Profit & Loss |
Accounts Information Date |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Debtors | | 731 588 | 589 470 | 575 609 | 562 741 |
Net Assets Liabilities | -33 305 | 437 415 | | | |
|
Other |
Accrued Liabilities Deferred Income | 1 500 | 1 500 | 4 800 | 7 400 | 8 450 |
Accumulated Amortisation Impairment Intangible Assets | | | 80 000 | 80 000 | 80 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 277 987 | 429 095 | 28 668 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 20 599 | 86 018 |
Administrative Expenses | | | 4 604 200 | 3 939 063 | 4 666 902 |
Amounts Owed By Related Parties | | 731 588 | | | |
Amounts Owed To Group Undertakings | 3 781 879 | 5 466 165 | 6 613 078 | 7 053 921 | 6 797 749 |
Cash Cash Equivalents | | 740 192 | 1 703 203 | 668 518 | 493 427 |
Corporation Tax Payable | | | 58 716 | 142 651 | |
Corporation Tax Recoverable | | | | 141 016 | 306 806 |
Cost Sales | | | 4 965 848 | 5 164 249 | 4 526 467 |
Creditors | 1 150 000 | 6 751 337 | 6 617 878 | 6 622 296 | |
Current Tax For Period | | | 235 866 | 221 886 | 129 706 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | -65 241 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 1 750 | -3 480 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -30 680 | -37 161 | 61 565 |
Government Grant Income | | | 29 492 | 5 000 | |
Impairment Loss Reversal On Investments | | | | 120 015 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -161 560 | -21 085 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 314 086 | 314 087 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 71 629 | 6 783 |
Intangible Assets | | | 2 330 866 | 2 016 780 | 1 702 693 |
Intangible Assets Gross Cost | | | 80 000 | 80 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 722 | 67 | 4 192 |
Interest Income On Bank Deposits | | | 1 137 | 139 | 154 |
Interest Paid Classified As Operating Activities | | | -722 | -67 | -4 192 |
Interest Payable Similar Charges Finance Costs | | | 722 | 67 | 4 192 |
Interest Received Classified As Investing Activities | | | -1 137 | -139 | -154 |
Investments Fixed Assets | 6 457 164 | 6 457 164 | 6 456 564 | 6 456 564 | 6 456 564 |
Investments In Subsidiaries | | 6 457 164 | 6 456 564 | 6 456 564 | 6 456 564 |
Net Current Assets Liabilities | -5 340 469 | -6 019 749 | -6 028 408 | | |
Net Finance Income Costs | | 481 324 | 1 137 | 139 | 154 |
Other Creditors | 1 150 000 | 1 150 000 | 48 594 | 3 990 | 62 348 |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | | | | 434 591 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 282 432 |
Other Disposals Property Plant Equipment | | | | | 282 432 |
Other Interest Receivable Similar Income Finance Income | | | 1 137 | 139 | 154 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 193 790 | 153 513 | 164 443 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | 490 261 | 960 390 | 804 478 |
Profit Loss | -33 405 | 470 720 | -9 259 | -18 279 | -9 941 |
Property Plant Equipment Gross Cost | | | 530 561 | 551 160 | 134 294 |
Social Security Costs | | | 552 485 | 531 826 | 636 011 |
Staff Costs Employee Benefits Expense | | | 4 997 120 | 4 499 483 | 4 992 727 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 17 940 | 19 690 | 16 210 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -29 845 | -34 695 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -15 390 | -1 561 | -10 380 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 68 095 | 387 | 5 932 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 411 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -2 487 | -2 172 | 63 716 | 126 226 |
Total Assets Less Current Liabilities | 1 116 695 | 437 415 | 428 156 | | |
Total Current Tax Expense Credit | | | 235 866 | 60 326 | 129 706 |
Trade Creditors Trade Payables | 125 752 | 133 672 | 559 841 | 290 963 | 283 313 |
Trade Debtors Trade Receivables | | | 1 987 446 | 2 286 874 | 2 379 473 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -48 276 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | -22 815 |
Turnover Revenue | | | 10 663 458 | 10 737 884 | 10 158 580 |
Wages Salaries | | | 4 250 845 | 3 814 144 | 4 192 273 |