Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 441 988 | 98 | 809 |
Current Assets | 759 396 | 59 514 | 603 614 |
Debtors | 317 408 | 59 416 | 602 805 |
Net Assets Liabilities | 613 732 | -1 792 542 | -2 044 883 |
Other Debtors | 4 881 | 59 416 | 602 805 |
Total Inventories | 10 257 | 9 971 | |
|
Other Financial Data |
Total Fees To Auditors | 20 500 | 22 675 | 35 750 |
Accrued Liabilities Deferred Income | 134 847 | 219 847 | 559 737 |
Accumulated Amortisation Impairment Intangible Assets | 1 937 820 | 2 484 385 | 3 157 974 |
Accumulated Depreciation Impairment Property Plant Equipment | 193 022 | 228 265 | 280 327 |
Acquired Through Business Combinations Property Plant Equipment | | | 17 522 |
Additions Other Than Through Business Combinations Intangible Assets | | | 2 439 896 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 14 267 | 27 985 |
Administrative Expenses | 2 543 275 | 2 579 880 | 2 963 155 |
Amortisation Expense Intangible Assets | 547 722 | 546 565 | |
Amounts Owed To Group Undertakings | 3 568 447 | 3 106 116 | 6 909 158 |
Average Number Employees During Period | 162 | 262 | 504 |
Bank Borrowings | 830 154 | 610 155 | 400 000 |
Bank Borrowings Overdrafts | 220 052 | 210 155 | 100 000 |
Capital Reduction Decrease In Equity | 220 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 37 345 | 109 442 | 111 677 |
Cash Cash Equivalents | 1 515 846 | 859 926 | 123 298 |
Cash Cash Equivalents Cash Flow Value | 1 111 636 | -655 920 | 736 628 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 1 703 913 | | |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | 4 057 667 |
Comprehensive Income Expense | -360 743 | -2 406 274 | -308 398 |
Corporation Tax Payable | 117 708 | | 144 597 |
Corporation Tax Recoverable | 11 098 | 11 098 | |
Cost Sales | 4 061 583 | 4 353 189 | 6 459 663 |
Creditors | 4 743 180 | 1 795 885 | 8 649 350 |
Current Asset Investments | 2 689 215 | 2 180 774 | 3 060 616 |
Current Tax For Period | -1 075 | -12 719 | |
Deferred Tax Asset Debtors | 46 059 | 20 073 | 111 961 |
Deferred Tax Assets | | 20 073 | -111 961 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -2 822 | | -9 956 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -82 158 | -136 772 | -4 047 |
Deferred Tax Liabilities | | 5 701 | |
Depreciation Amortisation Impairment Expense | 23 428 | 49 721 | 62 484 |
Depreciation Expense Property Plant Equipment | 89 538 | 74 495 | |
Finance Lease Liabilities Present Value Total | 18 170 | 81 292 | 89 704 |
Finished Goods Goods For Resale | 10 257 | 9 971 | 10 615 |
Fixed Assets | 3 814 284 | 3 179 938 | 4 962 876 |
Further Item Creditors Component Total Creditors | | | 856 250 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -9 956 |
Further Item Tax Increase Decrease Component Adjusting Items | 104 067 | -5 818 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -419 114 | 191 883 | 505 006 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -208 135 | 10 993 | 891 311 |
Gain Loss In Cash Flows From Change In Inventories | 297 | 286 | 17 187 |
Gain Loss On Disposals Property Plant Equipment | | -30 388 | |
Government Grant Income | 609 674 | 106 420 | |
Gross Profit Loss | 1 305 364 | 1 845 454 | |
Income Taxes Paid Refund Classified As Operating Activities | -116 687 | -105 819 | 164 757 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 754 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 546 565 | 673 589 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 38 415 | 41 165 |
Intangible Assets | 3 599 708 | 2 883 997 | 4 650 304 |
Intangible Assets Gross Cost | 5 537 528 | 5 368 382 | 7 808 278 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 15 192 | 31 809 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 13 955 |
Interest Expense On Financial Liabilities That Are Not Fair Value Through Profit Or Loss | 416 637 | 464 956 | 536 878 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 513 | 4 469 | |
Interest Income On Bank Deposits | | 145 | 30 |
Interest Paid Classified As Operating Activities | -16 705 | -36 278 | -47 337 |
Interest Payable Similar Charges Finance Costs | 433 342 | 501 234 | 584 215 |
Interest Received Classified As Investing Activities | | -145 | -30 |
Investments Fixed Assets | 9 168 743 | 6 999 597 | 11 913 514 |
Investments In Subsidiaries | 9 168 743 | 6 999 597 | 11 913 514 |
Issue Equity Instruments | 110 330 | | 56 057 |
Issue Shares In Lieu Cash Dividends | | | 56 057 |
Net Cash Flows From Used In Financing Activities | 1 473 878 | -274 779 | 885 377 |
Net Cash Flows From Used In Investing Activities | -864 825 | 880 | 2 176 240 |
Net Cash Flows From Used In Operating Activities | 502 583 | -382 021 | 554 235 |
Net Cash Generated From Operations | 635 975 | -239 924 | 436 815 |
Net Current Assets Liabilities | -3 983 784 | -3 966 058 | 12 802 147 |
Net Finance Income Costs | | 145 | 30 |
Number Shares Issued Fully Paid | 12 055 000 | 12 000 | 4 627 800 |
Obligations Under Finance Leases Assumed Lessees | 53 635 | 125 062 | 132 996 |
Operating Lease Payments Owing | 162 970 | 117 563 | 60 879 |
Operating Profit Loss | -628 237 | -628 006 | |
Other Cash Inflow Outflow Classified As Financing Activities | 500 000 | | |
Other Cash Inflow Outflow Classified As Investing Activities | | 32 732 | |
Other Cash Inflow Outflow Classified As Operating Activities | | 32 732 | 12 426 |
Other Creditors | 474 480 | 94 551 | 4 551 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 541 428 | 7 844 | 777 069 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 172 | 40 955 |
Other Disposals Property Plant Equipment | | 5 516 | 40 955 |
Other Increase Decrease In Deferred Tax Assets | | | 91 888 |
Other Interest Receivable Similar Income Finance Income | | 145 | 30 |
Other Operating Income Format1 | 609 674 | 106 420 | |
Other Remaining Borrowings | 4 303 125 | 4 768 081 | 5 804 959 |
Other Remaining Operating Income | | 145 | |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 9 930 | 54 780 | 17 254 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | 2 530 060 | | |
Pension Costs Defined Contribution Plan | 47 939 | 87 856 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 47 939 | 87 856 | 203 035 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 59 646 | 99 100 | 184 195 |
Proceeds From Borrowings Classified As Financing Activities | 1 093 849 | | 273 056 |
Proceeds From Issuing Shares Other Equity Instruments | 330 | | |
Profit Loss | -978 346 | -2 406 274 | -308 398 |
Profit Loss On Ordinary Activities After Tax | -978 346 | -979 604 | -579 622 |
Profit Loss On Ordinary Activities Before Tax | -1 061 579 | -1 129 095 | -593 625 |
Property Plant Equipment Gross Cost | 348 426 | 357 177 | 402 684 |
Purchase Financial Assets Held For Trading Trading Investments | 38 678 | 31 997 | 72 876 |
Redemption Shares Decrease In Equity | -220 | | 220 |
Repayments Borrowings Classified As Financing Activities | 110 371 | 219 999 | 839 730 |
Social Security Costs | 283 255 | 300 185 | |
Staff Costs Employee Benefits Expense | 4 251 237 | 4 615 799 | 6 375 797 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 5 701 | 5 701 | |
Tax Expense Credit Applicable Tax Rate | -201 700 | -214 528 | -112 789 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 117 | | -3 525 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | -55 534 | -971 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 17 235 | 35 045 | 113 238 |
Tax Increase Decrease From Other Short-term Timing Differences | -884 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -83 233 | -149 491 | -14 003 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 4 913 917 |
Total Assets Less Current Liabilities | 5 184 959 | -3 033 539 | 888 633 |
Total Borrowings | 562 052 | 552 155 | 6 244 689 |
Total Deferred Tax Expense Credit | 5 701 | 5 701 | -14 003 |
Total Increase Decrease From Revaluations Intangible Assets | | -169 146 | |
Total Operating Lease Payments | 103 107 | 99 549 | |
Trade Creditors Trade Payables | 33 590 | 45 059 | 317 999 |
Trade Debtors Trade Receivables | 206 822 | 969 290 | 1 834 579 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | -10 897 |
Turnover Revenue | 5 366 947 | 6 198 643 | |
Wages Salaries | 3 920 043 | 4 227 758 | 5 985 167 |
Company Contributions To Defined Benefit Plans Directors | 2 299 | 9 784 | |
Director Remuneration | 245 053 | 225 986 | 198 148 |