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 |
GBP | GBP | GBP | GBP | GBP | GBP | GBP | GBP |
Net Worth | 832 883 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 736 548 | 421 762 | 501 736 | 527 045 | 71 197 | 96 678 | 12 833 |
Current Assets | 1 039 996 | 1 620 872 | 1 621 489 | 1 626 555 | 1 672 761 | 1 204 170 | | |
Debtors | 230 104 | 884 324 | 1 199 727 | 1 124 819 | 1 145 716 | 1 132 973 | 1 197 582 | 1 252 885 |
Net Assets Liabilities | | 1 239 471 | 1 373 262 | 1 418 478 | 1 454 738 | 938 860 | 969 987 | 999 942 |
Other Debtors | 147 196 | 104 778 | 52 735 | 39 849 | 11 772 | 9 261 | 11 834 | 41 584 |
Property Plant Equipment | | 74 579 | | | | | | |
Cash Bank In Hand | 809 892 | | | | | | | |
Intangible Fixed Assets | -100 625 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 832 883 | | | | | | | |
Tangible Fixed Assets | 100 625 | | | | | | | |
Trade Debtors | 9 987 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 550 000 | | | | | | | |
Profit Loss Account Reserve | 282 883 | | | | | | | |
Shareholder Funds | 832 883 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 12 000 | 12 500 | 12 000 | 12 000 | 5 900 | | |
Fees For Non-audit Services | | 13 416 | 15 919 | 11 855 | 13 635 | 15 545 | | |
Other Non-audit Services Fees | | 7 416 | 9 919 | 5 855 | 7 635 | 9 545 | | |
Taxation Compliance Services Fees | | 6 000 | 6 000 | 6 000 | 6 000 | 6 000 | | |
Accrued Income | | 724 873 | 1 134 101 | 1 071 362 | 1 121 613 | 1 112 634 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 36 840 | | | | | | |
Administration Support Average Number Employees | | 2 | 1 | 1 | 1 | 1 | | |
Administrative Expenses | 1 185 382 | 1 693 410 | 1 398 351 | 1 115 587 | 881 193 | 849 536 | | |
Amortisation Expense Intangible Assets | | -13 023 | -74 579 | | | | | |
Amortisation Negative Goodwill Recognised In Profit Loss | | 13 023 | 74 579 | | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | | 1 112 634 | 1 178 628 | 1 205 082 |
Applicable Tax Rate | | 20 | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | | 5 | 4 | 3 | 3 | 2 | 1 | 1 |
Balances With Banks | | 736 548 | 421 762 | 501 736 | 527 045 | 71 197 | | |
Cash Cash Equivalents Cash Flow Value | | 642 957 | 736 548 | 421 762 | 501 736 | | | |
Comprehensive Income Expense | | | | | 36 260 | 34 121 | | |
Corporation Tax Payable | | | | | | 14 069 | 6 231 | 6 126 |
Creditors | | 381 401 | 248 227 | 208 077 | 218 023 | 265 310 | 324 273 | 265 776 |
Current Tax For Period | | 16 688 | 26 916 | 8 698 | 6 966 | 7 103 | | |
Deferred Tax Asset Debtors | | 5 062 | 12 891 | 10 983 | 9 443 | 8 190 | 7 120 | 6 219 |
Deferred Tax Assets | | 5 062 | 12 891 | 10 983 | 9 443 | 8 190 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 359 | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 997 | -7 829 | 1 908 | 1 540 | 1 253 | | |
Depreciation Amortisation Expense | | | -2 504 | | | | | |
Depreciation Expense Property Plant Equipment | | 13 023 | 72 075 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -108 915 | | | | | |
Disposals Property Plant Equipment | | | -111 419 | | | | | |
Financial Assets | | | 1 157 948 | 1 094 962 | 1 123 638 | | | |
Financial Liabilities | | | -221 311 | -199 379 | -191 645 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 113 288 | 94 400 | 100 563 | 2 050 | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 64 542 | -33 627 | -1 614 | -920 | 126 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -243 748 | 143 402 | 21 932 | -11 678 | -40 184 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 169 967 | 307 574 | -73 000 | 22 437 | 538 509 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 64 542 | -33 627 | -1 614 | -920 | 126 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 78 578 | 16 688 | 26 916 | 8 698 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 29 049 | -281 159 | 81 588 | 26 229 | -455 974 | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 64 542 | -33 627 | -1 614 | -920 | 126 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 72 075 | | | | | |
Intangible Assets | | -74 579 | | | | | | |
Interest Received Classified As Investing Activities | | 44 | 4 650 | 46 | 708 | | | |
Interest Received Classified As Operating Activities | | 44 | 4 650 | 46 | 708 | | | |
Minimum Operating Lease Payments Recognised As Expense | | 165 400 | 164 783 | 131 015 | 100 349 | | | |
Net Cash Flows From Used In Investing Activities | | 44 | 7 154 | 46 | | | | |
Net Cash Flows From Used In Operating Activities | | 29 005 | -288 313 | 81 542 | 25 521 | -455 974 | | |
Net Cash Generated From Operations | | 107 583 | -271 625 | 108 458 | 34 219 | -455 974 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 33 802 | 179 351 | 57 390 | 44 978 | 42 351 | | |
Net Current Assets Liabilities | 832 883 | 1 239 471 | 1 373 262 | | | | | |
Number Shares Issued Fully Paid | | 550 000 | 550 000 | 550 000 | 550 000 | 1 | | |
Operating Profit Loss | 291 559 | 98 344 | 148 228 | 55 776 | 44 058 | 42 477 | | |
Other Creditors | | | | | | 250 810 | 317 785 | 259 393 |
Other Departments Average Number Employees | | 3 | 3 | 2 | 2 | 1 | | |
Other Interest Receivable Similar Income Finance Income | | 44 | 4 650 | 46 | 708 | | | |
Other Operating Income Format1 | | | 12 500 | | | | | |
Other Payables Accrued Expenses | | 341 047 | 218 641 | 192 660 | 209 492 | 250 810 | | |
Par Value Share | 1 | | 1 | 1 | 1 | 1 | | |
Pension Costs Defined Contribution Plan | | | 326 | 1 136 | 1 188 | 1 423 | | |
Prepayments | | 49 611 | | 2 625 | 2 888 | 2 888 | | |
Proceeds From Sales Property Plant Equipment | | | 2 504 | | | | | |
Profit Loss | | 80 703 | 133 791 | 45 216 | 36 260 | 34 121 | 12 652 | -15 563 |
Profit Loss On Ordinary Activities Before Tax | | 98 388 | 152 878 | 55 822 | 44 766 | 42 477 | | |
Property Plant Equipment Gross Cost | | 111 419 | | | | | | |
Rental Income From Sub-leases | | | 12 500 | | | | | |
Revenue From Rendering Services | | 1 791 754 | 1 534 079 | 1 171 363 | 925 251 | 892 013 | | |
Social Security Costs | | 94 615 | 71 558 | 65 051 | 43 022 | 45 093 | | |
Staff Costs Employee Benefits Expense | | 934 304 | 641 380 | 592 271 | 399 677 | 439 658 | | |
Tax Expense Credit Applicable Tax Rate | | 19 678 | 29 424 | 10 606 | 8 506 | 8 071 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | -1 993 | -10 696 | | | 285 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 17 685 | 19 087 | 10 606 | 8 506 | 8 356 | | |
Trade Creditors Trade Payables | | 23 666 | 2 670 | 6 719 | 1 565 | 431 | 257 | 257 |
Turnover Revenue | | 1 791 754 | 1 534 079 | 1 171 363 | 925 251 | 892 013 | | |
Wages Salaries | | 839 689 | 569 496 | 526 084 | 355 467 | 393 142 | | |
Director Remuneration | | | 143 562 | 143 025 | 4 800 | 2 726 | | |
Accruals Deferred Income Within One Year | 53 589 | | | | | | | |
Amounts Owed To Subsidiaries Within One Year | 137 190 | | | | | | | |
Corporation Tax Due Within One Year | 16 334 | | | | | | | |
Creditors Due Within One Year | 207 113 | | | | | | | |
Deferred Tax Current Asset | 7 658 | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 10 794 | | | | | | | |
Difference Between Accumulated Depreciation Amortisation Capital Allowances | -7 658 | | | | | | | |
Intangible Fixed Assets Additions | -321 853 | | | | | | | |
Intangible Fixed Assets Amortisation Other Increase Decrease | 221 228 | | | | | | | |
Land Buildings Operating Leases Expiring Between Two Five Years | 218 095 | | | | | | | |
Net Debt Funds | -809 892 | | | | | | | |
Number Shares Allotted | 550 000 | | | | | | | |
Prepayments Accrued Income Current Asset | 65 263 | | | | | | | |
Tangible Fixed Assets Additions | 4 851 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | -4 851 | | | | | | | |
Turnover Gross Operating Revenue | 1 476 941 | | | | | | | |
Value Shares Allotted | 550 000 | | | | | | | |