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 | 2 743 180 | 3 050 015 | 1 779 774 | 765 465 | 1 752 684 |
Current Assets | 14 994 937 | 16 275 272 | 14 063 295 | 16 340 794 | 18 653 147 |
Debtors | 12 251 757 | 13 225 257 | 12 283 521 | 15 575 329 | 16 900 463 |
Net Assets Liabilities | 7 737 540 | 8 449 461 | 8 266 410 | 7 855 750 | 7 769 801 |
Other Debtors | 3 656 | 45 110 | 42 679 | 43 884 | 62 717 |
Property Plant Equipment | 151 326 | 125 324 | 117 544 | 110 429 | 122 571 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 16 257 | 10 800 | 13 000 | 19 065 |
Other Non-audit Services Entity Subsidiaries Fees | 12 248 | 11 050 | 5 303 | 34 952 | 3 743 |
Other Taxation Advisory Services Entity Subsidiaries Fees | 7 920 | 8 738 | 1 502 | 4 844 | 103 |
Accrued Liabilities Deferred Income | 422 500 | 279 917 | 157 559 | 277 094 | 125 166 |
Accumulated Depreciation Impairment Property Plant Equipment | 188 300 | 192 194 | 199 974 | 207 089 | 216 931 |
Additional Provisions Increase From New Provisions Recognised | | | | 2 443 | 4 400 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 21 984 |
Administrative Expenses | 6 196 505 | 6 950 304 | 6 942 176 | 4 290 265 | 6 085 537 |
Amounts Owed By Group Undertakings | 1 760 242 | 3 408 807 | 3 969 556 | 9 182 747 | 8 115 092 |
Amounts Owed To Directors | 252 022 | 252 022 | 251 302 | 251 302 | 244 728 |
Amounts Owed To Group Undertakings | 722 686 | 1 130 898 | 461 250 | 1 981 942 | 3 403 345 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | 820 | 562 | 984 |
Cash Cash Equivalents Cash Flow Value | 2 743 180 | 3 050 015 | 1 779 774 | 765 465 | 1 752 684 |
Comprehensive Income Expense | 1 556 842 | 711 921 | 566 949 | -410 660 | 264 051 |
Corporation Tax Payable | 404 205 | | | | |
Corporation Tax Recoverable | | 151 557 | 121 081 | 74 097 | 20 308 |
Cost Sales | 53 558 210 | 55 287 411 | 47 152 738 | 41 710 219 | 54 286 296 |
Creditors | 7 403 538 | 7 945 960 | 5 910 400 | 8 589 001 | 10 995 045 |
Current Tax For Period | 422 342 | 222 756 | 184 433 | -74 317 | 104 692 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -163 | -10 | -1 146 | 2 443 | 4 401 |
Deferred Tax Liabilities | 5 185 | 5 175 | 4 029 | 6 472 | 10 872 |
Depreciation Expense Property Plant Equipment | 9 854 | 8 537 | 7 780 | 7 115 | 9 842 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 643 | | | |
Disposals Property Plant Equipment | | 22 108 | | | |
Dividends Paid | 1 500 000 | | 750 000 | | 350 000 |
Dividends Paid Classified As Financing Activities | 1 500 000 | | 750 000 | | 350 000 |
Dividends Paid On Shares | 1 500 000 | | 750 000 | | 350 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 101 804 |
Gain Loss In Cash Flows From Change In Accrued Items | -176 296 | -142 583 | -122 358 | 119 535 | -151 928 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 408 597 | 680 998 | -1 242 834 | 1 038 374 | 1 143 142 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 701 437 | -973 500 | 941 736 | -3 291 808 | -1 325 134 |
Gain Loss On Disposals Property Plant Equipment | | -17 465 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 310 | | | 935 | -1 726 |
Gross Profit Loss | 8 177 824 | 7 887 410 | 7 689 788 | 3 807 513 | 6 453 991 |
Income Taxes Paid Refund Classified As Operating Activities | 398 335 | 626 961 | 184 433 | -74 317 | 100 042 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 736 388 | 306 835 | -1 270 241 | -1 014 309 | 987 219 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -4 650 |
Increase Decrease In Existing Provisions | | -10 | -1 146 | | |
Increase Decrease In Net Debt From Cash Flows | | | 599 873 | 2 535 001 | 427 610 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 8 537 | 7 780 | 7 115 | 9 842 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 652 | 168 | | | |
Interest Income On Cash Cash Equivalents | 19 | | 949 | 438 | 260 |
Interest Paid Classified As Operating Activities | 2 317 | 2 439 | 11 | 220 | 220 |
Interest Payable Similar Charges Finance Costs | 2 317 | 2 439 | 11 | 220 | 220 |
Interest Received Classified As Operating Activities | 19 | | 2 635 | 438 | 260 |
Net Cash Flows From Used In Financing Activities | -787 890 | 408 212 | -1 420 368 | 1 520 692 | 1 064 829 |
Net Cash Flows From Used In Investing Activities | | | | | -21 984 |
Net Cash Flows From Used In Operating Activities | 2 524 278 | -101 377 | 150 127 | -2 535 001 | -55 626 |
Net Cash Generated From Operations | 2 924 911 | 528 023 | 331 936 | -2 609 536 | 44 376 |
Net Current Assets Liabilities | 7 591 399 | 8 329 312 | 8 152 895 | 7 751 793 | 7 658 102 |
Net Debt Funds | | -1 667 095 | -1 067 222 | 1 467 779 | 1 895 389 |
Net Deferred Tax Liability Asset | 5 185 | 5 175 | 4 029 | 6 472 | 10 872 |
Number Shares Issued Fully Paid | 2 070 | 2 070 | 2 070 | 2 070 | 2 070 |
Operating Profit Loss | 1 981 319 | 937 106 | 747 612 | -482 752 | 368 454 |
Other Creditors | 233 617 | 907 646 | 848 752 | 477 296 | 787 900 |
Other Departments Average Number Employees | | 983 | 820 | | |
Other Finance Costs | 1 665 | 2 271 | 11 | 220 | 220 |
Other Interest Receivable Similar Income Finance Income | 19 | | 2 635 | 438 | 260 |
Other Taxation Social Security Payable | 5 262 228 | 5 266 660 | 3 975 662 | 5 083 960 | 5 511 770 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 308 109 | 566 941 | 645 114 | 485 409 | 602 899 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 308 109 | 566 941 | 645 114 | 485 409 | 602 899 |
Prepayments Accrued Income | 139 719 | 131 850 | 134 626 | 35 710 | 237 087 |
Proceeds From Borrowings Classified As Financing Activities | -7 890 | | -720 | | -6 574 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | 720 000 | 408 212 | -669 648 | 1 520 692 | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | 1 520 692 | 1 421 403 |
Profit Loss | 1 556 842 | 711 921 | 566 949 | -410 660 | 264 051 |
Profit Loss On Ordinary Activities Before Tax | 1 979 021 | 934 667 | 750 236 | -482 534 | 368 494 |
Property Plant Equipment Gross Cost | 339 626 | 317 518 | 317 518 | 317 518 | 339 502 |
Provisions | 5 185 | 5 175 | 4 029 | 6 472 | 10 872 |
Purchase Property Plant Equipment | | | | | 21 984 |
Revenue From Rendering Services | 61 736 034 | 63 174 821 | 54 842 526 | 41 014 567 | 60 590 689 |
Selling Average Number Employees | 1 153 | 983 | 820 | 562 | 984 |
Social Security Costs | 4 856 661 | 4 977 055 | 4 210 895 | 3 174 882 | 4 408 060 |
Staff Costs Employee Benefits Expense | 50 000 319 | 51 162 284 | 43 271 570 | 33 565 118 | 45 565 061 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 5 185 | 5 175 | 4 029 | 6 472 | 10 872 |
Tax Expense Credit Applicable Tax Rate | 380 893 | 177 587 | 142 545 | -91 681 | 70 013 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 316 | 3 661 | 429 | 492 | -4 266 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 41 133 | 41 508 | 41 459 | 16 872 | 38 945 |
Tax Increase Decrease From Other Short-term Timing Differences | | -10 | -1 146 | 2 443 | 4 401 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 422 179 | 222 746 | 183 287 | -71 874 | 104 443 |
Total Assets Less Current Liabilities | 7 742 725 | 8 454 636 | 8 270 439 | 7 862 222 | 7 780 673 |
Total Current Tax Expense Credit | | | | -74 317 | 100 042 |
Trade Creditors Trade Payables | 106 280 | 108 817 | 215 875 | 517 407 | 922 136 |
Trade Debtors Trade Receivables | 10 348 140 | 9 487 933 | 8 015 579 | 6 238 891 | 8 465 259 |
Turnover Revenue | 61 736 034 | 63 174 821 | 54 842 526 | 41 014 567 | 60 590 689 |
Wages Salaries | 44 835 549 | 45 618 288 | 38 415 561 | 29 904 827 | 40 554 102 |
Advances Credits Directors | 252 022 | 252 022 | 251 302 | 244 728 | |
Advances Credits Made In Period Directors | 7 890 | | | | |