Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 954 220 | 3 001 371 | 3 339 573 |
Current Assets | 17 779 815 | 20 573 036 | 20 634 532 |
Debtors | 15 718 764 | 17 542 764 | 17 226 279 |
Net Assets Liabilities | 5 324 146 | 7 840 998 | 10 927 806 |
Other Debtors | 12 872 113 | 13 186 573 | 12 462 337 |
Total Inventories | 106 831 | 28 901 | 68 680 |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 16 500 | |
Total Fees To Auditors | | 16 500 | 17 000 |
Accrued Liabilities Deferred Income | 4 014 064 | 4 303 496 | 3 036 230 |
Accumulated Amortisation Impairment Intangible Assets | 6 910 | 31 916 | 58 516 |
Accumulated Depreciation Impairment Property Plant Equipment | | 67 222 | 104 679 |
Accumulated Depreciation Not Including Impairment Property Plant Equipment | 84 162 | 67 222 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 5 126 |
Administrative Expenses | 4 512 781 | 3 763 923 | 3 371 943 |
Amortisation Expense Intangible Assets | 6 910 | 25 006 | 26 600 |
Amortisation Impairment Expense Intangible Assets | | 25 006 | 26 600 |
Average Number Employees During Period | 67 | 55 | 48 |
Balances Amounts Owed By Related Parties | | 620 519 | 1 589 852 |
Balances Amounts Owed To Related Parties | | 620 519 | 620 519 |
Bank Borrowings Overdrafts | 709 715 | 645 469 | |
Cash Cash Equivalents | 1 954 220 | 3 001 371 | 3 339 573 |
Cash Cash Equivalents Cash Flow Value | 1 954 220 | 3 001 371 | 338 202 |
Comprehensive Income Expense | | 634 218 | 177 130 |
Corporation Tax Payable | 115 248 | 381 456 | 523 219 |
Cost Sales | 8 837 879 | 6 747 165 | 8 113 421 |
Creditors | 11 452 660 | 12 198 159 | 9 832 946 |
Current Tax For Period | | 760 197 | 775 846 |
Deferred Income | 1 677 919 | 2 043 928 | 1 806 470 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | -184 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -7 791 | 3 |
Deferred Tax Liabilities | 8 939 | 4 785 | 1 720 |
Depreciation Expense Property Plant Equipment | 42 171 | 87 466 | 24 721 |
Depreciation Impairment Expense Property Plant Equipment | | 87 466 | 24 721 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 27 016 | |
Disposals Property Plant Equipment | | 36 890 | |
Dividends Paid | 388 719 | 634 218 | 177 130 |
Dividends Paid Classified As Financing Activities | -298 032 | -634 218 | 177 130 |
Financial Commitments Other Than Capital Commitments | 22 304 | 4 273 | |
Finished Goods Goods For Resale | 106 831 | 28 901 | 68 680 |
Fixed Assets | 255 473 | 181 357 | 135 162 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -292 |
Gain Loss In Cash Flows From Change In Retirement Benefit Obligations | | -64 150 | -41 950 |
Gain Loss On Disposals Property Plant Equipment | | -4 093 | |
Gross Profit Loss | 6 585 231 | 7 683 670 | 7 346 464 |
Income From Shares In Group Undertakings | | | 1 000 |
Income Taxes Paid Refund Classified As Operating Activities | 568 473 | 466 600 | 629 511 |
Increase Decrease In Amortisation Impairment Intangible Assets | | 25 006 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -653 702 | 1 047 151 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -80 432 | -27 389 | -4 572 |
Increase Decrease In Intangible Assets | | 41 200 | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | 7 791 | |
Increase Decrease In Property Plant Equipment | | 7 030 | |
Increase From Amortisation Charge For Year Intangible Assets | | | 26 600 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 10 076 | 7 484 |
Intangible Assets | 84 890 | 101 084 | 74 484 |
Intangible Assets Gross Cost | 91 800 | 133 000 | |
Interest Paid Classified As Financing Activities | 44 498 | 46 351 | |
Interest Paid Classified As Operating Activities | | 46 351 | 1 259 |
Interest Payable Similar Charges Finance Costs | 44 498 | 46 351 | 1 259 |
Interest Received Classified As Investing Activities | 2 321 | 2 691 | 61 953 |
Investments Fixed Assets | 1 000 | 1 000 | 1 000 |
Investments In Subsidiaries | 1 000 | 1 000 | 1 000 |
Net Cash Flows From Used In Financing Activities | -659 462 | 1 233 919 | 1 528 896 |
Net Cash Flows From Used In Investing Activities | 111 110 | -31 572 | 56 827 |
Net Cash Flows From Used In Operating Activities | -1 202 054 | 2 358 993 | 1 810 271 |
Net Cash Generated From Operations | -633 581 | 2 825 593 | 2 441 041 |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | 1 092 679 | -599 701 | |
Net Current Assets Liabilities | 6 327 155 | 8 374 877 | 10 801 586 |
Net Deferred Tax Liability Asset | 3 255 | 4 785 | |
Net Finance Income Costs | | 2 691 | 61 953 |
Number Shares Issued Fully Paid | | 1 000 | |
Operating Lease Payments Owing | | 4 273 | 1 854 |
Operating Profit Loss | 2 122 450 | 3 919 747 | |
Other Creditors | 2 729 156 | 2 634 760 | 2 026 645 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | 453 791 | 437 976 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 67 222 |
Other Disposals Property Plant Equipment | | | 67 222 |
Other Interest Receivable Similar Income Finance Income | 2 321 | 2 691 | 61 953 |
Other Non-operating Expense Before Tax | 1 485 | -4 093 | |
Other Operating Income Format1 | 50 000 | 3 213 290 | 3 697 420 |
Other Operating Income Format2 | | 11 217 545 | 11 762 465 |
Other Taxation Social Security Payable | 367 787 | 453 791 | |
Other Taxes Not Already Shown | | 4 114 | 45 |
Par Value Share | | 1 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 153 290 | 64 150 | 41 950 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 1 985 101 | 3 284 618 | 3 539 300 |
Proceeds From Sales Intangible Assets | 22 100 | 13 967 | |
Proceeds From Sales Property Plant Equipment | | 13 967 | |
Profit Loss | 298 032 | 634 218 | 177 130 |
Profit Loss On Ordinary Activities After Tax | | 3 151 070 | 3 263 938 |
Profit Loss On Ordinary Activities Before Tax | 2 080 273 | 3 876 087 | 4 035 215 |
Property Plant Equipment Gross Cost | 104 112 | 67 222 | 149 685 |
Purchase Intangible Assets | 91 800 | 41 200 | |
Purchase Property Plant Equipment | 43 731 | 7 030 | 5 126 |
Repayments Borrowings Classified As Financing Activities | | 599 701 | 1 351 766 |
Social Security Costs | 301 506 | 266 708 | 250 192 |
Staff Costs Employee Benefits Expense | 3 284 312 | 2 844 518 | 2 539 916 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 16 730 | 8 939 | 8 942 |
Tax Expense Credit Applicable Tax Rate | 393 568 | 760 197 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 5 254 | 1 396 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 6 581 | 8 193 |
Tax Increase Decrease From Other Short-term Timing Differences | -4 545 | -7 791 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 308 591 | 736 457 | 766 691 |
Total Assets Less Current Liabilities | 6 582 628 | 8 556 234 | 10 936 748 |
Total Current Tax Expense Credit | | 732 808 | 771 274 |
Total Operating Lease Payments | | 180 607 | 185 246 |
Trade Creditors Trade Payables | 1 838 771 | 1 735 259 | 2 002 406 |
Trade Debtors Trade Receivables | 861 550 | 1 071 573 | 1 224 642 |
Turnover Revenue | 15 423 110 | 14 430 835 | 15 459 885 |
Wages Salaries | 2 829 516 | 2 513 660 | 2 247 774 |
Director Remuneration Benefits Including Payments To Third Parties | 16 800 | 16 800 | 16 800 |