Profit & Loss |
Date of Accounts |
2014-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 215 882 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 802 082 | 761 210 | 606 494 | 2 502 279 | 4 494 754 | 2 783 725 | 1 194 642 |
Current Assets | 1 310 564 | 2 714 043 | 2 080 998 | 2 164 054 | 4 996 579 | 7 869 023 | 9 450 569 | 9 144 405 |
Debtors | 582 673 | 220 831 | 1 052 140 | 1 510 743 | 1 982 483 | 3 327 452 | 6 620 027 | 7 949 763 |
Net Assets Liabilities | | 769 117 | 1 076 064 | 1 229 936 | 2 684 828 | 3 911 913 | 5 239 178 | 4 645 121 |
Other Debtors | | 64 458 | 73 037 | 156 105 | 72 090 | 381 805 | 197 032 | 268 970 |
Property Plant Equipment | | 7 713 | 34 465 | 45 461 | 43 238 | 67 413 | 77 739 | 144 567 |
Total Inventories | | 124 817 | 46 817 | 46 817 | 511 817 | 46 817 | 46 817 | |
Cash Bank In Hand | 62 584 | | | | | | | |
Stocks Inventory | 665 307 | | | | | | | |
Tangible Fixed Assets | 2 757 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | | | | | | |
Profit Loss Account Reserve | 35 880 | | | | | | | |
Shareholder Funds | 215 882 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 17 750 | 13 200 | 16 471 |
Accrued Liabilities Deferred Income | | 244 914 | 72 084 | 76 917 | 140 278 | 1 483 151 | 2 019 587 | 2 017 513 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 38 731 | 78 853 | 127 712 | 179 181 |
Accumulated Depreciation Impairment Property Plant Equipment | | 5 960 | 12 545 | 29 349 | 43 905 | 63 176 | 96 650 | 135 793 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 159 527 | 34 129 | 27 810 | 35 880 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 33 755 | 27 800 | 14 761 | 46 671 | 43 958 | 111 665 |
Administrative Expenses | | | | | 716 937 | 1 251 188 | 1 450 119 | 1 671 926 |
Amortisation Expense Intangible Assets | | | | | 38 731 | 40 122 | 48 859 | 51 469 |
Amounts Owed By Group Undertakings | | | 220 831 | 235 778 | 184 906 | 311 446 | 2 460 506 | 2 463 073 |
Amounts Owed To Group Undertakings | | | | | | 93 999 | | |
Average Number Employees During Period | | 24 | 28 | 23 | 27 | 34 | 61 | 56 |
Corporation Tax Payable | | 182 922 | 205 224 | 1 719 | 357 116 | 334 121 | 256 788 | |
Corporation Tax Recoverable | | | | | | | | 127 779 |
Cost Sales | | | | | 14 339 710 | 18 274 007 | 22 196 891 | 22 679 715 |
Creditors | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Current Tax For Period | | | | | 357 116 | 333 896 | 239 966 | 22 103 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | -1 955 | 2 366 | 8 377 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 18 569 | 1 092 | -5 134 | 7 459 |
Depreciation Expense Property Plant Equipment | | | | | 16 984 | 21 742 | 33 580 | 44 724 |
Dividends Paid | | | | | 85 174 | 188 986 | 119 312 | 91 200 |
Dividends Paid On Shares | | | | 159 527 | | | | |
Dividends Paid On Shares Interim | | | | | 85 174 | 188 986 | 119 312 | 91 200 |
Fixed Assets | 502 758 | 7 714 | 34 466 | 204 989 | 198 164 | 210 026 | 207 373 | 408 732 |
Further Item Creditors Component Total Creditors | | | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 | 200 000 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | | | 8 075 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 771 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -1 955 | 2 368 | 8 377 | 4 771 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 32 066 | 95 269 | 81 173 | 101 444 | 217 509 | 155 788 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | 139 183 |
Gain Loss On Disposals Property Plant Equipment | | | | | | -380 | -53 | -113 |
Government Grant Income | | | | | | 59 017 | 2 505 | |
Gross Profit Loss | | | | | 2 656 345 | 2 957 586 | 3 072 024 | 1 011 977 |
Impairment Loss Reversal On Investments | | | | | | | | -139 183 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -53 | -1 961 | -68 129 | -56 428 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 38 731 | 40 122 | 48 859 | 51 469 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 6 844 | 16 804 | 16 984 | 21 742 | 33 580 | 44 724 |
Intangible Assets | | | | 159 527 | 154 925 | 142 613 | 129 634 | 78 165 |
Intangible Assets Gross Cost | | | | 159 527 | 193 656 | 221 466 | 257 346 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 15 | | | |
Interest Expense On Redeemable Preference Shares Classified As Debt | | | | | 10 000 | 10 000 | 10 000 | 10 000 |
Interest Income On Bank Deposits | | | | | | 8 772 | 13 472 | 4 622 |
Interest Payable Similar Charges Finance Costs | | | | | 28 144 | 22 723 | 16 225 | 13 579 |
Investment Property | | | | | | | | 186 000 |
Investment Property Fair Value Model | | | | | | | | 186 000 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 | | | |
Investments In Subsidiaries | | | | | 1 | | | |
Net Current Assets Liabilities | -286 326 | 962 416 | 1 247 271 | 1 228 460 | 2 706 791 | 3 925 472 | 5 266 708 | 4 478 751 |
Number Shares Issued Fully Paid | | | 200 | 200 | 200 | 200 | 200 | 200 |
Operating Profit Loss | | | | | 1 939 408 | 1 765 415 | 1 624 410 | -659 949 |
Other Creditors | | 200 000 | 200 000 | 188 514 | 192 706 | 118 850 | 101 918 | 94 680 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 259 | | 2 428 | 2 471 | 106 | 5 581 |
Other Disposals Property Plant Equipment | | | 418 | | 2 428 | 3 225 | 158 | 5 694 |
Other Interest Expense | | | | | 17 358 | 12 723 | 6 225 | 3 579 |
Other Interest Receivable Similar Income Finance Income | | | | | 2 479 | 8 772 | 13 472 | 4 622 |
Other Operating Income Format1 | | | | | | 59 017 | 2 505 | |
Other Taxation Social Security Payable | | 116 136 | 12 714 | 14 503 | 71 972 | 89 453 | 106 762 | 74 068 |
Par Value Share | 1 | | 100 | 100 | 100 | 100 | 100 | 100 |
Payments To Related Parties | | | | | | 300 000 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 36 606 | 342 222 | 67 778 | 78 673 |
Prepayments Accrued Income | | | 16 391 | 47 604 | 274 411 | 184 285 | 87 917 | 964 550 |
Profit Loss | | | | | 1 540 066 | 1 416 071 | 1 818 292 | -502 857 |
Profit Loss On Ordinary Activities Before Tax | | | | | 1 913 743 | 1 751 464 | 1 621 657 | -529 723 |
Property Plant Equipment Gross Cost | | 13 673 | 47 010 | 74 810 | 87 143 | 130 589 | 174 389 | 280 360 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 013 | 5 673 | 3 513 | 20 127 | 23 585 | | |
Social Security Costs | | | | | 90 178 | 126 805 | 205 491 | 214 994 |
Staff Costs Employee Benefits Expense | | | | | 936 888 | 1 798 055 | 2 379 807 | 2 504 519 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 23 585 | 34 903 | 42 362 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 4 864 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | 363 611 | 332 778 | 308 115 | -100 647 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | -51 276 | 63 851 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -6 472 | | -25 591 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 20 248 | -71 | -461 | -2 009 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 162 | 2 279 | 4 045 | 2 702 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 373 677 | 335 393 | 175 080 | -26 866 |
Total Assets Less Current Liabilities | 216 432 | 970 130 | 1 281 737 | 1 433 449 | 2 904 955 | 4 135 498 | 5 845 796 | 4 887 483 |
Total Current Tax Expense Credit | | | | | 357 063 | 331 935 | 250 954 | -34 325 |
Total Deferred Tax Expense Credit | | | | | 16 614 | 3 458 | 11 318 | 7 459 |
Total Operating Lease Payments | | | | | 54 446 | 57 390 | 59 913 | 61 721 |
Trade Creditors Trade Payables | | 1 057 444 | 310 891 | 653 941 | 1 548 523 | 1 823 977 | 1 785 998 | 2 479 393 |
Trade Debtors Trade Receivables | | 1 501 855 | 962 712 | 1 071 256 | 148 050 | 250 026 | 416 047 | 457 694 |
Transfers To From Inventories Investment Property Fair Value Model | | | | | | | | -186 000 |
Turnover Revenue | | | | | 16 996 055 | 21 231 593 | 25 727 822 | 23 691 692 |
Wages Salaries | | | | | 810 104 | 1 329 028 | 2 106 538 | 2 210 852 |
Work In Progress | | | | | 511 817 | 46 817 | 46 817 | |
Creditors Due Within One Year | 1 596 890 | | | | | | | |
Deferred Tax Liability | 550 | | | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 834 | 150 797 | 825 | 900 |
Director Remuneration | | | | | 19 683 | 33 359 | 37 337 | 28 337 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 20 517 | 184 156 | 38 162 | 29 237 |
Net Assets Liability Excluding Pension Asset Liability | 215 882 | | | | | | | |
Number Shares Allotted | 2 | | | | | | | |
Percentage Subsidiary Held | 100 | | | | | | | |
Revaluation Reserve | 180 000 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | | | | | | |
Tangible Fixed Assets Additions | 6 715 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 577 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 820 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 820 | | | | | | | |
Tangible Fixed Assets Disposals | 2 138 | | | | | | | |
Tangible Fixed Assets Increase Decrease From Revaluations | 180 000 | | | | | | | |