Profit & Loss |
Date of Accounts |
2016-03-31 | 2017-06-30 | 2018-06-30 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 205 301 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 181 609 | 3 283 902 | 3 851 705 | 3 671 443 | 2 842 728 | 5 257 425 | 15 317 871 | 7 951 991 |
Current Assets | 278 379 | 4 275 766 | 6 444 987 | 5 853 631 | 5 536 052 | 7 731 318 | 20 265 403 | 14 868 146 |
Debtors | 96 770 | 991 864 | 2 593 282 | 2 182 188 | 2 693 324 | 2 473 893 | 4 947 532 | 6 916 155 |
Net Assets Liabilities | 205 301 | 438 365 | -642 072 | -2 326 217 | -5 735 090 | -20 998 118 | | |
Other Debtors | | | 229 233 | 232 517 | 241 936 | 16 700 | 43 329 | 69 489 |
Property Plant Equipment | 11 326 | 35 950 | 37 683 | 32 973 | 28 012 | 25 333 | 11 132 | 1 659 |
Cash Bank In Hand | 181 609 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 205 301 | | | | | | | |
Tangible Fixed Assets | 11 327 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Profit Loss Account Reserve | 205 201 | | | | | | | |
Shareholder Funds | 205 301 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 14 500 | 20 500 | 30 050 | 32 100 |
Accrued Liabilities Deferred Income | | | 147 379 | 232 404 | 593 451 | 1 446 623 | 2 920 784 | 3 043 730 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 775 | 15 758 | 26 220 | 30 930 | 55 161 | 74 811 | 89 012 | 20 984 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 36 607 | 20 595 | | 19 270 | 16 971 | | |
Administrative Expenses | | | | | 17 511 373 | 32 598 840 | 36 861 394 | 29 850 469 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | 1 332 445 | 695 503 | 831 143 | | | |
Amounts Owed By Group Undertakings | | | | | 831 143 | 49 206 | 345 802 | 6 563 493 |
Amounts Owed To Group Undertakings | | | 4 271 073 | 4 249 915 | 5 637 843 | 16 876 554 | 28 590 024 | 34 646 547 |
Amounts Owed To Related Parties | | 2 791 790 | 4 271 073 | | | | | |
Average Number Employees During Period | 4 | 5 | 8 | 6 | 7 | 15 | 41 | 24 |
Cost Sales | | | | | 2 879 226 | 4 946 762 | 9 108 836 | 4 020 827 |
Creditors | 82 370 | 3 869 127 | 7 122 253 | 8 210 962 | 11 298 774 | 29 820 740 | 53 003 156 | 48 258 244 |
Current Tax For Period | | | | | | | 13 789 | 19 847 |
Deferred Income | | | 2 565 384 | 3 545 296 | 4 837 076 | 10 858 694 | 19 809 412 | 9 951 396 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -1 479 | -380 | | |
Depreciation Expense Property Plant Equipment | | | | | 24 231 | 19 650 | 14 201 | 9 378 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -2 625 | | | | | |
Disposals Property Plant Equipment | | | -8 400 | | | | | |
Distribution Costs | | | | | | 80 000 | 787 373 | 98 141 |
Fixed Assets | 11 327 | 35 950 | | | | | | |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | 4 000 000 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -518 | 1 065 | 13 789 | 42 526 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 225 450 | 125 225 | 25 025 | 65 985 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 200 | -95 |
Gross Profit Loss | | | | | 9 496 098 | 16 545 175 | 21 164 881 | 31 803 038 |
Income From Related Parties | | | | | 609 575 | 563 967 | 6 468 427 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -18 | 29 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 983 | 13 087 | 4 710 | 24 231 | 19 650 | 14 201 | 9 378 |
Interest Income On Bank Deposits | | | | | 13 187 | 5 956 | 5 492 | 41 849 |
Interest Payable Similar Charges Finance Costs | | | | | 19 337 | 461 397 | 638 777 | 2 538 248 |
Investments Fixed Assets | 5 | | | | | | | |
Investments In Subsidiaries | 5 | | | | | | | |
Investments In Subsidiaries Measured Fair Value | 5 | -5 | | | | | | |
Net Current Assets Liabilities | 196 013 | 406 639 | -677 266 | -2 357 331 | -5 762 722 | -21 023 451 | -32 737 753 | -33 390 098 |
Net Finance Income Costs | | | | | 14 667 | 5 956 | | |
Number Equity Instruments Forfeited Share-based Payment Arrangement | | | | | | | | 214 |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | 2 214 | 2 214 | 2 000 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | | | | | |
Operating Profit Loss | | | | | -3 405 700 | -15 569 698 | -9 533 277 | 1 854 428 |
Other Creditors | 51 506 | 271 157 | 147 379 | 3 777 700 | 5 430 527 | 10 085 | 474 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 77 406 |
Other Disposals Property Plant Equipment | | | | | | | | 77 501 |
Other Interest Income | | | | | 1 480 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | 14 667 | 5 956 | 5 492 | 41 849 |
Other Operating Income Format1 | | | | | 609 575 | 563 967 | 6 468 428 | |
Other Taxation Social Security Payable | | | 50 433 | 102 431 | 102 590 | 511 540 | 751 002 | 275 611 |
Ownership Interest In Subsidiary Percent | 100 | | | | | | | |
Par Value Share | 0 | | 0 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 23 757 | 41 345 | 122 379 | 97 059 |
Prepayments Accrued Income | | | 34 162 | 21 162 | 334 142 | 119 297 | 250 695 | 26 974 |
Profit Loss | | | | | -3 408 873 | -15 263 028 | -10 662 532 | -661 818 |
Profit Loss On Ordinary Activities Before Tax | | | | | -3 410 370 | -15 263 379 | -10 648 743 | -641 971 |
Property Plant Equipment Gross Cost | 15 101 | 51 708 | 63 903 | 63 903 | 83 173 | 100 144 | 100 144 | 22 643 |
Provisions For Liabilities Balance Sheet Subtotal | 2 039 | 4 224 | 2 489 | 1 859 | 380 | | | |
Share-based Payment Expense Cash Settled | | | | | | | 486 426 | 911 668 |
Social Security Costs | | | | | 131 961 | 235 498 | 829 784 | 361 056 |
Staff Costs Employee Benefits Expense | | | | | 1 264 781 | 3 585 388 | 7 727 285 | 3 846 758 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 380 | | | |
Taxation Social Security Payable | 8 474 | 18 087 | 50 433 | | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 762 787 | 1 132 | | |
Tax Expense Credit Applicable Tax Rate | | | | | -647 970 | -3 044 776 | -1 931 647 | -121 974 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 1 011 | -337 | 844 | 208 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 41 176 | 29 919 | 23 395 | 29 961 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | -2 620 | -3 771 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 1 367 609 | 2 870 147 | 1 909 565 | 53 050 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -1 497 | -351 | 13 789 | 19 847 |
Total Assets Less Current Liabilities | 207 340 | 442 589 | -639 583 | -2 324 358 | -5 734 710 | -20 998 118 | -32 244 440 | -33 388 439 |
Total Current Tax Expense Credit | | | | | | 29 | 13 789 | |
Total Operating Lease Payments | | | | | 67 244 | 100 440 | 119 309 | 277 814 |
Trade Creditors Trade Payables | 22 390 | 327 138 | 87 984 | 80 916 | 127 814 | 117 244 | 32 442 742 | 340 960 |
Trade Debtors Trade Receivables | 55 565 | 483 590 | 997 442 | 1 233 006 | 1 286 103 | 2 288 690 | 4 307 706 | 256 199 |
Turnover Revenue | | | | | 12 375 324 | 22 253 697 | 30 755 898 | 35 823 865 |
Wages Salaries | | | | | 1 109 063 | 3 257 832 | 7 257 303 | 3 388 643 |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | | | | 760 | 760 | 680 |
Amount Specific Advance Or Credit Directors | 102 | 198 | | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | 102 | 96 | | | | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | -6 373 | -198 | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | | 8 635 | 10 039 | |
Director Remuneration | | | | | 187 633 | 313 662 | 425 938 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | 322 297 | 435 977 | |
Consideration For Shares Issued | 100 | | | | | | | |
Creditors Due Within One Year | 82 366 | | | | | | | |
Nominal Value Shares Issued | 100 | | | | | | | |
Number Shares Allotted | 1 000 | | | | | | | |
Number Shares Issued | 1 000 | | | | | | | |
Percentage Subsidiary Held | 100 | | | | | | | |
Provisions For Liabilities Charges | 2 039 | | | | | | | |
Value Shares Allotted | 100 | | | | | | | |