Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 7 113 | 129 654 | 386 655 | 281 153 | 1 289 685 | 1 339 840 | 541 975 |
Current Assets | 12 233 | 155 209 | 689 466 | 1 306 944 | 1 666 500 | 3 444 490 | 3 159 268 |
Debtors | 5 120 | 25 555 | 302 811 | 1 025 791 | 376 815 | 2 104 650 | 2 617 293 |
Net Assets Liabilities | -29 508 | -86 052 | 99 151 | 463 410 | 1 173 629 | 2 013 908 | 2 016 799 |
Other Debtors | 5 120 | 25 555 | 11 904 | 797 321 | 48 473 | 1 922 794 | 2 421 902 |
Property Plant Equipment | 2 222 597 | 6 817 868 | 7 209 483 | 6 999 530 | 6 816 389 | 6 720 201 | 6 595 715 |
|
Other Financial Data |
Audit Fees Expenses | | | | 4 000 | 6 270 | 5 740 | 5 690 |
Other Non-audit Services Fees | | | | 4 900 | 6 870 | 10 060 | 9 998 |
Company Contributions To Money Purchase Plans Directors | | | | 63 | 17 | | |
Director Remuneration | | | 45 450 | 16 800 | 10 500 | 8 400 | 8 450 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 234 262 | 444 215 | 634 722 | 822 326 | 1 010 151 |
Average Number Employees During Period | 3 | 5 | 80 | 92 | 90 | 91 | 89 |
Bank Borrowings | 605 968 | 4 608 356 | 5 431 250 | 5 252 949 | 202 933 | 351 050 | 351 050 |
Bank Borrowings Overdrafts | 605 968 | 4 539 606 | 5 156 250 | 4 977 949 | 4 866 485 | 6 406 663 | 6 055 613 |
Creditors | 605 968 | 4 539 606 | 5 156 250 | 4 977 949 | 4 866 485 | 6 406 663 | 6 055 613 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 234 262 | 209 953 | 190 507 | 187 604 | 187 825 |
Net Current Assets Liabilities | -1 646 137 | -2 364 314 | -1 954 082 | -1 401 448 | -611 824 | 1 879 792 | 1 668 640 |
Nominal Value Shares Issued Specific Share Issue | 1 | | | | | | |
Number Shares Issued Fully Paid | 120 | 120 | 120 | 120 | 120 | 120 | 120 |
Number Shares Issued Specific Share Issue | 120 | | | | | | |
Other Creditors | 1 658 370 | 2 441 673 | 2 309 490 | 2 361 554 | 1 736 040 | 847 608 | 747 906 |
Other Taxation Social Security Payable | | 1 546 | 21 609 | 21 101 | 32 910 | 28 526 | 32 246 |
Par Value Share | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Profit Loss | -29 628 | -56 544 | 242 203 | 498 259 | 710 219 | 899 679 | 880 666 |
Property Plant Equipment Gross Cost | 2 222 597 | 6 817 868 | 7 443 745 | 7 443 745 | 7 451 111 | 7 542 527 | 7 605 866 |
Total Additions Including From Business Combinations Property Plant Equipment | 2 222 597 | 4 595 271 | 625 877 | | 7 366 | 91 416 | 63 339 |
Total Assets Less Current Liabilities | 576 460 | 4 453 554 | 5 255 401 | 5 598 082 | 6 204 565 | 8 599 993 | 8 264 355 |
Trade Creditors Trade Payables | | 7 554 | 37 384 | 35 675 | 46 169 | 39 060 | 55 678 |
Trade Debtors Trade Receivables | | | 290 907 | 228 470 | 328 342 | 181 856 | 195 391 |
Accrued Liabilities Deferred Income | | | | 78 609 | 82 108 | 85 825 | 91 704 |
Additional Provisions Increase From New Provisions Recognised | | | | | 7 728 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 156 723 | | 14 971 | 12 521 |
Administrative Expenses | | | 1 078 345 | 1 019 963 | 928 258 | 714 607 | 669 082 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | 386 655 | 281 153 | 1 289 685 | 1 339 840 | |
Cash Receipts From Government Grants | | | | | -117 712 | -102 370 | -37 032 |
Comprehensive Income Expense | | | 242 203 | 498 259 | 710 219 | 899 679 | 880 666 |
Corporation Tax Payable | | | 65 | 15 062 | 178 164 | 212 629 | 212 044 |
Cost Sales | | | 1 425 384 | 1 666 326 | 1 843 739 | 1 905 145 | 2 033 348 |
Current Tax For Period | | | 65 | 15 062 | 178 164 | 212 629 | 212 079 |
Deferred Tax Liabilities | | | | 156 723 | 164 451 | 179 871 | 192 440 |
Depreciation Amortisation Expense | | | 234 262 | 209 954 | 190 507 | 187 604 | 187 825 |
Depreciation Expense Property Plant Equipment | | | 234 262 | 209 953 | 190 507 | 187 604 | 187 825 |
Dividends Paid | | | 57 000 | 134 000 | | 59 400 | 877 775 |
Dividends Paid Classified As Financing Activities | | | -57 000 | -134 000 | | -59 400 | -877 775 |
Dividends Paid On Shares Interim | | | 57 000 | 134 000 | | 59 400 | 877 775 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 148 684 | 163 544 | 91 470 | 106 267 | 251 748 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | | | 117 712 | 102 370 | 37 032 |
Further Item Interest Expense Component Total Interest Expense | | | 148 684 | 50 000 | 43 750 | 19 375 | 15 000 |
Further Item Interest Income Component Total Interest Income | | | | | 10 206 | | 35 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 117 710 | 49 847 | -564 853 | -915 583 | -25 360 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -277 256 | -722 981 | 648 976 | -1 727 835 | -512 643 |
Gross Profit Loss | | | 1 468 956 | 1 853 123 | 1 831 485 | 1 865 094 | 1 939 697 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -65 | -15 062 | -178 164 | -212 629 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 257 001 | -105 502 | 1 008 532 | 50 155 | -797 865 |
Interest Expense On Bank Loans Similar Borrowings | | | | 113 544 | 91 470 | 106 267 | 188 623 |
Interest Income On Bank Deposits | | | | 428 | 186 | 64 | 1 207 |
Interest Payable Similar Charges Finance Costs | | | 148 684 | 163 544 | 135 220 | 125 642 | 203 623 |
Net Cash Flows From Used In Financing Activities | | | -417 210 | 475 845 | 275 001 | -1 522 628 | 1 480 573 |
Net Cash Flows From Used In Investing Activities | | | 625 536 | -428 | -3 026 | 91 352 | 62 132 |
Net Cash Flows From Used In Operating Activities | | | -465 327 | -369 915 | -1 280 507 | 1 381 121 | -744 840 |
Net Cash Generated From Operations | | | -465 327 | -369 980 | -1 177 857 | 1 305 327 | -920 437 |
Net Interest Received Paid Classified As Investing Activities | | | -341 | -428 | -10 392 | -64 | -1 207 |
Operating Profit Loss | | | 390 611 | 833 160 | 1 020 939 | 1 252 857 | 1 307 647 |
Other Deferred Tax Expense Credit | | | | 156 723 | 7 728 | 14 971 | 12 521 |
Other Interest Receivable Similar Income Finance Income | | | 341 | 428 | 10 392 | 64 | 1 242 |
Other Operating Income Format1 | | | | | 117 712 | 102 370 | 37 032 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 22 751 | 46 638 | 23 900 | 27 461 | 27 356 |
Proceeds From Borrowings Classified As Financing Activities | | | -822 894 | | | -7 021 000 | |
Profit Loss On Ordinary Activities Before Tax | | | 242 268 | 670 044 | 896 111 | 1 127 279 | 1 105 266 |
Provisions | | | | 156 723 | 164 451 | 179 422 | 191 943 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 156 723 | 164 451 | 179 422 | 191 943 |
Purchase Property Plant Equipment | | | -625 877 | | -7 366 | -91 416 | -63 339 |
Repayments Borrowings Classified As Financing Activities | | | -200 000 | -178 301 | -183 531 | -5 332 705 | -351 050 |
Social Security Costs | | | 63 087 | 68 356 | 86 106 | 94 639 | 116 402 |
Staff Costs Employee Benefits Expense | | | 1 277 317 | 1 470 198 | 1 591 879 | 1 656 424 | 1 760 961 |
Tax Decrease From Utilisation Tax Losses | | | 11 001 | 116 712 | | | |
Tax Expense Credit Applicable Tax Rate | | | 46 031 | 127 308 | 170 261 | 214 183 | 210 001 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -34 965 | 161 189 | 14 449 | 14 599 | 14 599 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 182 | -1 182 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 65 | 171 785 | 185 892 | 227 600 | 224 600 |
Turnover Revenue | | | 2 894 340 | 3 519 449 | 3 675 224 | 3 770 239 | 3 973 045 |
Wages Salaries | | | 1 191 479 | 1 355 204 | 1 481 873 | 1 534 324 | 1 617 203 |