Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 501 | 1 501 | 1 501 |
Current Assets | | 11 535 371 | 12 790 348 |
Debtors | 8 625 570 | 10 731 145 | 12 111 393 |
Net Assets Liabilities | | 1 192 797 | 1 192 797 |
Other Debtors | 1 729 231 | 1 729 231 | 1 729 231 |
Total Inventories | 34 052 | 76 452 | 135 231 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 3 076 681 | 2 054 501 | 1 356 256 |
Accumulated Amortisation Impairment Intangible Assets | 882 509 | 947 479 | 1 012 449 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 049 326 | 1 151 257 | 1 231 709 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 28 439 | 11 173 |
Administrative Expenses | 10 341 090 | 11 793 878 | 12 926 116 |
Amortisation Expense Intangible Assets | | 64 970 | 64 970 |
Amounts Owed By Group Undertakings | 2 145 251 | 1 645 251 | |
Amounts Owed To Group Undertakings | 1 057 816 | 121 980 | 5 600 000 |
Average Number Employees During Period | 284 | 321 | |
Capital Commitments | | | 28 178 322 |
Cash Cash Equivalents | 1 982 183 | 727 774 | 543 724 |
Corporation Tax Payable | | 103 019 | |
Corporation Tax Recoverable | 816 331 | | 771 373 |
Cost Sales | 10 503 320 | 14 743 773 | 20 280 126 |
Creditors | 1 057 816 | 1 057 816 | 1 057 816 |
Current Tax For Period | 367 572 | 447 544 | -443 865 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 116 999 | 128 | 5 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 43 041 | 28 018 | 209 958 |
Deferred Tax Liabilities Assumed | 193 084 | 221 230 | |
Defined Contribution Pensions Policy | 10 062 | 10 963 | |
Depreciation Amortisation Impairment Expense | | 1 322 220 | 1 553 575 |
Depreciation Expense Property Plant Equipment | | 220 064 | 198 077 |
Dividends Paid Classified As Financing Activities | -1 300 000 | -1 500 000 | |
Dividends Paid On Shares | 1 300 000 | 1 500 000 | |
Dividends Paid On Shares Final | | 1 500 000 | |
Further Item Creditors Component Total Creditors | 74 818 | 44 878 | 14 938 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 116 999 | 128 | 5 |
Further Item Tax Increase Decrease Component Adjusting Items | 12 344 | -15 807 | -20 320 |
Gain Loss On Disposal Assets Income Statement Subtotal | 25 948 | 49 004 | |
Income Taxes Paid Refund Classified As Operating Activities | | 165 229 | 430 528 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -51 387 | -3 940 | |
Increase From Amortisation Charge For Year Intangible Assets | | 64 970 | 64 970 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 101 931 | 80 452 |
Intangible Assets | 416 886 | 351 916 | 286 946 |
Intangible Assets Gross Cost | 1 299 395 | 1 299 395 | |
Interest Paid Classified As Operating Activities | -26 274 | -17 422 | |
Interest Payable Similar Charges Finance Costs | 26 274 | 17 422 | |
Interest Received Classified As Investing Activities | -16 104 | -20 636 | -6 177 |
Investments Fixed Assets | 2 249 112 | 2 249 112 | 2 249 112 |
Investments In Subsidiaries | 2 249 112 | 2 249 112 | 2 249 112 |
Net Cash Flows From Used In Financing Activities | | -1 500 000 | 5 600 000 |
Net Cash Flows From Used In Investing Activities | | 198 675 | 12 269 010 |
Net Cash Flows From Used In Operating Activities | -515 390 | 444 266 | 6 484 960 |
Net Cash Generated From Operations | 893 140 | 626 917 | 6 915 488 |
Net Current Assets Liabilities | -1 056 315 | -1 056 315 | 2 484 603 |
Net Finance Income Costs | | 20 636 | 6 177 |
Operating Profit Loss | | 2 230 077 | 1 106 396 |
Other Creditors | 44 039 | 117 733 | 209 841 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 166 062 | 62 853 |
Other Disposals Property Plant Equipment | | 178 480 | 78 295 |
Other Interest Receivable Similar Income Finance Income | 16 104 | 20 636 | 6 177 |
Other Operating Income Format1 | 199 513 | 73 008 | |
Other Provisions Balance Sheet Subtotal | 3 437 000 | 4 829 216 | 4 829 216 |
Other Taxation Social Security Payable | 1 006 408 | 1 097 347 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 183 219 | 206 042 | 234 528 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments Accrued Income | 691 209 | 1 024 055 | 956 149 |
Profit Loss | 1 300 000 | 1 500 000 | 1 346 475 |
Profit Loss On Ordinary Activities Before Tax | | 2 233 291 | 1 112 573 |
Property Plant Equipment Gross Cost | 1 312 053 | 1 340 492 | 1 351 665 |
Provisions | 3 437 000 | 4 829 216 | |
Purchase Property Plant Equipment | -350 262 | -268 315 | |
Raw Materials Consumables | | 76 452 | 135 231 |
Social Security Costs | 652 099 | 770 761 | 938 857 |
Staff Costs Employee Benefits Expense | 8 219 058 | 9 555 288 | 11 138 434 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 193 084 | 221 230 | 431 193 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 5 689 | 5 689 | 5 689 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 31 373 | 366 | 63 739 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 962 | 6 931 | 1 453 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 476 225 | 471 750 | -233 902 |
Total Assets Less Current Liabilities | 1 192 797 | 1 192 797 | 18 814 774 |
Total Current Tax Expense Credit | 316 185 | 443 604 | -443 865 |
Total Deferred Tax Expense Credit | 160 040 | 28 146 | 209 963 |
Total Operating Lease Payments | | 2 979 584 | 3 342 071 |
Trade Creditors Trade Payables | 1 098 387 | 2 010 988 | 8 027 107 |
Trade Debtors Trade Receivables | 3 243 548 | 6 332 608 | 8 176 859 |
Turnover Revenue | 22 497 017 | 28 694 720 | 34 246 108 |
Wages Salaries | 7 383 740 | 8 578 485 | 9 965 049 |
Company Contributions To Defined Benefit Plans Directors | | 10 963 | 2 752 |
Director Remuneration | 157 387 | 220 064 | |
Director Remuneration Benefits Including Payments To Third Parties | | 231 027 | 200 829 |