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 | 2020-03-31 | 2021-03-31 | 2022-03-31 | 2023-03-31 |
Currency |
| | | | | | | | | | |
Net Worth | 569 623 | 622 326 | 632 451 | 604 013 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 267 202 | 260 269 | 400 071 | 302 326 | 427 687 | 285 507 | 670 673 | 662 231 |
Current Assets | 907 869 | 1 370 376 | 1 481 700 | 1 300 548 | 1 834 166 | 2 291 993 | 1 761 981 | 1 670 036 | 2 886 940 | 4 087 227 | 3 519 757 |
Debtors | 440 498 | 993 318 | 1 127 697 | 1 033 346 | 1 573 897 | 1 891 922 | 1 459 655 | 1 242 349 | 2 601 433 | 3 416 554 | 2 857 526 |
Net Assets Liabilities | | | | | 600 769 | 569 863 | 722 283 | 766 102 | 879 131 | 1 514 867 | 2 196 932 |
Other Debtors | | | | 52 837 | 60 959 | 153 386 | 95 644 | 169 171 | 132 899 | 239 267 | 957 193 |
Property Plant Equipment | | | | 57 766 | 70 811 | 57 275 | 80 833 | 128 580 | 125 282 | 147 203 | 137 157 |
Cash Bank In Hand | 467 371 | 377 058 | 354 003 | 267 202 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 569 623 | 622 326 | | | | | | | | | |
Tangible Fixed Assets | 8 440 | 9 944 | 11 666 | 57 766 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 569 523 | 622 226 | 632 351 | 603 913 | | | | | | | |
Shareholder Funds | 569 623 | 622 326 | 632 451 | 604 013 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | 113 373 | 136 142 | 338 606 | 65 811 | 29 238 | 7 175 | 12 282 | 12 850 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 70 611 | 94 115 | 113 206 | 140 150 | 198 595 | 240 355 | 289 422 | 335 140 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 36 549 | 5 556 | 50 501 | 106 192 | 38 462 | 70 988 | 35 672 |
Administrative Expenses | | | | | | | | | 1 636 375 | 1 981 746 | 2 148 662 |
Amounts Owed By Group Undertakings | | | | 80 077 | 321 481 | 139 105 | 5 640 | 63 729 | 259 671 | 385 793 | 540 537 |
Amounts Owed By Parent Entities | | | | 72 492 | 83 742 | | | | | | |
Amounts Owed By Related Parties | | | | | 83 742 | 83 741 | 5 640 | 63 729 | 259 171 | 356 161 | |
Amounts Owed To Group Undertakings | | | | | | | 1 640 | 1 640 | 1 640 | | |
Amounts Owed To Related Parties | | | | | | | 3 793 | 1 640 | 1 640 | | |
Average Number Employees During Period | | | | | | | 23 | 26 | 27 | 40 | 40 |
Balances Amounts Owed To Related Parties | | | | | | | 40 009 | 110 709 | | | |
Bank Borrowings Overdrafts | | | | | | | | 31 667 | 250 000 | 179 689 | 123 559 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | | | | | | | | -5 |
Bank Overdrafts | | | | | | | | | | | 5 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 13 685 | 26 612 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 427 687 | 285 507 | 670 673 | 662 226 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | | | | | 557 882 |
Cash Receipts From Sales Interests In Associates | | | | | | | | | -115 003 | | |
Corporation Tax Payable | | | | | | 3 808 | 21 530 | 16 770 | 24 724 | 172 121 | 147 716 |
Corporation Tax Recoverable | | | | 2 670 | 2 670 | 2 670 | 2 671 | 2 671 | | | |
Cost Sales | | | | | | | | | 5 472 813 | 13 897 485 | 8 623 841 |
Creditors | | | | 754 301 | 1 304 208 | 1 624 627 | 1 105 478 | 34 198 | 257 394 | 181 368 | 123 559 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | | | | 41 760 | 49 067 | 45 718 |
Dividends Paid | | | | 10 100 | 48 000 | 40 500 | 102 500 | 66 200 | | 330 000 | |
Dividends Paid Classified As Financing Activities | | | | | | | | | | -330 000 | |
Finance Lease Liabilities Present Value Total | | | | | | | | 2 531 | 7 394 | 1 679 | 1 679 |
Finance Lease Payments Owing Minimum Gross | | | | | | | | | 15 641 | 7 395 | 1 679 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | -208 333 | 5 408 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 168 000 | 130 771 | 827 316 | 657 463 | 595 730 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | -881 121 | -439 747 | 1 167 397 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | 1 476 758 | 815 121 | -1 116 910 |
Gross Profit Loss | | | | | | | | | 1 771 453 | 3 140 143 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | -16 770 | -24 724 | -172 121 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | -385 166 | 8 447 |
Increase Decrease In Loans Owed By Related Parties Due To Other Changes | | | | | | | 137 194 | 84 913 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 23 504 | 19 092 | 26 944 | 58 445 | 41 760 | 49 067 | 45 718 |
Interest Paid Classified As Operating Activities | | | | | | | | | | -7 563 | -56 249 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 6 609 | 7 563 | 56 249 |
Interest Received Classified As Investing Activities | | | | | | | | | -368 | -5 | -1 |
Key Management Personnel Compensation Total | | | | | | | | | 132 056 | 208 700 | 254 648 |
Loans Owed By Related Parties | | | | | | | 5 640 | 63 729 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | | | 431 108 | -799 803 | |
Net Cash Generated From Operations | | | | | | | | | 407 729 | -832 090 | -877 787 |
Net Current Assets Liabilities | 561 183 | 612 382 | 620 785 | 546 247 | 529 958 | 667 366 | 656 503 | 695 845 | 1 034 851 | 1 585 622 | 2 216 450 |
Net Finance Income Costs | | | | | | | | | 368 | 5 | 1 |
Net Interest Paid Received Classified As Operating Activities | | | | | | | | | -6 609 | -7 563 | |
Number Shares Issued Fully Paid | | | | | | 100 | | | | | |
Operating Profit Loss | | | | | | | | | 146 148 | 1 158 397 | |
Other Creditors | | | | 18 | 155 | | 171 | | 2 880 | 29 899 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 368 | 5 | 1 |
Other Operating Income Format1 | | | | | | | | | 11 070 | | |
Other Taxation Social Security Payable | | | | 15 893 | 17 281 | 18 479 | 44 090 | 17 302 | 27 786 | 31 622 | |
Par Value Share | | 1 | | 1 | | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | | | 3 686 | -8 246 | -5 716 |
Prepayments Accrued Income | | | | 22 755 | 14 341 | 14 402 | 36 818 | 18 571 | 83 253 | 10 823 | 23 557 |
Profit Loss | | | | -18 339 | 44 757 | 151 290 | 113 224 | 110 019 | 113 029 | 965 736 | 682 065 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 139 907 | 1 150 839 | 826 307 |
Property Plant Equipment Gross Cost | | | | 128 377 | 164 926 | 170 482 | 220 983 | 327 175 | 365 637 | 436 625 | 472 297 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | 13 082 | 15 053 | 24 125 | 23 608 | 36 590 | 33 116 |
Purchase Property Plant Equipment | | | | | | | | | -38 462 | -70 988 | -35 672 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 26 878 | 185 103 | 144 242 |
Total Assets Less Current Liabilities | 569 623 | 622 326 | 632 451 | 604 013 | 600 769 | 582 945 | 737 336 | 824 425 | 1 160 133 | 1 732 825 | 2 353 607 |
Trade Creditors Trade Payables | | | | 625 017 | 1 150 630 | 1 405 430 | 972 236 | 889 817 | 1 779 637 | 2 185 062 | 1 078 618 |
Trade Debtors Trade Receivables | | | | 802 514 | 1 090 704 | 1 582 359 | 1 318 882 | 988 207 | 2 125 610 | 2 780 671 | 1 336 239 |
Turnover Revenue | | | | | | | | | 7 244 266 | 17 037 628 | |
Advances Credits Directors | | | | | | 23 587 | | | | | |
Advances Credits Made In Period Directors | | | | | | | | 115 003 | | | |
Advances Credits Repaid In Period Directors | | | | | | | | 23 587 | | | |
Creditors Due Within One Year | 346 686 | 757 994 | 860 915 | 754 301 | | | | | | | |
Number Shares Allotted | | 100 | | 100 | | | | | | | |
Fixed Assets | 8 440 | 9 944 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 4 818 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 52 593 | 57 411 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 44 153 | 47 467 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 314 | | | | | | | | | |
Amount Specific Advance Or Credit Directors | 5 929 | | | | | | | | | | |