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	-	7,876	14,682	14,843	14,992	15,143	15,295		-	-	604	1,512	2,423	3,338	3,652	3,665	3,677	3,688	3,697	3,706	3,715	3,725	3,734	3,743	3,753	3,762	3,772	3,781	3,790	3,800	3,809	3,819	3,829	3,838
Operating Expenses
	Cost of Sales	s	(442)	(3,150)	(3,381)	(3,455)	(3,539)	(3,635)	(3,746)		(117)	(326)	(748)	(774)	(800)	(827)	(839)	(843)	(847)	(852)	(856)	(861)	(866)	(871)	(876)	(882)	(887)	(893)	(899)	(905)	(912)	(919)	(925)	(933)	(940)	(948)
	Provision for bad debt	s	-	(437)	(443)	(447)	(452)	(456)	(461)		-	-	(109)	(109)	(109)	(110)	(110)	(111)	(111)	(111)	(111)	(112)	(112)	(112)	(113)	(113)	(113)	(113)	(114)	(114)	(114)	(115)	(115)	(115)	(115)	(116)
	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)	(593)	(724)	(662)	(293)	(243)	(243)		(49)	(93)	(115)	(151)	(159)	(168)	(174)	(179)	(184)	(189)	(194)	(199)	(154)	(116)	(99)	(67)	(65)	(62)	(61)	(61)	(61)	(61)	(61)	(61)	(61)	(61)
		s	(1,980)	(9,811)	(10,205)	(10,246)	(9,994)	(10,077)	(10,229)		(527)	(1,452)	(2,376)	(2,443)	(2,478)	(2,515)	(2,535)	(2,546)	(2,557)	(2,567)	(2,580)	(2,591)	(2,553)	(2,522)	(2,513)	(2,489)	(2,494)	(2,498)	(2,507)	(2,515)	(2,523)	(2,532)	(2,543)	(2,552)	(2,562)	(2,572)
Profit before interest and tax		s	(1,980)	(1,935)	4,477	4,597	4,998	5,066	5,066		(527)	(1,452)	(1,772)	(931)	(55)	823	1,117	1,119	1,121	1,120	1,117	1,115	1,162	1,203	1,221	1,255	1,259	1,264	1,265	1,266	1,267	1,268	1,267	1,267	1,267	1,266
Interest
	Interest payable & fees	s	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
	Interest receivable	s	167	234	383	545	690	837	987		91	76	61	50	57	66	77	90	103	114	122	132	141	150	159	168	177	186	195	204	214	223	232	242	252	261
		s	167	234	383	545	690	837	987		91	76	61	50	57	66	77	90	103	114	122	132	141	150	159	168	177	186	195	204	214	223	232	242	252	261
Profit before tax		s	(1,813)	(1,701)	4,861	5,142	5,688	5,902	6,053		(436)	(1,376)	(1,711)	(881)	2	889	1,195	1,209	1,223	1,234	1,239	1,246	1,303	1,353	1,379	1,422	1,436	1,450	1,460	1,470	1,481	1,491	1,499	1,509	1,518	1,527
Corporation tax		s	-	-	(444)	(1,697)	(1,877)	(1,948)	(1,998)		-	-	-	-	-	-	-	-	(37)	(407)	(409)	(411)	(430)	(446)	(455)	(469)	(474)	(479)	(482)	(485)	(489)	(492)	(495)	(498)	(501)	(504)
Profit after tax		s	(1,813)	(1,701)	4,416	3,445	3,811	3,955	4,056		(436)	(1,376)	(1,711)	(881)	2	889	1,195	1,209	1,186	827	830	835	873	906	924	953	962	972	978	985	992	999	1,004	1,011	1,017	1,023
Dividends
	Divendends on ordinary shares	s	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Retained profit		s	(1,813)	(1,701)	4,416	3,445	3,811	3,955	4,056		(436)	(1,376)	(1,711)	(881)	2	889	1,195	1,209	1,186	827	830	835	873	906	924	953	962	972	978	985	992	999	1,004	1,011	1,017	1,023
		b	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
Other measures		b	-	-	-	-	-	-	-		-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-
	Gross Profit	s	(442)	4,289	10,858	10,941	11,002	11,051	11,088		(117)	(326)	(253)	629	1,513	2,401	2,703	2,711	2,719	2,725	2,729	2,733	2,737	2,741	2,745	2,749	2,752	2,756	2,759	2,762	2,764	2,767	2,769	2,771	2,773	2,775
	EBITDA	s	(1,838)	(1,342)	5,201	5,259	5,291	5,308	5,309		(478)	(1,360)	(1,657)	(779)	104	991	1,291	1,298	1,304	1,309	1,310	1,313	1,316	1,319	1,320	1,322	1,324	1,326	1,325	1,327	1,328	1,328	1,327	1,327	1,327	1,327
	EBITA	s	(1,980)	(1,935)	4,477	4,597	4,998	5,066	5,066		(527)	(1,452)	(1,772)	(931)	(55)	823	1,117	1,119	1,121	1,120	1,117	1,115	1,162	1,203	1,221	1,255	1,259	1,264	1,265	1,266	1,267	1,268	1,267	1,267	1,267	1,266
Margins
	Gross		0%	54%	74%	74%	73%	73%	72%		0%	0%	-42%	42%	62%	72%	74%	74%	74%	74%	74%	74%	74%	74%	74%	73%	73%	73%	73%	73%	73%	73%	73%	73%	72%	72%
	Net		0%	-25%	30%	31%	33%	33%	33%		0%	0%	-293%	-62%	-2%	25%	31%	31%	30%	30%	30%	30%	31%	32%	33%	34%	34%	34%	34%	33%	33%	33%	33%	33%	33%	33%
	EBITDA		0%	-17%	35%	35%	35%	35%	35%		0%	0%	-274%	-52%	4%	30%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%	35%
	EBITA		0%	-25%	30%	31%	33%	33%	33%		0%	0%	-293%	-62%	-2%	25%	31%	31%	30%	30%	30%	30%	31%	32%	33%	34%	34%	34%	34%	33%	33%	33%	33%	33%	33%	33%
	Profit		0%	-22%	30%	23%	25%	26%	27%		0%	0%	-283%	-58%	0%	27%	33%	33%	32%	22%	22%	23%	23%	24%	25%	25%	26%	26%	26%	26%	26%	26%	26%	26%	27%	27%