Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 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 | 187 362 | 159 988 | 190 974 | 207 248 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 951 | 464 | 460 | 510 | | | | | | | |
Cash Bank On Hand | | | | 510 | 477 | 3 147 | 476 | 645 | 645 | 553 | 387 |
Current Assets | 36 265 | 81 395 | 127 441 | 178 061 | 155 465 | 314 311 | 446 851 | 501 230 | 569 874 | 728 814 | 677 527 |
Debtors | 35 314 | 80 931 | 123 503 | 175 577 | 151 660 | 306 520 | 441 623 | 498 632 | 621 825 | 728 261 | 677 140 |
Intangible Fixed Assets | 408 333 | 383 333 | 358 333 | 333 333 | | | | | | | |
Net Assets Liabilities | | | | 207 248 | 181 005 | 154 802 | 19 165 | 21 618 | 25 991 | 79 820 | 187 203 |
Net Assets Liabilities Including Pension Asset Liability | 187 362 | 159 988 | 190 974 | 207 248 | | | | | | | |
Other Debtors | | | | 4 354 | 25 538 | 45 262 | 74 021 | 36 040 | 22 519 | 22 679 | 10 517 |
Property Plant Equipment | | | | 54 783 | 47 091 | 31 811 | 44 549 | 51 022 | 46 036 | 72 388 | 118 667 |
Stocks Inventory | | | 3 478 | 1 974 | | | | | | | |
Tangible Fixed Assets | 14 390 | 6 120 | 66 740 | 54 783 | | | | | | | |
Total Inventories | | | | 1 974 | 3 328 | 4 644 | 4 752 | 1 953 | 277 | | |
|
Capital & Reserves |
Called Up Share Capital | 180 001 | 180 001 | 180 001 | 180 001 | | | | | | | |
Profit Loss Account Reserve | 7 361 | -20 013 | 10 973 | 27 247 | | | | | | | |
Shareholder Funds | 187 362 | 159 988 | 190 974 | 207 248 | | | | | | | |
|
Other Financial Data |
Director Remuneration | | | | | 167 750 | 179 000 | | | | | |
Accrued Liabilities | | | | 80 453 | 76 122 | 145 247 | 350 882 | 323 323 | 281 360 | 551 109 | 446 624 |
Accumulated Amortisation Impairment Intangible Assets | | | | 166 667 | 191 667 | 216 667 | 241 667 | 266 667 | 292 942 | 320 046 | 347 374 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 99 688 | 124 082 | 152 026 | 173 891 | 193 451 | 202 814 | 231 829 | 267 435 |
Administrative Expenses | | | 850 226 | 794 455 | 988 333 | 1 294 599 | | | | | |
Amortisation Expense Intangible Assets | | | | | 25 000 | 25 000 | | | | | |
Amortisation Intangible Assets Expense | | | 25 000 | 25 000 | | | | | | | |
Average Number Employees During Period | | | | 19 | 21 | 28 | 31 | 31 | 28 | 33 | 30 |
Bank Borrowings | | | 19 000 | 20 000 | | | | 52 308 | 79 726 | 51 771 | 34 167 |
Bank Borrowings Overdrafts | | | 119 450 | 109 071 | 6 000 | 21 000 | 69 048 | 83 833 | 4 167 | 41 993 | 37 865 |
Corporation Tax Due Within One Year | | | 17 664 | 44 059 | | | | | | | |
Corporation Tax Payable | | | | 44 059 | 20 839 | 60 073 | 52 314 | 51 729 | 16 006 | 2 950 | 6 177 |
Corporation Tax Recoverable | | | | 26 697 | 20 550 | 47 168 | 72 863 | 98 897 | 114 903 | 197 273 | 164 700 |
Cost Sales | | | 19 798 | 5 284 | | | | | | | |
Creditors | | | | 42 342 | 34 649 | 79 591 | 52 404 | 30 008 | 51 917 | 34 167 | 76 798 |
Creditors Due After One Year | | | 70 085 | 42 342 | | | | | | | |
Creditors Due Within One Year | 270 926 | 310 860 | 331 375 | 306 833 | | | | | | | |
Current Tax For Period | | | | | 8 236 | -9 334 | | | | | |
Debtors Due Within One Year | | | 175 305 | 175 577 | | | | | | | |
Deferred Tax Liability | | | 11 883 | 9 755 | | | | | | | |
Depreciation Expense Property Plant Equipment | | | | | 14 674 | 27 944 | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 10 539 | 12 234 | | | | | | | |
Dividends Paid | | | | | 78 000 | | | | | | |
Dividends Paid On Shares Interim | | | | | 78 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | 1 670 | 1 670 | | | | | | 52 631 |
Fixed Assets | 422 723 | 389 453 | 425 074 | 388 117 | 355 425 | 315 145 | 302 883 | 284 356 | 274 045 | 296 093 | 315 044 |
Gross Profit Loss | | | 849 990 | 869 446 | | | | | | | |
Income From Shares In Group Undertakings | | | | | 49 198 | 50 879 | | | | | |
Income From Shares In Subsidiaries Group Undertakings | | | 40 000 | 39 310 | | | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 25 000 | 25 000 | 25 000 | 25 000 | 25 000 | 27 104 | 27 328 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 24 394 | 27 944 | 21 865 | 19 560 | 22 502 | 29 015 | 35 606 |
Intangible Assets | | | | 333 333 | 308 333 | 283 333 | 258 333 | 233 333 | 208 333 | 223 704 | 196 376 |
Intangible Assets Gross Cost | | | | 500 000 | 500 000 | 500 000 | 500 000 | 500 000 | 520 950 | 543 750 | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 91 667 | 116 667 | 141 667 | 166 667 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 25 000 | 25 000 | 25 000 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 500 000 | 500 000 | 500 000 | | | | | | | | |
Interest Payable Similar Charges | | | 5 366 | 12 631 | | | | | | | |
Interest Payable Similar Charges Finance Costs | | | | | 7 110 | 5 456 | | | | | |
Investments Fixed Assets | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Group Undertakings | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Net Assets Liabilities Subsidiaries | | | | -1 | -1 | -1 | -1 | -1 | | | |
Net Current Assets Liabilities | -234 661 | -229 465 | -198 534 | -128 772 | -131 337 | -75 475 | -231 314 | -232 730 | -143 264 | -163 009 | -35 562 |
Number Shares Allotted | | 180 000 | 180 000 | 180 000 | | | | | | | |
Number Shares Issued Fully Paid | | | | | 180 000 | 180 000 | 180 000 | 180 000 | 180 000 | 180 000 | 180 000 |
Obligations Under Finance Lease Hire Purchase Contracts After One Year | | | 6 683 | 1 670 | | | | | | | |
Obligations Under Finance Lease Hire Purchase Contracts Within One Year | | | 5 012 | 5 012 | | | | | | | |
Operating Profit Loss | | | -236 | 74 991 | 10 322 | -88 935 | | | | | |
Other Deferred Tax Expense Credit | | | | | -1 321 | -3 157 | | | | | |
Other Interest Receivable Similar Income | | | 2 | 17 630 | | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 6 262 | 4 818 | | | | | |
Other Remaining Borrowings | | | | | | 5 526 | | | | | |
Other Taxation Social Security Payable | | | | 38 804 | 59 814 | 91 772 | 167 466 | 122 854 | 138 407 | 142 148 | 115 100 |
Other Taxation Social Security Within One Year | | | 31 972 | 38 804 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Costs | | | | 10 962 | | | | | | | |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 | 100 | | | |
Prepayments | | | | 10 902 | 13 077 | 24 961 | 21 757 | 21 226 | 16 309 | 22 605 | 15 774 |
Profit Loss | | | | | 51 757 | -26 203 | -135 637 | | | | |
Profit Loss For Period | | | 30 986 | 97 674 | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 34 400 | 119 300 | 58 672 | -38 694 | | | | | |
Profit Loss Subsidiaries | | | | 37 738 | 49 198 | 50 879 | 50 887 | 42 749 | | | |
Property Plant Equipment Gross Cost | | | | 154 471 | 171 173 | 183 837 | 218 440 | 244 473 | 248 850 | 304 217 | 386 102 |
Provisions | | | | 9 755 | 8 434 | 5 277 | | | | 19 097 | 15 481 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 9 755 | 8 434 | 5 277 | | | | 19 097 | 15 481 |
Provisions For Liabilities Charges | 700 | | 11 883 | 9 755 | | | | | | | |
Secured Debts | | | 11 695 | | | | | | | | |
Share Capital Allotted Called Up Paid | 180 000 | 180 000 | 180 000 | 180 000 | | | | | | | |
Tangible Fixed Assets Additions | | | 77 639 | 9 997 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 66 835 | 66 835 | 144 474 | 154 471 | | | | | | | |
Tangible Fixed Assets Depreciation | 52 445 | 60 715 | 77 734 | 99 688 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 270 | 17 019 | 21 954 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 3 414 | 21 626 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 6 915 | -12 491 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 16 702 | 12 664 | 34 603 | 26 033 | 37 191 | 55 367 | 81 885 |
Total Assets Less Current Liabilities | 188 062 | 159 988 | 272 942 | 259 345 | 224 088 | 239 670 | 71 569 | 51 626 | 77 908 | 133 084 | 279 482 |
Total Dividend Payment | | | | 81 400 | | | | | | | |
Trade Creditors Trade Payables | | | | 19 604 | 34 772 | 45 679 | 35 219 | 117 218 | 153 743 | 151 931 | 86 470 |
Trade Creditors Within One Year | | | 28 193 | 19 604 | | | | | | | |
Trade Debtors Trade Receivables | | | | 26 838 | 19 943 | 34 675 | 39 466 | 28 848 | 43 195 | 86 989 | 89 285 |
Turnover Gross Operating Revenue | | | 869 788 | 874 730 | | | | | | | |
Turnover Revenue | | | | | 998 655 | 1 205 664 | | | | | |
U K Current Corporation Tax | | | -8 469 | 23 754 | | | | | | | |
U K Deferred Tax | | | 11 883 | -2 128 | | | | | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | | | -3 616 |
Bank Overdrafts | | | | | | | | 61 533 | 62 896 | 24 389 | 27 865 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | 181 501 | 150 325 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 11 864 | | |
Disposals Property Plant Equipment | | | | | | | | | 11 864 | | |
Other Creditors | | | | | | | | 34 402 | 85 790 | | 2 767 |
Prepayments Accrued Income | | | | | | | | | 4 270 | 20 154 | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | | | 22 800 | |
Total Borrowings | | | | | | | | 113 841 | 142 622 | 76 160 | 126 097 |