Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 106 565 | 645 851 | 1 363 569 | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 200 945 | 1 144 029 | 2 225 181 | | | | | |
Cash Bank On Hand | | | | 3 154 093 | 4 987 268 | 2 764 141 | 2 630 538 | 1 326 972 |
Current Assets | 432 173 | 2 196 209 | 4 729 714 | 10 307 355 | 13 067 664 | 15 572 532 | 22 683 606 | 22 256 208 |
Debtors | 231 228 | 1 052 180 | 2 504 533 | 7 153 262 | 8 080 396 | 12 808 391 | 20 053 068 | 20 929 236 |
Net Assets Liabilities | | | | | 2 785 360 | 3 465 606 | 4 003 160 | 4 354 055 |
Other Debtors | | | | 51 940 | 51 940 | 51 940 | 203 791 | |
Property Plant Equipment | | | | 62 820 | 152 135 | 118 376 | 284 088 | 234 197 |
Tangible Fixed Assets | 2 833 | 6 923 | 44 424 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 200 | 200 | 200 | | | | | |
Profit Loss Account Reserve | 106 365 | 645 651 | 1 363 369 | | | | | |
Shareholder Funds | 106 565 | 645 851 | 1 363 569 | | | | | |
|
Other Financial Data |
Fees For Non-audit Services | | | | 12 000 | 12 949 | 13 105 | 20 000 | 37 280 |
Company Contributions To Money Purchase Plans Directors | | | | 200 000 | 100 000 | 100 000 | 5 875 | |
Director Remuneration | | | | 20 000 | 20 000 | 20 000 | 75 812 | 19 945 |
Accounting Period Subsidiary | 2 013 | 2 014 | 2 015 | | | | | |
Accrued Liabilities | | | | 4 523 298 | 60 884 | 76 797 | 101 641 | 230 073 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 29 821 | 79 603 | 132 031 | 139 099 | 226 253 |
Additional Provisions Increase From New Provisions Recognised | | | | | | -6 874 | 22 415 | -103 973 |
Administrative Expenses | | 312 853 | | 1 159 883 | 1 638 109 | 2 107 703 | 2 329 003 | 2 153 459 |
Amounts Owed By Group Undertakings | | | | 2 850 000 | 2 327 094 | 2 577 821 | 929 590 | 232 445 |
Amounts Recoverable On Contracts | | | | 3 823 322 | 3 090 558 | 6 673 536 | 11 687 677 | 16 789 075 |
Cash Cash Equivalents Cash Flow Value | | | | 3 154 093 | 4 987 268 | 2 764 141 | 2 630 538 | |
Comprehensive Income Expense | | | | 1 924 190 | 2 155 208 | 2 468 246 | 1 825 554 | 638 895 |
Corporation Tax Due Within One Year | | 203 640 | 262 071 | | | | | |
Corporation Tax Payable | | | | 523 981 | 498 754 | 46 635 | | -308 748 |
Cost Sales | | 5 798 882 | | 32 965 608 | 34 898 563 | 42 038 065 | 68 597 851 | 64 731 094 |
Creditors | | | | 8 440 416 | 10 407 706 | 12 205 443 | 18 922 260 | 1 277 778 |
Creditors Due Within One Year | 328 543 | 1 557 383 | 3 410 671 | | | | | |
Current Tax For Period | | | | 523 981 | 468 940 | 514 124 | 88 704 | |
Debtors Due Within One Year | 231 228 | 1 052 180 | 2 504 533 | | | | | |
Depreciation Amortisation Expense | | | | 19 669 | 55 603 | 52 428 | 56 215 | 87 154 |
Depreciation Expense Property Plant Equipment | | | | 19 669 | 55 603 | 52 428 | 56 215 | 87 154 |
Depreciation Tangible Fixed Assets Expense | 146 | 1 817 | 8 189 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 5 821 | | 49 147 | |
Disposals Property Plant Equipment | | | | | 13 998 | | 88 104 | |
Dividends Paid | | | | 1 358 000 | 1 288 000 | 1 788 000 | 1 288 000 | 288 000 |
Dividends Paid Classified As Financing Activities | | | | -1 358 000 | -1 288 000 | -1 788 000 | -1 288 000 | -288 000 |
Dividends Paid On Shares Interim | | | | 1 358 000 | 1 288 000 | 1 788 000 | 1 288 000 | 288 000 |
Fixed Assets | 2 935 | 7 025 | 44 526 | 62 820 | 152 135 | 118 376 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | 2 215 | | -2 630 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 137 850 | 137 850 | 132 703 | 265 406 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 4 767 835 | 1 992 518 | 2 249 856 | 6 762 512 | -1 724 438 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 798 729 | -1 450 040 | -4 477 270 | -7 244 677 | -1 511 613 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | -102 | -8 177 | | -38 957 | |
Gain Loss On Disposals Property Plant Equipment | | | | -102 | -8 177 | | -38 957 | |
Gross Profit Loss | | 1 250 522 | | 3 607 735 | 4 277 148 | 4 744 113 | 4 022 751 | 2 376 702 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -262 071 | -494 167 | -626 302 | 107 004 | -217 687 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 928 912 | 1 833 175 | -2 223 127 | -133 603 | -1 303 566 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 55 603 | 52 428 | 56 215 | 87 154 |
Interest Paid Classified As Operating Activities | | | | | | -2 215 | | -986 |
Interest Payable Similar Charges Finance Costs | | | | | | 2 215 | | 986 |
Investments Fixed Assets | 102 | 102 | 102 | | | | | |
Key Management Personnel Compensation Total | | | | 20 000 | 20 000 | 20 000 | 75 812 | 19 945 |
Net Assets Liabilities Subsidiaries | | | | -2 | | | | |
Net Cash Flows From Used In Financing Activities | | | | 4 208 000 | 765 094 | 2 038 000 | 1 287 060 | -1 656 420 |
Net Cash Flows From Used In Investing Activities | | | | 37 746 | 152 861 | 18 034 | 260 302 | 37 257 |
Net Cash Flows From Used In Operating Activities | | | | -5 174 658 | -2 751 130 | 167 093 | -1 413 759 | 2 922 729 |
Net Cash Generated From Operations | | | | -5 436 729 | -3 245 297 | -461 424 | -1 306 755 | 2 704 056 |
Net Current Assets Liabilities | 103 630 | 638 826 | 1 319 043 | 1 866 939 | 2 659 957 | 3 367 089 | 3 761 346 | 5 397 636 |
Net Interest Received Paid Classified As Investing Activities | | | | -319 | -234 | -635 | -582 | -6 |
Number Shares Allotted | 200 | 200 | 200 | | | | | |
Number Shares Issued Fully Paid | | | | | 200 | 200 | 200 | 200 |
Operating Leases Expiring Between Two Five Years | | | 62 000 | | | | | |
Operating Profit Loss | | 937 669 | | 2 447 852 | 2 639 039 | 2 636 410 | 1 693 748 | 444 841 |
Other Creditors | | | | 1 742 | 2 052 | 1 451 | | |
Other Creditors Due Within One Year | 96 814 | 1 872 | 2 463 | | | | | |
Other Deferred Tax Expense Credit | | | | | 15 125 | -6 872 | 22 415 | -103 973 |
Other Interest Receivable Similar Income | | 73 | | | | | | |
Other Interest Receivable Similar Income Finance Income | | | | 319 | 234 | 635 | 582 | 6 |
Other Taxation Social Security Payable | | | | 213 284 | 223 923 | 286 141 | 345 533 | 1 457 221 |
Other Taxation Social Security Within One Year | | 12 709 | 57 031 | | | | | |
Par Value Share | 1 | 1 | 1 | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 200 000 | 116 124 | 164 837 | 42 823 | 35 088 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | | |
Prepayments Accrued Income | | | | 5 453 | 52 430 | 61 881 | 79 282 | 129 813 |
Proceeds From Borrowings Classified As Financing Activities | | | | 2 850 000 | | 250 000 | | -2 000 000 |
Profit Loss | | | | 1 924 190 | 2 170 333 | 2 468 246 | 1 825 554 | 638 895 |
Profit Loss For Period | | 734 086 | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | 937 742 | | 2 448 171 | 2 639 273 | 2 634 830 | 1 694 330 | 443 861 |
Property Plant Equipment Gross Cost | | | | 92 641 | 231 738 | 250 407 | 423 187 | 460 450 |
Provisions | | | | | 26 733 | 19 859 | 42 274 | -61 699 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 26 733 | 19 859 | 42 274 | |
Purchase Property Plant Equipment | | | | -38 065 | -153 095 | -18 669 | -260 884 | -37 263 |
Repayments Borrowings Classified As Financing Activities | | | | | 522 906 | | | -55 555 |
Share Capital Allotted Called Up Paid | 200 | 200 | 200 | | | | | |
Social Security Costs | | | | 29 009 | 53 528 | 55 682 | 102 477 | 112 539 |
Staff Costs Employee Benefits Expense | | | | 1 885 982 | 2 523 345 | 3 944 023 | 5 586 109 | 5 007 614 |
Tangible Fixed Assets Additions | 2 979 | 5 907 | 13 998 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 979 | 8 886 | 54 576 | | | | | |
Tangible Fixed Assets Depreciation | 146 | 1 963 | 10 152 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 146 | 1 817 | 2 321 | | | | | |
Taxation Social Security Due Within One Year | 77 481 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | 203 656 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 523 981 | 468 940 | 166 584 | -131 224 | -195 034 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 153 095 | 18 669 | 260 884 | 37 263 |
Total Assets Less Current Liabilities | 106 565 | 645 851 | 1 363 569 | 1 929 759 | 2 812 093 | 3 485 465 | 4 045 434 | 5 631 833 |
Total Current Tax Expense Credit | | | | | 468 940 | 173 456 | -153 639 | -91 061 |
Total Operating Lease Payments | | | | 476 | | | | |
Trade Creditors Trade Payables | | | | 2 450 197 | 4 180 212 | 5 655 644 | 11 175 744 | 10 199 308 |
Trade Creditors Within One Year | 154 248 | 928 149 | 2 035 540 | | | | | |
Trade Debtors Trade Receivables | | | | 406 272 | 2 556 524 | 3 443 213 | 7 152 728 | 3 716 204 |
Turnover Gross Operating Revenue | | 7 049 404 | | | | | | |
Turnover Revenue | | | | 36 573 343 | 39 175 711 | 46 782 178 | 72 620 602 | 67 107 796 |
U K Current Corporation Tax | | 203 656 | | | | | | |
V A T Current Asset | | | 14 378 | | | | | |
V A T Due Total Creditors | | 129 529 | | | | | | |
Wages Salaries | | | | 1 656 973 | 2 353 693 | 3 723 504 | 5 440 809 | 4 859 987 |
Amounts Owed To Group Undertakings | | | | | | | | 66 061 |
Average Number Employees During Period | | | | | | | 70 | 72 |
Bank Borrowings | | | | | | | | 666 667 |
Bank Borrowings Overdrafts | | | | | | | | 1 277 778 |
Deferred Tax Asset Debtors | | | | | | | | 61 699 |
Director Remuneration Benefits Excluding Payments To Third Parties | 15 000 | 20 000 | 20 000 | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | | 3 616 |
Other Operating Income Format1 | | | | | | | | 221 598 |