Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 83 057 | 269 686 | 373 734 | 468 969 | 658 900 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 292 307 | 332 682 | 149 551 | 96 516 | 90 377 | 78 905 | 31 146 | 1 273 |
Current Assets | 500 017 | 603 479 | 766 676 | 1 090 033 | 950 647 | 910 985 | 1 249 405 | 1 334 616 | 1 120 818 | 1 093 556 | 1 036 368 | 456 494 |
Debtors | 363 235 | 526 895 | 545 402 | 624 343 | 651 700 | 570 479 | 1 088 919 | 1 224 671 | 996 672 | 957 478 | 939 415 | 455 221 |
Net Assets Liabilities | | | | | 658 900 | 637 535 | 494 277 | 493 551 | 639 419 | 703 695 | 696 327 | 456 701 |
Other Debtors | | | 103 954 | 59 094 | 47 445 | 94 845 | 102 622 | 6 386 | 5 488 | 211 361 | 135 922 | 337 221 |
Property Plant Equipment | | | | | 129 682 | 68 273 | 938 747 | 835 816 | 650 019 | 999 596 | 734 094 | |
Total Inventories | | | | | 6 640 | 7 824 | 10 935 | 13 429 | 33 769 | 57 173 | 65 807 | |
Cash Bank In Hand | 129 918 | 68 439 | 215 913 | 459 569 | 292 307 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 83 057 | 269 686 | 373 734 | 468 969 | 658 900 | | | | | | | |
Stocks Inventory | 6 864 | 8 145 | 5 361 | 6 121 | 6 640 | | | | | | | |
Tangible Fixed Assets | 16 927 | 39 787 | 246 915 | 177 284 | 129 682 | | | | | | | |
Trade Debtors | | | 441 448 | 565 249 | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 82 957 | 269 586 | 373 634 | 468 869 | 658 800 | | | | | | | |
Shareholder Funds | 83 057 | 269 686 | 373 734 | 468 969 | 658 900 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | | | 92 785 | 166 702 | 170 328 | 74 209 | 105 187 | 48 276 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 1 200 | 3 600 | 6 000 | 8 400 | 10 800 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 284 388 | 345 797 | 469 831 | 552 787 | 518 433 | 649 555 | 794 333 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 24 000 | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 994 508 | 138 421 | 57 475 | 576 800 | 66 214 | |
Amounts Owed By Related Parties | | | | | 136 886 | 5 663 | 34 563 | 98 086 | 131 548 | 142 602 | 135 106 | 118 000 |
Amount Specific Bank Loan | | | | | | | | | | 50 000 | 44 399 | |
Average Number Employees During Period | | | | | 17 | 17 | 32 | 37 | 30 | 31 | 31 | 1 |
Bank Borrowings | | | | | | | | | | 50 000 | 44 399 | |
Comprehensive Income Expense | | | | | 189 931 | 228 635 | | | | | | |
Creditors | | | | | 398 963 | 331 074 | 543 149 | 365 644 | 193 977 | 486 757 | 1 068 286 | -207 |
Decrease In Loans Owed By Related Parties Due To Loans Repaid | | | | | | -322 528 | | -98 092 | -5 500 | -35 000 | -116 897 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | | | -11 400 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | -120 396 | -303 617 | -43 477 | -131 152 | -861 491 |
Disposals Intangible Assets | | | | | | | | | | | | -24 000 |
Disposals Property Plant Equipment | | | | | | | | -158 396 | -277 626 | -96 102 | -186 938 | -1 528 427 |
Dividend Per Share Interim | | | | | | 2 500 | | | | | | |
Dividends Paid | | | | | | -250 000 | | | | | | |
Finance Lease Liabilities Present Value Total | | | | | 46 663 | | 543 149 | 365 644 | 217 032 | 262 106 | 652 960 | |
Fixed Assets | 16 927 | 39 787 | 246 915 | 177 284 | 129 682 | 68 273 | 961 547 | 856 216 | 668 019 | 1 015 196 | 747 294 | |
Increase Decrease In Loans Owed By Related Parties Due To Other Changes | | | | | | | | | | | | -245 705 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 1 200 | 2 400 | 2 400 | 2 400 | 2 400 | 600 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 61 409 | 124 034 | 203 352 | 269 263 | 174 599 | 275 930 | 67 158 |
Increase In Loans Owed By Related Parties Due To Loans Advanced | | | | | 410 114 | 191 305 | 28 900 | 161 615 | 122 889 | 235 000 | 20 000 | 118 000 |
Intangible Assets | | | | | | | 22 800 | 20 400 | 18 000 | 15 600 | 13 200 | |
Intangible Assets Gross Cost | | | | | | | 24 000 | 24 000 | 24 000 | 24 000 | 24 000 | |
Loans Owed By Related Parties | | | | -273 228 | 136 886 | 5 663 | 34 563 | 98 086 | 142 602 | 342 602 | 245 705 | 118 000 |
Net Current Assets Liabilities | 66 130 | 229 899 | 265 862 | 369 402 | 551 683 | 579 911 | 121 601 | 49 396 | 184 426 | 194 305 | -31 918 | 456 701 |
Number Shares Issued Fully Paid | | | | | | 100 | 100 | 100 | 100 | 100 | 100 | 100 |
Other Creditors | | | | | 129 630 | 70 144 | 63 910 | 11 796 | 20 965 | 13 101 | 12 659 | |
Other Inventories | | | | | 6 640 | 7 824 | 10 935 | 13 429 | 33 769 | 57 173 | 65 807 | |
Other Remaining Borrowings | | | | | | | | 350 240 | 220 707 | 200 000 | -76 484 | |
Par Value Share | | 1 | 1 | 1 | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | | | 30 000 | 30 000 | 30 000 | | | | | |
Prepayments | | | | | | 36 989 | 151 360 | 118 273 | 99 329 | 73 868 | 156 409 | |
Profit Loss | | | | | 189 931 | 228 635 | | | | | | |
Property Plant Equipment Gross Cost | | | | | 414 070 | 414 070 | 1 408 578 | 1 388 603 | 1 168 452 | 1 649 151 | 1 528 427 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 22 465 | 10 649 | 45 722 | 46 417 | 19 049 | 19 049 | 19 049 | |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | 74 910 | 77 421 | 71 325 | 17 300 |
Taxation Social Security Payable | | | | | 13 691 | 65 377 | 30 221 | 76 504 | 56 191 | 24 534 | 26 478 | |
Total Assets Less Current Liabilities | | 269 686 | 512 777 | 546 686 | 681 365 | 648 184 | 1 083 148 | 905 612 | 852 445 | 1 209 501 | 715 376 | 456 701 |
Total Borrowings | | | | | 46 663 | | 543 149 | 365 644 | 193 977 | 486 757 | 620 875 | |
Trade Creditors Trade Payables | | | | | 208 979 | 102 768 | 656 143 | 471 367 | 347 288 | 730 818 | 359 998 | -207 |
Trade Debtors Trade Receivables | | | | | 467 368 | 469 971 | 800 374 | 1 001 926 | 760 307 | 529 647 | 511 978 | |
Director Remuneration | | | | | | 12 537 | 12 531 | 12 000 | | 40 000 | | |
Administrative Expenses | | | 412 785 | | | | | | | | | |
Amount Due From To Related Party | | | | -273 228 | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | | | 123 978 | 273 228 | | | | | | | | |
Corporation Tax Due Within One Year | | | 21 213 | 79 593 | | | | | | | | |
Cost Sales | | | 1 652 068 | | | | | | | | | |
Creditors Due After One Year | | | 95 417 | 47 084 | | | | | | | | |
Creditors Due Within One Year | 433 887 | 373 580 | 500 814 | 720 631 | 398 964 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | | | 22 269 | | | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | | | 43 626 | 30 633 | | | | | | | | |
Gross Profit Loss | | | 732 374 | | | | | | | | | |
Increase Decrease In U K Tax From Origination Reversal Timing Differences | | | 43 626 | | | | | | | | | |
Interest Payable Similar Charges | | | 706 | | | | | | | | | |
Interim Payment | | | 150 000 | 150 000 | | | | | | | | |
Leased Assets Included In Tangible Fixed Assets | | | 205 000 | | | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | 100 | | | | | | | |
Operating Leases Expiring Between Two Five Years | | | 75 000 | 75 000 | | | | | | | | |
Operating Profit Loss | | | 319 589 | | | | | | | | | |
Other Creditors Due Within One Year | | | 69 236 | 176 924 | | | | | | | | |
Other Interest Receivable Similar Income | | | 4 | | | | | | | | | |
Other Taxation Social Security Within One Year | | | 15 526 | 65 112 | | | | | | | | |
Profit Loss For Period | | | 254 048 | | | | | | | | | |
Profit Loss On Ordinary Activities Before Tax | | | 318 887 | | | | | | | | | |
Provisions Charged Credited To Profit Loss Account During Period | | | | -12 993 | | | | | | | | |
Provisions For Liabilities Charges | | | 43 626 | 30 633 | 22 465 | | | | | | | |
Tangible Fixed Assets Additions | | | | 1 457 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 406 317 | 407 774 | | | | | | | | |
Tangible Fixed Assets Depreciation | | | 159 402 | 230 490 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | | 69 633 | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | 64 839 | | | | | | | | | |
Trade Creditors Within One Year | | | 222 528 | 77 441 | | | | | | | | |
Turnover Gross Operating Revenue | | | 2 384 442 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | | | 21 213 | | | | | | | | | |
Value Shares Allotted | 100 | 100 | 100 | 100 | 100 | | | | | | | |