Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 595 014 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 821 886 | | | | | | | |
Cash Bank On Hand | 821 886 | 2 146 998 | 1 349 779 | 3 049 485 | 5 458 993 | 5 397 586 | 1 217 487 | 340 169 |
Current Assets | 901 014 | 2 189 921 | 1 954 356 | 3 851 015 | 6 260 125 | 6 512 955 | 1 706 163 | 1 145 954 |
Debtors | 79 128 | 42 923 | 604 577 | 801 530 | 801 132 | 1 115 369 | 488 676 | 805 785 |
Net Assets Liabilities | 595 014 | 1 715 282 | 1 840 632 | 3 184 192 | 5 251 432 | 6 270 039 | 1 687 292 | 980 739 |
Net Assets Liabilities Including Pension Asset Liability | 595 014 | | | | | | | |
Other Debtors | 49 459 | 41 923 | 594 425 | 801 530 | 768 895 | 763 794 | 488 676 | 805 785 |
Property Plant Equipment | 49 803 | 31 891 | 96 080 | 70 656 | 91 360 | 109 777 | 84 738 | 63 347 |
Tangible Fixed Assets | 49 803 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 2 | | | | | | | |
Profit Loss Account Reserve | 595 012 | | | | | | | |
Shareholder Funds | 595 014 | | | | | | | |
|
Other Financial Data |
Amount Specific Advance Or Credit Directors | | 2 521 | 140 177 | 4 860 | | 301 211 | | |
Amount Specific Advance Or Credit Made In Period Directors | | 2 521 | 140 177 | 5 183 | | 301 211 | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | 2 521 | 140 500 | 4 860 | | 301 211 | |
Other Non-audit Services Fees | | | | | 8 310 | 10 160 | 6 235 | |
Company Contributions To Money Purchase Plans Directors | | | | | 80 000 | 80 000 | | |
Director Remuneration | | | | | 17 142 | 18 552 | 139 746 | |
Dividend Recommended By Directors | | | | | | 78 500 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 23 310 | 47 888 | 99 355 | 134 139 | 177 140 | 205 218 | 230 257 | 251 648 |
Average Number Employees During Period | 46 | 67 | 93 | 97 | 79 | 81 | 65 | 28 |
Creditors | 345 842 | 500 152 | 193 637 | 726 098 | 1 093 564 | 344 908 | 98 932 | 226 299 |
Creditors Due Within One Year | 345 842 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 8 199 | | | | | |
Disposals Property Plant Equipment | | | 12 298 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 578 | 59 666 | 34 784 | 43 001 | 28 078 | 25 039 | 21 391 |
Net Current Assets Liabilities | 555 172 | 1 689 769 | 1 760 719 | 3 124 917 | 5 166 561 | 6 168 047 | 1 607 231 | 919 655 |
Number Shares Allotted | 2 | | | | | | | |
Other Creditors | 5 755 | 7 678 | 16 937 | 11 824 | 6 229 | 13 010 | 16 841 | 108 977 |
Other Taxation Social Security Payable | 322 791 | 393 171 | 142 498 | 605 190 | 37 665 | 42 370 | 41 459 | 106 218 |
Par Value Share | 1 | | | | | 1 | 0 | |
Property Plant Equipment Gross Cost | 73 113 | 79 779 | 195 435 | 204 795 | 268 500 | 314 995 | 314 995 | |
Provisions For Liabilities Balance Sheet Subtotal | 9 961 | 6 378 | 16 167 | 11 381 | 6 489 | 7 785 | 4 677 | 2 263 |
Provisions For Liabilities Charges | 9 961 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | | | | | | |
Tangible Fixed Assets Additions | 73 113 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 73 113 | | | | | | | |
Tangible Fixed Assets Depreciation | 23 310 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 23 310 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 6 666 | 127 954 | 9 360 | 63 705 | 46 495 | | |
Total Assets Less Current Liabilities | 604 975 | 1 721 660 | 1 856 799 | 3 195 573 | 5 257 921 | 6 277 824 | 1 691 969 | 983 002 |
Trade Creditors Trade Payables | 17 296 | 99 303 | 34 202 | 109 084 | 296 573 | 41 787 | 40 632 | 11 104 |
Trade Debtors Trade Receivables | 29 669 | 1 000 | 10 152 | | | | | |
Accrued Liabilities | | | | | 3 830 | 11 450 | 6 700 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -4 892 | 1 296 | -3 108 | -2 414 |
Administrative Expenses | | | | | 4 627 965 | 5 942 524 | 2 363 147 | |
Applicable Tax Rate | | | | | 19 | 19 | | |
Cash Cash Equivalents Cash Flow Value | | | | | 5 458 993 | 5 397 586 | | |
Comprehensive Income Expense | | | | | 2 145 740 | 1 097 107 | -432 075 | |
Corporation Tax Payable | | | | | 509 776 | 69 328 | | |
Corporation Tax Recoverable | | | | | | | 194 077 | |
Cost Sales | | | | | 583 014 | 577 171 | 2 633 949 | |
Current Tax For Period | | | | | 509 776 | 232 042 | -123 030 | |
Deferred Tax Liabilities | | | | 11 381 | 6 489 | 7 785 | 4 677 | 2 263 |
Depreciation Amortisation Expense | | | | | 43 002 | 28 078 | 25 039 | |
Depreciation Expense Property Plant Equipment | | | | | 43 001 | 28 078 | 25 039 | |
Dividend Per Share Interim | | | | | | 41 500 | | |
Dividends Paid | | | | | 78 500 | 78 500 | 4 150 672 | 850 000 |
Dividends Paid Classified As Financing Activities | | | | | -78 500 | -78 500 | -4 150 672 | |
Dividends Paid On Shares | | | | | 78 500 | 78 500 | | |
Dividends Paid On Shares Interim | | | | | 41 000 | 41 500 | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 3 022 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 2 750 | 2 750 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 37 400 | 37 400 | 35 850 | 35 850 | 20 913 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 188 338 | -301 938 | -175 976 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -9 322 | -13 026 | 519 559 | |
Gross Profit Loss | | | | | 7 274 005 | 7 237 309 | 1 724 026 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -337 590 | -672 490 | -140 375 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 2 409 508 | -61 407 | -4 180 099 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -21 096 | -123 030 | |
Interest Paid Classified As Operating Activities | | | | | | | -3 022 | |
Interest Payable Similar Charges Finance Costs | | | | | | | 3 022 | |
Net Cash Flows From Used In Financing Activities | | | | | 61 839 | 385 981 | 3 850 133 | |
Net Cash Flows From Used In Investing Activities | | | | | 59 121 | 33 526 | -1 993 | |
Net Cash Flows From Used In Operating Activities | | | | | -2 530 468 | -358 100 | 331 959 | |
Net Cash Generated From Operations | | | | | -2 868 058 | -1 030 590 | 188 562 | |
Net Interest Received Paid Classified As Investing Activities | | | | | -4 584 | -12 969 | -1 993 | |
Number Shares Issued Fully Paid | | | | | | 1 | 200 | |
Operating Profit Loss | | | | | 2 646 040 | 1 317 476 | -557 184 | |
Other Deferred Tax Expense Credit | | | | | -4 892 | 1 296 | -3 108 | |
Other Interest Receivable Similar Income Finance Income | | | | | 4 584 | 12 969 | 1 993 | |
Other Operating Income Format1 | | | | | | 22 691 | 81 937 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 109 187 | 111 406 | 24 878 | |
Prepayments | | | | | 32 237 | 50 364 | 46 052 | |
Proceeds From Borrowings Classified As Financing Activities | | | | | 1 | | | |
Profit Loss | | | | | 2 145 740 | 1 097 107 | -432 075 | 143 447 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 650 624 | 1 330 445 | -558 213 | |
Provisions | | | | 11 381 | 6 489 | 7 785 | 4 677 | 2 263 |
Purchase Property Plant Equipment | | | | | -63 705 | -46 495 | | |
Social Security Costs | | | | | 173 567 | 199 969 | 147 211 | |
Staff Costs Employee Benefits Expense | | | | | 2 311 543 | 2 299 099 | 1 765 923 | |
Tax Expense Credit Applicable Tax Rate | | | | | 503 619 | 252 785 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 6 157 | 353 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 504 884 | 233 338 | -126 138 | |
Total Operating Lease Payments | | | | | 60 319 | 52 711 | 37 402 | |
Turnover Revenue | | | | | 7 857 019 | 7 814 480 | 4 357 975 | |
Wages Salaries | | | | | 2 028 789 | 1 987 724 | 1 593 834 | |