 931 | 430 749 | 496 563 | 505 080 |
Creditors | 285 745 | 316 345 | 350 552 | 351 884 |
Current Tax For Period | 160 120 | 169 101 | 181 541 | 178 553 |
Deferred Tax Assets | | 655 | 1 876 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 971 | -2 619 | -1 221 | |
Deferred Tax Liabilities | 1 964 | | | |
Depreciation Amortisation Expense | 12 237 | 10 981 | 3 927 | 8 974 |
Depreciation Expense Property Plant Equipment | 12 237 | 10 981 | 3 927 | 8 974 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -414 | -2 140 | 39 165 |
Disposals Property Plant Equipment | | -414 | -2 140 | 39 165 |
Dividend Per Share Interim | 2 079 | 2 249 | 780 | |
Dividends Paid | -623 800 | -674 700 | 234 100 | 646 640 |
Dividends Paid Classified As Financing Activities | -623 800 | -674 700 | -234 100 | -646 640 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 23 461 | 37 055 | 24 119 | 59 965 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 50 856 | -21 619 | 20 547 | 3 665 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 31 847 | 66 900 | -34 773 | -244 899 |
Government Grant Income | | 17 280 | 24 447 | |
Gross Profit Loss | 1 502 946 | 1 516 705 | 1 661 154 | 1 795 346 |
Income Taxes Paid Refund Classified As Operating Activities | 164 226 | 160 120 | -169 101 | -182 762 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -79 839 | 5 248 | 529 963 | -162 622 |
Increase Decrease In Existing Provisions | | -2 619 | -1 221 | |
Increase Decrease In Net Debt From Cash Flows | | 5 248 | 545 580 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 981 | 3 927 | 8 974 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | -2 287 | 903 | 2 071 | |
Interest Income On Bank Deposits | 4 976 | 223 | 44 | |
Interest Paid Classified As Financing Activities | 2 287 | -903 | -2 071 | |
Interest Paid Classified As Operating Activities | -2 287 | 903 | -2 071 | -736 |
Interest Payable Similar Charges Finance Costs | -2 287 | 903 | 2 071 | 736 |
Interest Received Classified As Investing Activities | 5 170 | 681 | 772 | |
Interest Received Classified As Operating Activities | 5 170 | 681 | 772 | |
Minimum Operating Lease Payments Recognised As Expense | 12 286 | 14 696 | 26 153 | |
Net Cash Flows From Used In Financing Activities | -621 513 | -675 603 | 234 100 | 646 640 |
Net Cash Flows From Used In Investing Activities | 3 937 | 681 | 442 | 24 593 |
Net Cash Flows From Used In Operating Activities | 537 737 | 680 170 | -764 505 | -508 611 |
Net Cash Generated From Operations | 701 963 | 840 290 | -935 677 | -692 109 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 784 666 | 885 571 | 949 903 | |
Net Current Assets Liabilities | 211 568 | 253 116 | 785 520 | 866 465 |
Net Debt Funds | 347 978 | 353 226 | 898 806 | |
Number Shares Issued Fully Paid | 300 | 300 | 300 | 300 |
Operating Profit Loss | 772 429 | 874 590 | 945 976 | 924 369 |
Other Departments Average Number Employees | 6 | 6 | 6 | |
Other Employee Expense | 7 778 | 4 391 | 7 312 | |
Other Finance Income | 194 | 458 | 728 | |
Other Interest Receivable Similar Income Finance Income | 5 170 | 681 | 772 | 6 894 |
Other Operating Income Format1 | | 17 280 | 24 697 | 19 |
Other Payables Accrued Expenses | 34 304 | 40 198 | 40 062 | |
Other Remaining Operating Income | | | 250 | |
Par Value Share | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 19 484 | 17 598 | 29 500 | |
Prepayments Accrued Income | 34 714 | 46 855 | 46 708 | 58 081 |
Profit Loss | 621 737 | 707 886 | 763 136 | 744 619 |
Profit Loss On Ordinary Activities Before Tax | 779 886 | 874 368 | 944 677 | 930 527 |
Property Plant Equipment Gross Cost | 107 935 | 107 521 | 106 595 | 98 917 |
Provisions | 1 964 | -655 | -1 876 | 5 479 |
Provisions For Liabilities Balance Sheet Subtotal | 1 964 | -655 | -1 876 | 5 479 |
Purchase Property Plant Equipment | -1 233 | | -1 214 | -31 487 |
Revenue From Rendering Services | 1 919 877 | 1 947 454 | 2 157 717 | |
Social Security Costs | 31 225 | 23 421 | 33 151 | 41 873 |
Staff Costs Employee Benefits Expense | 407 053 | 389 166 | 430 987 | 505 988 |
Taxation Social Security Payable | 14 485 | 14 746 | 14 561 | |
Tax Expense Credit Applicable Tax Rate | 148 178 | 166 130 | 179 489 | 176 800 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 091 | 2 086 | 446 | 4 016 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 9 970 | 353 | 2 571 | 3 216 |
Tax Increase Decrease From Other Short-term Timing Differences | -2 090 | -2 087 | -965 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 158 149 | 166 482 | 181 541 | 185 908 |
Total Assets Less Current Liabilities | 227 775 | 258 342 | 788 033 | 891 491 |
Total Operating Lease Payments | 4 602 | 4 437 | 20 000 | 35 040 |
Trade Creditors Trade Payables | 76 836 | 92 300 | 113 167 | 106 670 |
Trade Debtors Trade Receivables | 64 491 | 99 032 | 183 735 | 252 745 |
Turnover Revenue | 1 919 877 | 1 947 454 | 2 157 717 | 2 300 426 |
Wages Salaries | 348 566 | 343 756 | 368 336 | 425 517 |
Amount Specific Advance Or Credit Directors | 21 982 | 45 180 | 146 640 | 309 544 |
Amount Specific Advance Or Credit Made In Period Directors | 1 178 025 | 855 112 | 573 855 | 809 544 |
Amount Specific Advance Or Credit Repaid In Period Directors | -1 132 685 | -831 914 | 472 395 | 646 640 |
Company Contributions To Money Purchase Plans Directors | 11 000 | 2 000 | 8 096 | |
Director Remuneration | 13 607 | 62 082 | 99 623 | 119 975 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 2 | 1 | 1 |
Accrued Liabilities Deferred Income | | | 40 062 | 49 784 |
Additional Provisions Increase From New Provisions Recognised | | | | 7 355 |
Deferred Tax Asset Debtors | | | 1 876 | |
Dividends Paid On Shares Interim | | | 234 100 | 646 640 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -965 | 1 876 |
Interest Expense On Bank Overdrafts | | | 2 071 | 736 |
Issue Equity Instruments | | | 300 | |
Net Interest Received Paid Classified As Investing Activities | | | -772 | -6 894 |
Other Deferred Tax Expense Credit | | | | 7 355 |
Other Taxation Social Security Payable | | | 9 821 | 13 032 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 29 500 | 38 598 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 31 487 |