Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | | |
Net Worth | 104 428 | 147 126 | 542 741 | 941 291 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 928 001 | 1 079 718 | 381 613 | 1 312 645 | 335 700 | 163 571 |
Current Assets | 577 308 | 879 785 | 916 755 | 1 710 370 | | 1 399 509 | 1 725 085 | 706 783 | 849 797 |
Debtors | 275 873 | 295 172 | 580 560 | 734 545 | 843 756 | 1 017 896 | 412 440 | 371 083 | 686 226 |
Net Assets Liabilities | | | | | | 551 303 | 212 709 | -2 000 388 | -4 357 489 |
Other Debtors | | | | 717 511 | 831 235 | 910 339 | 367 189 | 114 975 | 429 474 |
Property Plant Equipment | | | | 1 649 456 | 1 799 691 | 3 636 062 | 3 323 648 | 3 038 117 | 2 708 497 |
Total Inventories | | | | 47 824 | | | | | |
Cash Bank In Hand | 187 264 | 483 217 | 290 809 | 928 001 | | | | | |
Stocks Inventory | 114 171 | 101 396 | 45 386 | 47 824 | | | | | |
Tangible Fixed Assets | 803 242 | 653 845 | 1 619 710 | 1 687 150 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 760 | 760 | 760 | 760 | | | | | |
Profit Loss Account Reserve | -395 782 | -353 084 | 42 531 | 441 081 | | | | | |
Shareholder Funds | 104 428 | 147 126 | 542 741 | 941 291 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 10 000 | 9 000 | 9 000 | |
Accumulated Amortisation Impairment Intangible Assets | | | | 80 673 | 91 775 | 146 672 | 234 657 | 301 750 | 329 754 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 363 480 | 1 584 542 | 2 236 139 | 2 675 868 | 3 095 539 | 3 461 299 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 24 572 | 71 628 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 141 857 | 134 140 | |
Administration Support Average Number Employees | | | | | | 24 | 26 | 25 | |
Administrative Expenses | | | | 3 226 190 | | 5 610 982 | 6 124 273 | 5 043 516 | |
Amortisation Expense Intangible Assets | | | | | | 41 286 | 87 602 | 61 776 | |
Amounts Owed To Group Undertakings | | | | | 10 764 | | | 2 569 088 | 3 848 580 |
Amounts Owed To Related Parties | | | | | | 1 930 194 | 2 048 226 | 2 569 088 | |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | |
Average Number Employees During Period | | | | | | 111 | 112 | 117 | 117 |
Bank Borrowings Overdrafts | | | | 162 915 | 46 662 | | | 17 993 | |
Bank Overdrafts | | | | | | 1 544 | 10 658 | 17 993 | |
Comprehensive Income Expense | | | | | | -337 551 | -338 594 | -2 213 097 | |
Corporation Tax Payable | | | | 27 475 | 75 549 | | | | |
Cost Sales | | | | | | 2 297 875 | 2 259 920 | 788 371 | |
Creditors | | | | | | 4 455 656 | 4 753 478 | 5 819 989 | 7 977 065 |
Current Tax For Period | | | | 27 475 | 75 548 | | | -4 809 | |
Deferred Income | | | | | | 1 147 647 | 1 356 787 | 961 605 | |
Deferred Tax Asset Debtors | | | | | | | | 164 273 | 164 273 |
Deferred Tax Assets | | | | | | | | -167 165 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | 9 977 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 84 000 | 21 055 | | | | |
Deferred Tax Liabilities | | | | | | 162 191 | 152 712 | | |
Depreciation Expense Property Plant Equipment | | | | | | 392 549 | 453 520 | 419 673 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -13 791 | | |
Disposals Property Plant Equipment | | | | | | | -14 542 | | |
Financial Assets | | | | | | 221 567 | 45 251 | 91 835 | |
Financial Liabilities | | | | | | 3 225 803 | 3 422 425 | 4 372 658 | |
Fixed Assets | | | | | | 3 794 641 | 3 418 814 | 3 137 818 | 2 794 779 |
Further Item Debtors Component Total Debtors | | | | | | 40 844 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 15 720 774 | 14 144 515 | 13 945 731 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -751 | | |
Government Grant Income | | | | | | | | 468 482 | |
Gross Profit Loss | | | | | | 5 283 186 | 5 771 866 | 2 039 089 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | 28 690 | 837 | | |
Increase Decrease In Existing Provisions | | | | | | | -9 479 | -152 712 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 11 102 | | 87 985 | 67 093 | 28 004 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 221 062 | | 453 520 | 419 671 | 365 760 |
Intangible Assets | | | | 37 694 | 56 595 | 158 579 | 95 166 | 99 701 | 86 282 |
Intangible Assets Gross Cost | | | | 118 366 | 148 370 | 305 251 | 329 823 | 401 451 | 416 036 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 907 | | | |
Interest Income On Bank Deposits | | | | | | | 2 147 | 1 063 | |
Interest Payable Similar Charges Finance Costs | | | | | | 907 | 180 | 9 | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | 180 | 9 | |
Net Current Assets Liabilities | 408 319 | 266 100 | -735 801 | -436 944 | | -3 056 147 | -3 028 393 | -5 113 206 | -7 127 268 |
Operating Profit Loss | | | | | | -327 796 | -352 407 | -2 535 945 | |
Other Creditors | | | | 1 545 173 | 2 546 998 | 768 831 | 854 820 | 765 687 | 2 121 374 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 150 805 | | | | | |
Other Departments Average Number Employees | | | | | | 86 | 85 | 91 | |
Other Finance Income | | | | | | | 2 367 | | |
Other Interest Receivable Similar Income Finance Income | | | | | | | 4 514 | 1 063 | |
Other Operating Income Format1 | | | | | | | | 468 482 | |
Other Provisions Balance Sheet Subtotal | | | | 25 000 | | | | | |
Other Taxation Social Security Payable | | | | 123 330 | 314 058 | | | 634 443 | 856 708 |
Pension Costs Defined Contribution Plan | | | | | | 27 604 | 26 940 | 28 539 | |
Production Average Number Employees | | | | | | 1 | 1 | 1 | |
Profit Loss | | | | 398 551 | 77 752 | -337 551 | -338 594 | -2 213 097 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | -328 703 | -348 073 | -2 534 891 | |
Property Plant Equipment Gross Cost | | | | 3 012 938 | 3 384 233 | 5 872 201 | 5 999 516 | 6 133 656 | 6 169 796 |
Provisions | | | | | | 187 191 | 177 712 | 25 000 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 187 191 | 177 712 | 25 000 | 25 000 |
Rental Income From Investment Property | | | | | | 678 841 | 701 415 | | |
Revenue From Rendering Services | | | | | | 6 820 609 | 7 222 131 | 2 507 775 | |
Revenue From Sale Goods | | | | | | 81 611 | 108 240 | 34 992 | |
Social Security Costs | | | | | | 152 363 | 150 704 | 120 855 | |
Staff Costs Employee Benefits Expense | | | | | | 2 011 306 | 2 097 640 | 2 234 825 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | 121 000 | 142 055 | | | | |
Taxation Social Security Payable | | | | | | 236 588 | 192 664 | 634 443 | |
Tax Expense Credit Applicable Tax Rate | | | | | | -62 454 | -66 134 | -481 629 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | 11 671 | 19 985 | 98 031 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 28 339 | 34 007 | 37 202 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | 2 602 | 1 826 | 14 625 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 111 475 | 96 603 | 8 848 | -9 479 | -321 794 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 371 295 | | | | 36 140 |
Total Assets Less Current Liabilities | 394 923 | 387 745 | 883 909 | 1 250 206 | | 738 494 | 390 421 | -1 975 388 | -4 332 489 |
Total Borrowings | | | | | | 1 544 | 10 658 | 17 993 | |
Total Operating Lease Payments | | | | | | 1 476 535 | 1 284 551 | 1 278 883 | |
Trade Creditors Trade Payables | | | | 335 083 | 319 310 | 370 852 | 290 323 | 871 173 | 1 150 403 |
Trade Debtors Trade Receivables | | | | 17 035 | 12 521 | 66 713 | 45 251 | 91 835 | 92 479 |
Turnover Revenue | | | | 3 724 448 | | 7 581 061 | 8 031 786 | 2 827 460 | |
Wages Salaries | | | | | | 1 831 339 | 1 884 735 | 2 085 431 | |
Company Contributions To Money Purchase Plans Directors | | | | | | 1 249 | 104 | | |
Director Remuneration | | | | | | 146 376 | 162 232 | 121 847 | |
Creditors Due After One Year | 228 495 | 178 619 | 279 168 | 162 915 | | | | | |
Creditors Due Within One Year | 985 627 | 1 145 885 | 1 652 556 | 2 147 314 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 10 433 | 10 433 | 10 433 | 10 433 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 10 433 | 10 433 | 10 433 | 10 433 | | | | | |
Number Shares Allotted | | 500 | 500 | 500 | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | |
Provisions For Liabilities Charges | 62 000 | 62 000 | 62 000 | 146 000 | | | | | |
Share Capital Allotted Called Up Paid | 500 | 500 | 500 | 500 | | | | | |
Share Premium Account | 499 450 | 499 450 | 499 450 | 499 450 | | | | | |
Tangible Fixed Assets Additions | | | 1 172 467 | 283 637 | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 1 666 618 | 2 837 235 | 3 120 872 | | | | | |
Tangible Fixed Assets Depreciation | | 1 012 773 | 1 217 525 | 1 433 722 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 206 602 | 216 197 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 850 | | | | | | |
Tangible Fixed Assets Disposals | | | 1 850 | | | | | | |