Profit & Loss			$000	$000	$000	$000	$000	$000	$000		$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000	$000
			2002	2003	2004	2005	2006	2007	2008		Q3 2002	Q4 2002	Q1 2003	Q2 2003	Q3 2003	Q4 2003	Q1 2004	Q2 2004	Q3 2004	Q4 2004	Q1 2005	Q2 2005	Q3 2005	Q4 2005	Q1 2006	Q2 2006	Q3 2006	Q4 2006	Q1 2007	Q2 2007	Q3 2007	Q4 2007	Q1 2008	Q2 2008	Q3 2008	Q4 2008
Turnover
	Continuing Operations	s	-	9,333	17,434	17,706	17,973	18,245	18,520		-	-	715	1,791	2,871	3,956	4,332	4,350	4,368	4,385	4,402	4,418	4,435	4,451	4,468	4,485	4,502	4,519	4,536	4,553	4,570	4,587	4,604	4,621	4,639	4,656
Operating Expenses
	Cost of Sales	s	(442)	(3,325)	(3,604)	(3,699)	(3,807)	(3,931)	(4,073)		(117)	(326)	(784)	(815)	(847)	(879)	(893)	(898)	(904)	(909)	(915)	(921)	(928)	(934)	(941)	(948)	(955)	(963)	(970)	(978)	(987)	(995)	(1,004)	(1,013)	(1,023)	(1,033)
	Provision for bad debt	s	-	(518)	(527)	(535)	(543)	(551)	(559)		-	-	(129)	(129)	(130)	(130)	(131)	(131)	(132)	(132)	(133)	(133)	(134)	(134)	(135)	(135)	(136)	(136)	(137)	(138)	(138)	(139)	(139)	(140)	(140)	(141)
	SG&A	s	(1,395)	(5,632)	(5,657)	(5,682)	(5,711)	(5,743)	(5,780)		(361)	(1,034)	(1,404)	(1,408)	(1,409)	(1,410)	(1,412)	(1,414)	(1,415)	(1,416)	(1,419)	(1,420)	(1,421)	(1,423)	(1,425)	(1,427)	(1,428)	(1,430)	(1,433)	(1,435)	(1,437)	(1,438)	(1,442)	(1,444)	(1,446)	(1,448)
	Depreciation	s	(142)	(597)	(733)	(671)	(298)	(245)	(245)		(49)	(93)	(115)	(152)	(161)	(170)	(176)	(181)	(186)	(191)	(196)	(201)	(156)	(118)	(101)	(69)	(66)	(63)	(61)	(61)	(61)	(61)	(61)	(61)	(61)	(61)
		s	(1,980)	(10,072)	(10,521)	(10,587)	(10,359)	(10,470)	(10,657)		(527)	(1,452)	(2,432)	(2,505)	(2,547)	(2,589)	(2,612)	(2,624)	(2,636)	(2,649)	(2,663)	(2,676)	(2,639)	(2,609)	(2,602)	(2,579)	(2,585)	(2,592)	(2,602)	(2,612)	(2,623)	(2,633)	(2,646)	(2,658)	(2,670)	(2,683)
Profit before interest and tax		s	(1,980)	(739)	6,913	7,119	7,615	7,775	7,863		(527)	(1,452)	(1,717)	(714)	325	1,368	1,719	1,726	1,732	1,736	1,739	1,743	1,795	1,842	1,866	1,906	1,916	1,927	1,934	1,941	1,947	1,953	1,958	1,963	1,969	1,974
Interest
	Interest payable & fees	s	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
	Interest receivable	s	167	255	473	688	903	1,123	1,352		91	76	61	52	64	78	95	113	126	139	152	165	179	192	205	219	233	246	260	274	288	302	316	331	345	360
		s	167	255	473	688	903	1,123	1,352		91	76	61	52	64	78	95	113	126	139	152	165	179	192	205	219	233	246	260	274	288	302	316	331	345	360
Profit before tax		s	(1,813)	(484)	7,386	7,807	8,518	8,898	9,215		(436)	(1,376)	(1,657)	(661)	388	1,446	1,815	1,839	1,858	1,876	1,891	1,908	1,974	2,034	2,071	2,125	2,149	2,173	2,193	2,214	2,235	2,255	2,274	2,294	2,314	2,333
Corporation tax		s	-	-	(1,680)	(2,576)	(2,811)	(2,936)	(3,041)		-	-	-	-	-	-	-	(448)	(613)	(619)	(624)	(630)	(651)	(671)	(683)	(701)	(709)	(717)	(724)	(731)	(738)	(744)	(750)	(757)	(764)	(770)
Profit after tax		s	(1,813)	(484)	5,707	5,231	5,707	5,962	6,174		(436)	(1,376)	(1,657)	(661)	388	1,446	1,815	1,391	1,245	1,257	1,267	1,278	1,323	1,363	1,388	1,423	1,440	1,456	1,470	1,484	1,497	1,511	1,523	1,537	1,550	1,563
Dividends
	Divendends on ordinary shares	s	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained profit		s	(1,813)	(484)	5,707	5,231	5,707	5,962	6,174		(436)	(1,376)	(1,657)	(661)	388	1,446	1,815	1,391	1,245	1,257	1,267	1,278	1,323	1,363	1,388	1,423	1,440	1,456	1,470	1,484	1,497	1,511	1,523	1,537	1,550	1,563
		b	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other measures		b	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
	Gross Profit	s	(442)	5,490	13,303	13,472	13,623	13,763	13,888		(117)	(326)	(198)	846	1,894	2,947	3,308	3,320	3,332	3,343	3,353	3,363	3,373	3,383	3,392	3,401	3,411	3,419	3,428	3,437	3,445	3,453	3,461	3,468	3,476	3,483
	EBITDA	s	(1,838)	(142)	7,647	7,790	7,913	8,020	8,108		(478)	(1,360)	(1,603)	(562)	485	1,537	1,895	1,907	1,917	1,927	1,935	1,943	1,952	1,960	1,967	1,974	1,982	1,989	1,995	2,002	2,008	2,015	2,019	2,025	2,030	2,035
	EBITA	s	(1,980)	(739)	6,913	7,119	7,615	7,775	7,863		(527)	(1,452)	(1,717)	(714)	325	1,368	1,719	1,726	1,732	1,736	1,739	1,743	1,795	1,842	1,866	1,906	1,916	1,927	1,934	1,941	1,947	1,953	1,958	1,963	1,969	1,974
Margins
	Gross		0%	59%	76%	76%	76%	75%	75%		0%	0%	-28%	47%	66%	74%	76%	76%	76%	76%	76%	76%	76%	76%	76%	76%	76%	76%	76%	75%	75%	75%	75%	75%	75%	75%
	Net		0%	-8%	40%	40%	42%	43%	42%		0%	0%	-240%	-40%	11%	35%	40%	40%	40%	40%	40%	39%	40%	41%	42%	42%	43%	43%	43%	43%	43%	43%	43%	42%	42%	42%
	EBITDA		0%	-2%	44%	44%	44%	44%	44%		0%	0%	-224%	-31%	17%	39%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%	44%
	EBITA		0%	-8%	40%	40%	42%	43%	42%		0%	0%	-240%	-40%	11%	35%	40%	40%	40%	40%	40%	39%	40%	41%	42%	42%	43%	43%	43%	43%	43%	43%	43%	42%	42%	42%
	Profit		0%	-5%	33%	30%	32%	33%	33%		0%	0%	-232%	-37%	14%	37%	42%	32%	28%	29%	29%	29%	30%	31%	31%	32%	32%	32%	32%	33%	33%	33%	33%	33%	33%	34%