Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 4 990 | 4 990 | 4 990 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 4 651 917 | 6 017 600 |
Current Assets | | 3 580 712 | 2 527 231 | 9 498 557 | 12 303 710 |
Debtors | 627 | 570 321 | 455 014 | 518 676 | 518 676 |
Net Assets Liabilities | | | | 4 884 | 4 884 |
Other Debtors | | 2 838 | 141 218 | 4 087 | 8 785 |
Cash Bank In Hand | | 3 010 391 | 2 072 217 | | |
Net Assets Liabilities Including Pension Asset Liability | 4 990 | 4 990 | 4 990 | | |
Tangible Fixed Assets | | 28 792 | 210 497 | | |
Trade Debtors | | 146 983 | 37 844 | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | |
Profit Loss Account Reserve | 4 890 | 4 890 | 4 890 | | |
Shareholder Funds | 4 990 | 4 990 | 4 990 | | |
|
Other Financial Data |
Accrued Income | | | | 453 192 | 561 148 |
Accumulated Amortisation Impairment Intangible Assets | | | | 166 990 | 166 990 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 566 454 | 618 289 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | 861 641 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 53 173 |
Administration Support Average Number Employees | | 30 | | 5 | 2 |
Administrative Expenses | | 1 774 403 | | 5 600 416 | 7 523 062 |
Amortisation Expense Intangible Assets | | | | 662 431 | 807 957 |
Amount Net Reversal Deferred Tax Assets Liabilities Expected To Occur In Year Beginning After Reporting Period | | | | 5 213 | 5 524 |
Amounts Owed By Related Parties | | | | 3 156 269 | 4 943 137 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 77 | 98 |
Balances With Banks | | | | 4 651 917 | 6 017 600 |
Cash Cash Equivalents Cash Flow Value | | | | 4 651 917 | |
Comprehensive Income Expense | | | | 4 784 925 | 3 496 605 |
Comprehensive Income Expense Attributable To Owners Parent | | | | 4 784 925 | 3 496 605 |
Cost Sales | | 2 590 989 | | 11 921 797 | 16 251 427 |
Creditors | | | | 415 784 | 3 664 181 |
Current Tax For Period | | | | 992 637 | -12 706 |
Deferred Income | | | | 52 887 | 73 576 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -20 278 | 5 255 |
Deferred Tax Liabilities | | | | 10 653 | 15 908 |
Depreciation Amortisation Expense | | | | 1 029 556 | 859 959 |
Depreciation Expense Property Plant Equipment | | | | 97 443 | 52 002 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -167 |
Disposals Property Plant Equipment | | | | | -1 092 |
Dividend Per Share Interim | | | | 19 506 | |
Dividends Paid | | | | -1 950 610 | |
Dividends Paid Classified As Financing Activities | | | | -1 950 610 | |
Financial Liabilities | | | | 415 784 | 464 261 |
Fixed Assets | | | | 2 700 827 | 3 939 378 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -419 101 | -409 383 |
Further Item Debtors Component Total Debtors | | | | 222 950 | 459 375 |
Further Item Increase Decrease In Intangible Assets Component Total Change In Intangible Assets | | | | | 1 184 621 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 85 786 | 79 683 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | 3 608 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -758 500 | 1 134 981 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 687 200 | 1 203 045 |
Gain Loss In Cash Flows From Change In Deferred Items | | | | 15 201 | 20 689 |
Gain Loss In Cash Flows From Change In Provisions | | | | 83 985 | 114 056 |
Gain Loss On Disposals Property Plant Equipment | | | | 3 608 | |
Government Grant Income | | | | 5 054 | |
Gross Profit Loss | | 3 425 755 | | 11 352 466 | 10 993 507 |
Impairment Loss Reversal | | | | 269 682 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 725 676 | 542 218 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 465 130 | 1 365 683 |
Increase Decrease In Existing Provisions | | | | | 114 056 |
Increase Decrease In Net Debt From Cash Flows | | | | | 1 775 066 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 807 957 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 52 002 |
Intangible Assets | | | | 2 629 027 | 3 867 332 |
Intangible Assets Gross Cost | | | | 166 990 | 166 990 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 12 103 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 75 | |
Interest Income On Bank Deposits | | | | 255 | 30 213 |
Interest Paid Classified As Financing Activities | | | | -75 | -12 103 |
Interest Paid Classified As Operating Activities | | | | 75 | 12 103 |
Interest Payable Similar Charges Finance Costs | | | | 75 | 12 103 |
Interest Received Classified As Investing Activities | | | | 1 950 610 | 30 812 |
Interest Received Classified As Operating Activities | | | | 1 950 610 | 30 812 |
Investments Fixed Assets | 110 306 | 110 308 | 110 308 | 110 202 | 110 202 |
Investments In Subsidiaries | | | | 110 202 | 110 202 |
Key Management Personnel Compensation Share-based Payment | | | | | 331 816 |
Key Management Personnel Compensation Short-term Employee Benefits | | | | 653 052 | 1 013 786 |
Key Management Personnel Compensation Total | | | | 653 052 | 1 345 602 |
Marketing Average Number Employees | | | | 14 | 16 |
Minimum Operating Lease Payments Recognised As Expense | | | | 76 649 | 101 152 |
Net Cash Flows From Used In Financing Activities | | | | -2 369 785 | -421 486 |
Net Cash Flows From Used In Investing Activities | | | | -875 947 | -2 067 698 |
Net Cash Flows From Used In Operating Activities | | | | 4 710 862 | 3 854 867 |
Net Cash Generated From Operations | | | | 5 436 538 | 4 397 085 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 6 783 052 | 4 330 404 |
Net Current Assets Liabilities | -105 316 | -105 316 | 1 632 830 | -105 318 | -105 318 |
Net Debt Funds | -2 333 713 | -3 010 391 | -2 072 217 | 3 778 273 | 5 553 339 |
Number Equity Instruments Exercised Share-based Payment Arrangement | | | | | 448 |
Number Equity Instruments Forfeited Share-based Payment Arrangement | | | | | 53 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | 501 | |
Number Shares Issued Fully Paid | | | | 100 | 100 |
Operating Profit Loss | | 1 651 352 | 2 037 774 | 5 757 104 | 3 470 445 |
Other Creditors | | | | 123 401 | 6 722 |
Other Departments Average Number Employees | | | | 32 | 45 |
Other Employee Expense | | | | 4 964 | 18 920 |
Other Finance Income | | | | | 599 |
Other Interest Receivable Similar Income Finance Income | | | | 255 | 30 812 |
Other Operating Income Format1 | | | | 5 054 | |
Other Payables Accrued Expenses | | | | 375 074 | 1 026 581 |
Other Short-term Employee Benefits | | | | 10 885 | 11 685 |
Par Value Share | | 0 | 1 | | 1 |
Pension Costs Defined Contribution Plan | | | | 159 374 | 188 201 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 |
Prepayments | | | | 311 794 | 304 867 |
Proceeds From Sales Property Plant Equipment | | | | 50 509 | 925 |
Profit Loss | | | | 1 950 610 | 3 496 605 |
Profit Loss Attributable To Owners Parent | | | | 4 784 925 | 3 496 605 |
Profit Loss On Ordinary Activities Before Tax | | 1 659 205 | 2 047 827 | 5 757 284 | 3 489 154 |
Property Plant Equipment Gross Cost | | | | 638 254 | 690 335 |
Provisions | | | | 83 985 | 198 041 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 94 638 | 213 949 |
Purchase Intangible Assets | | | | -898 651 | -2 046 262 |
Purchase Property Plant Equipment | | | | -28 060 | -53 173 |
Research Development Expense Recognised In Profit Or Loss | | | | 11 729 | 202 809 |
Revenue From Rendering Services | | | | 23 264 151 | 27 237 596 |
Revenue From Sale Goods | | | | 10 112 | 7 338 |
Selling Average Number Employees | | | | 26 | 35 |
Social Security Costs | | 29 | | 302 582 | 578 991 |
Staff Costs Employee Benefits Expense | | | | 2 934 368 | 4 284 590 |
Taxation Social Security Payable | | | | 171 695 | 361 775 |
Tax Expense Credit Applicable Tax Rate | | | | 1 093 884 | 662 939 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | -987 | -597 395 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -120 517 | -79 468 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 19 834 | 1 530 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 423 | 1 644 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 3 299 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -20 278 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 972 359 | -7 451 |
Total Assets Less Current Liabilities | | 2 735 901 | 1 934 720 | 9 378 775 | 12 578 907 |
Trade Creditors Trade Payables | | | | 1 305 813 | 1 710 401 |
Trade Debtors Trade Receivables | | | | 12 348 | 8 798 |
Turnover Revenue | | | | 23 274 263 | 27 244 934 |
Unpaid Contributions To Pension Schemes | | | | 14 170 | 19 655 |
Wages Salaries | | 1 111 726 | | 2 456 563 | 3 486 793 |
Weighted Average Exercise Price Equity Instruments Exercised Share-based Payment Arrangement | | | | | 560 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | 560 | |
Amount Specific Advance Or Credit Directors | | | | 686 000 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | -686 000 |
Company Contributions To Money Purchase Plans Directors | | | | 5 241 | 4 314 |
Director Remuneration | | 15 900 | 112 393 | 125 295 | 164 147 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 2 | 2 |
Number Directors Who Received Or Were Entitled To Receive Shares Under Long Term Incentive Schemes | | | | 1 | 1 |
Accruals Deferred Income Within One Year | | 474 774 | 613 971 | | |
Amount Due From To Related Party | | -41 815 | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | | 676 678 | | | |
Cash Flow Outflow From Capital Expenditure Financial Investment | | -9 104 | | | |
Cash Flow Outflow From Operating Activities | | 1 590 562 | | | |
Cash Flow Outflow From Returns On Investments Servicing Finance | | 7 853 | | | |
Corporation Tax Due Within One Year | | 194 781 | 157 577 | | |
Creditors Due Within One Year | 105 943 | 105 318 | 105 318 | | |
Decrease Increase In Debtors | | -261 899 | | | |
Decrease Increase In Net Debt During Period | | 676 678 | | | |
Depreciation Tangible Fixed Assets Expense | | 12 813 | 75 474 | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | 9 405 | 60 378 | | |
Dividends Withdrawn From Total Reserves | | 478 157 | 2 490 943 | | |
Equity Dividends Paid | | 478 157 | | | |
Fixed Asset Investments Cost Or Valuation | 110 306 | 110 308 | 110 308 | | |
Gain Loss From Disposal Fixed Assets | | -2 | -4 941 | | |
Hire Property Other Lease Expenditure | | 104 895 | | | |
Increase Decrease In Creditors | | 188 294 | | | |
Increase Decrease In Net Cash For Period | | 676 678 | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | -743 | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 166 990 | 166 990 | | |
Intangible Fixed Assets Cost Or Valuation | | 166 990 | 166 990 | | |
Interest Paid | | 977 | | | |
Interest Payable Similar Charges | | 977 | | | |
Interest Receivable On Bank Deposits | | 8 830 | | | |
Interest Received | | 8 830 | | | |
Interim Payment | | 478 157 | 2 490 943 | | |
Loans From Directors Within One Year | | 1 210 | 1 210 | | |
Net Cash Receipts On Sale Subsidiaries | | 2 | | | |
Net Increase Decrease In Shareholders Funds | | 824 974 | | | |
Number Shares Allotted | 2 000 | 2 000 | 100 | | |
Other Borrowings Interest Payments Similar Charges | | 977 | | | |
Other Creditors Due Within One Year | 105 943 | 104 108 | 104 108 | | |
Other Interest Receivable Similar Income | | 8 830 | | | |
Other Taxation Social Security Within One Year | | 23 267 | 36 599 | | |
Percentage Subsidiary Held | | 100 | | | |
Prepayments Accrued Income Current Asset | | 246 680 | 275 952 | | |
Profit Loss For Period | | 478 157 | 2 490 943 | | |
Provisions Charged Credited To Profit Loss Account During Period | | | 50 973 | | |
Provisions For Liabilities Charges | | 9 405 | 60 378 | | |
Purchase Tangible Fixed Assets | | 9 102 | | | |
Sale Tangible Fixed Assets | | -2 | | | |
Staff Costs | | 1 111 755 | | | |
Tangible Fixed Assets Additions | | | 239 271 | | |
Tangible Fixed Assets Cost Or Valuation | | 72 214 | 295 694 | | |
Tangible Fixed Assets Depreciation | | 43 422 | 85 197 | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 52 625 | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 10 850 | | |
Tangible Fixed Assets Disposals | | | 15 791 | | |
Taxation Expense Credit | | 434 478 | | | |
Tax On Profit Or Loss On Ordinary Activities | | 356 074 | 409 039 | | |
Total Depreciation Amortisation Impairment Charges | | 12 813 | | | |
Trade Creditors Within One Year | | 196 871 | 82 061 | | |
Turnover Gross Operating Revenue | | 6 016 744 | 7 345 083 | | |
U K Current Corporation Tax On Income For Period | | 356 817 | | | |
Value Shares Allotted | 100 | 100 | 100 | | |