Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 6 497 501 | 10 304 516 |
Current Assets | 15 384 130 | 18 688 164 |
Debtors | 3 362 917 | 3 462 738 |
Net Assets Liabilities | 4 899 237 | 8 897 406 |
Other Debtors | 20 019 | 12 709 |
Property Plant Equipment | 304 676 | 247 133 |
|
Other Financial Data |
Audit Fees Expenses | 16 500 | 16 000 |
Company Contributions To Money Purchase Plans Directors | 1 804 | 9 925 |
Director Remuneration | 279 178 | 359 413 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 2 |
Accrued Liabilities Deferred Income | 20 384 | 33 056 |
Accumulated Depreciation Impairment Property Plant Equipment | 532 662 | 625 971 |
Additional Provisions Increase From New Provisions Recognised | | -46 298 |
Administrative Expenses | 2 914 024 | 3 430 082 |
Applicable Tax Rate | 20 | 20 |
Average Number Employees During Period | 50 | 53 |
Cash Cash Equivalents Cash Flow Value | 6 497 501 | |
Comprehensive Income Expense | 1 978 006 | 3 998 169 |
Corporation Tax Payable | 253 269 | 347 394 |
Cost Sales | 12 921 550 | 16 343 446 |
Creditors | 2 533 011 | 53 779 |
Current Asset Investments | 5 523 712 | 4 920 910 |
Current Tax For Period | 460 698 | 609 133 |
Depreciation Amortisation Expense | 113 720 | 93 309 |
Depreciation Expense Property Plant Equipment | 102 869 | 79 763 |
Distribution Costs | 1 393 602 | 1 501 695 |
Dividends Received Classified As Investing Activities | -4 613 | |
Fixed Assets | 304 676 | 257 333 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 14 163 | 11 904 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | -277 003 | -288 089 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 330 005 | 1 442 504 |
Further Operating Expense Item Component Total Operating Expenses | 120 246 | 120 243 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 178 704 | 163 023 |
Gain Loss Before Tax On Sale Discontinued Operations | 277 003 | 288 089 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 257 194 | 2 094 524 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -303 750 | 374 226 |
Gain Loss On Disposals Other Non-current Assets | 23 042 | -27 301 |
Gross Profit Loss | 6 148 719 | 7 619 227 |
Income From Shares In Group Undertakings | 4 613 | |
Income Taxes Paid Refund Classified As Operating Activities | -1 119 565 | -515 008 |
Income Tax Expense Credit On Components Other Comprehensive Income | 66 001 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 755 428 | 3 807 015 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 93 309 |
Intangible Assets | | 10 200 |
Intangible Assets Gross Cost | | 10 200 |
Interest Expense On Bank Overdrafts | 420 | 1 847 |
Interest Paid Classified As Operating Activities | -420 | -1 847 |
Interest Payable Similar Charges Finance Costs | 420 | 1 847 |
Loans Owed By Related Parties | | 1 572 |
Loans Owed To Related Parties | -1 911 740 | |
Net Cash Flows From Used In Financing Activities | 2 514 163 | 1 911 904 |
Net Cash Flows From Used In Investing Activities | 2 325 058 | -507 736 |
Net Cash Flows From Used In Operating Activities | -2 083 793 | -5 211 183 |
Net Cash Generated From Operations | -3 203 778 | -5 728 038 |
Net Current Assets Liabilities | 7 214 005 | 8 733 987 |
Net Interest Received Paid Classified As Investing Activities | -24 043 | -16 067 |
Number Shares Issued Fully Paid | | 100 000 |
Operating Profit Loss | 1 861 124 | 2 905 191 |
Other Comprehensive Income Expense Net Tax | 264 004 | 1 442 504 |
Other Creditors | 15 444 | 11 357 |
Other Current Asset Investments Balance Sheet Subtotal | 5 523 712 | 4 920 910 |
Other Deferred Tax Expense Credit | -9 850 | 15 401 |
Other Interest Receivable Similar Income Finance Income | 24 043 | 16 067 |
Other Operating Income Format1 | 20 031 | 217 741 |
Other Remaining Borrowings | 2 480 000 | |
Other Taxation Social Security Payable | 85 157 | 239 434 |
Par Value Share | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 328 | 62 598 |
Prepayments Accrued Income | 891 390 | 1 194 185 |
Profit Loss | 1 714 002 | 2 555 665 |
Profit Loss On Ordinary Activities Before Tax | 2 164 850 | 3 180 199 |
Property Plant Equipment Gross Cost | 837 338 | 873 104 |
Provisions | 86 433 | 40 135 |
Provisions For Liabilities Balance Sheet Subtotal | 86 433 | 40 135 |
Purchase Intangible Assets | -22 460 | -10 200 |
Purchase Other Long-term Assets Classified As Investing Activities | 2 312 222 | |
Purchase Property Plant Equipment | -42 029 | -35 766 |
Recoverable Value-added Tax | 145 167 | 187 703 |
Repayments Borrowings Classified As Financing Activities | | -1 900 000 |
Social Security Costs | 180 011 | 219 489 |
Staff Costs Employee Benefits Expense | 1 955 662 | 2 331 835 |
Tax Expense Credit Applicable Tax Rate | 438 382 | 636 040 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 16 471 | 9 469 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 717 | -45 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 450 848 | 624 534 |
Total Additions Including From Business Combinations Intangible Assets | | 10 200 |
Total Additions Including From Business Combinations Property Plant Equipment | | 35 766 |
Total Assets Less Current Liabilities | 7 518 681 | 8 991 320 |
Trade Creditors Trade Payables | 4 591 864 | 4 688 614 |
Trade Debtors Trade Receivables | 86 104 | 179 589 |
Turnover Revenue | 19 070 269 | 23 962 673 |
Wages Salaries | 1 738 323 | 2 049 748 |