Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | | 45 059 | 121 423 | 25 680 | 78 390 |
Current Assets | 1 657 021 | 2 752 826 | 1 882 585 | 2 891 654 | 2 898 434 |
Debtors | 1 657 021 | 2 707 767 | 1 761 162 | 2 865 974 | 2 820 044 |
Net Assets Liabilities | 748 774 | 786 849 | 779 239 | 342 157 | 378 370 |
Other Debtors | 737 676 | 707 009 | 719 224 | 709 030 | 628 323 |
Property Plant Equipment | 2 743 527 | 2 524 985 | 2 376 352 | 2 144 949 | 2 142 383 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 20 000 | 20 000 | 18 000 |
Accrued Liabilities Deferred Income | 24 407 | 66 491 | 100 327 | 30 578 | 265 848 |
Accumulated Amortisation Impairment Intangible Assets | 43 131 | 67 511 | 143 271 | 223 858 | 340 586 |
Accumulated Depreciation Impairment Property Plant Equipment | 611 765 | 661 361 | 834 951 | 964 805 | 1 063 533 |
Additions Other Than Through Business Combinations Intangible Assets | | 120 363 | 210 950 | 59 831 | 79 075 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 104 186 | 24 957 | 68 562 | 96 735 |
Administration Support Average Number Employees | 89 | 89 | | 74 | 83 |
Administrative Expenses | 435 939 | 438 420 | 504 014 | 781 956 | 457 502 |
Amortisation Expense Intangible Assets | 18 777 | 24 380 | 75 760 | 115 609 | 116 728 |
Amounts Owed By Associates Joint Ventures Participating Interests | 25 126 | 25 126 | 25 126 | | |
Amounts Owed By Group Undertakings | 354 018 | 1 471 509 | 563 480 | 1 598 188 | 1 652 575 |
Amounts Owed To Group Undertakings | 3 008 105 | 3 970 982 | 3 087 223 | 4 393 009 | 4 102 572 |
Applicable Tax Rate | 19 | 19 | | 19 | 19 |
Average Number Employees During Period | 92 | 92 | 92 | 77 | 86 |
Balances Amounts Owed By Related Parties | | | | 598 749 | 600 916 |
Bank Borrowings Overdrafts | 7 696 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | 25 680 | 78 390 |
Comprehensive Income Expense | 80 719 | 38 075 | -7 610 | 2 918 | 36 213 |
Corporation Tax Payable | 17 413 | 13 525 | 122 | 4 902 | |
Corporation Tax Recoverable | | | | | 15 694 |
Creditors | 3 701 153 | 4 636 324 | 3 748 163 | 4 907 132 | 4 849 567 |
Current Tax For Period | 17 413 | 13 525 | | 11 784 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -12 087 |
Deferred Tax Liabilities | | | | 12 087 | |
Depreciation Expense Property Plant Equipment | 159 103 | 177 319 | 173 590 | 155 616 | 98 740 |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 | 10 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 35 022 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 127 723 | | 25 762 | 12 |
Disposals Intangible Assets | | | | 35 023 | |
Disposals Property Plant Equipment | | 273 132 | | 170 111 | 573 |
Dividends Paid | | | | 440 000 | |
Dividends Paid Classified As Financing Activities | | | | 440 000 | |
Dividends Paid On Shares | | | | 440 000 | |
Fixed Assets | 2 792 906 | 2 670 347 | 2 656 904 | 2 369 722 | 2 329 503 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 154 432 | 90 529 | 26 626 | 4 920 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | -69 749 | 235 270 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -81 848 | 2 504 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -1 104 812 | 45 930 |
Gain Loss On Disposals Property Plant Equipment | -35 290 | -10 516 | | | 12 |
Government Grant Income | | | | 293 373 | 53 710 |
Gross Profit Loss | 534 883 | 490 020 | 508 267 | 503 246 | 404 675 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 7 004 | -6 929 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -95 743 | 52 710 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -11 831 |
Increase Decrease In Existing Provisions | | | | | -12 087 |
Increase Decrease In Net Debt From Cash Flows | | | | | -343 147 |
Increase From Amortisation Charge For Year Intangible Assets | | 24 380 | 75 760 | 115 609 | 116 728 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 177 319 | 173 590 | 155 616 | 98 740 |
Intangible Assets | 49 379 | 145 362 | 280 552 | 224 773 | 187 120 |
Intangible Assets Gross Cost | 92 510 | 212 873 | 423 823 | 448 631 | 527 706 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 812 | | | | |
Interest Income On Cash Cash Equivalents | | | | | 11 394 |
Interest Payable Similar Charges Finance Costs | 812 | | | | |
Interest Received Classified As Operating Activities | | | | 39 | 11 412 |
Net Cash Flows From Used In Financing Activities | | | | 1 159 159 | -236 727 |
Net Cash Flows From Used In Investing Activities | | | | 15 957 | -175 237 |
Net Cash Flows From Used In Operating Activities | | | | -1 270 859 | 464 674 |
Net Cash Generated From Operations | | | | -1 263 894 | 446 333 |
Net Current Assets Liabilities | -2 044 132 | -1 883 498 | -1 865 578 | -2 015 478 | -1 951 133 |
Net Debt Funds | | | | 4 367 329 | 4 024 182 |
Net Deferred Tax Liability Asset | | | | 12 087 | |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 98 944 | 51 600 | 4 253 | 14 663 | 883 |
Other Creditors | | 26 953 | 37 892 | 36 955 | 29 384 |
Other Interest Receivable Similar Income Finance Income | | | | 39 | 11 412 |
Other Operating Income Format1 | | | | 293 373 | 53 710 |
Other Taxation Social Security Payable | 295 329 | 327 741 | 263 190 | 211 228 | 332 804 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | | 101 595 | 126 163 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 2 520 | 3 107 | | 110 612 | 137 141 |
Prepayments Accrued Income | 535 494 | 498 559 | 478 458 | 558 756 | 523 452 |
Proceeds From Government Grants Classified As Financing Activities | | | | 293 373 | 53 710 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | 1 305 786 | -290 437 |
Proceeds From Sales Intangible Assets | | | | 1 | |
Proceeds From Sales Property Plant Equipment | | | | 144 349 | 573 |
Profit Loss | 80 719 | 38 075 | -7 610 | 2 918 | 36 213 |
Profit Loss On Ordinary Activities Before Tax | 98 132 | 51 600 | 4 253 | 14 702 | 12 295 |
Property Plant Equipment Gross Cost | 3 355 292 | 3 186 346 | 3 211 303 | 3 109 754 | 3 205 916 |
Provisions | | | | 12 087 | |
Purchase Intangible Assets | | | | 59 831 | 79 075 |
Purchase Property Plant Equipment | | | | 68 562 | 96 735 |
Revenue From Rendering Services | 534 883 | 490 020 | | 503 246 | 404 675 |
Social Security Costs | 68 585 | 71 346 | | 65 588 | 570 456 |
Staff Costs Employee Benefits Expense | 5 353 871 | 5 741 743 | | 4 640 013 | 5 691 041 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 12 087 | 12 087 | |
Tax Expense Credit Applicable Tax Rate | 18 887 | 9 804 | | 2 794 | 2 336 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 474 | 3 721 | | 5 316 | -11 098 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 8 762 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | 3 674 | -12 087 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 17 413 | 13 525 | 11 863 | 11 784 | -23 918 |
Total Assets Less Current Liabilities | 748 774 | 786 849 | 791 326 | 354 244 | 378 370 |
Total Current Tax Expense Credit | | | | 11 784 | -11 831 |
Trade Creditors Trade Payables | 348 203 | 230 632 | 259 409 | 230 460 | 118 959 |
Turnover Revenue | 534 883 | 490 020 | 508 267 | 503 246 | 404 675 |
Wages Salaries | 5 282 766 | 5 667 290 | | 4 463 813 | 4 983 444 |
Company Contributions To Money Purchase Plans Directors | 2 520 | 3 107 | | 9 017 | 10 978 |
Director Remuneration | 622 220 | 650 781 | | 596 769 | 647 600 |
Director Remuneration Benefits Excluding Payments To Third Parties | 624 740 | 653 888 | | 605 786 | 658 578 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | | 2 | 2 |