Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 242 844 | 422 778 | 288 785 | 1 096 763 | 1 950 083 |
Current Assets | 2 018 407 | 2 835 722 | 2 721 221 | 8 753 072 | 3 510 916 |
Debtors | 340 902 | 385 848 | 1 074 584 | 4 021 015 | 1 193 176 |
Other Debtors | 295 968 | 333 858 | 1 067 556 | 4 004 050 | 1 145 113 |
Property Plant Equipment | 3 237 | 4 021 | 2 756 | 2 042 | 4 387 |
|
Other Financial Data |
Audit Fees Expenses | 6 660 | 6 860 | 7 064 | 7 275 | 7 490 |
Accrued Liabilities Deferred Income | 328 517 | 405 878 | 402 633 | 2 901 953 | 1 764 161 |
Accumulated Depreciation Impairment Property Plant Equipment | 24 343 | 25 454 | 26 296 | 27 010 | 27 893 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 895 | 674 | | 3 673 |
Administrative Expenses | 1 174 424 | 1 345 105 | 1 149 935 | 2 410 953 | 3 202 711 |
Amounts Owed By Group Undertakings | 5 118 | | | | |
Average Number Employees During Period | 14 | 16 | 12 | 8 | 7 |
Cash Cash Equivalents | | 422 778 | 288 785 | | |
Cash Cash Equivalents Cash Flow Value | 242 844 | 422 778 | 288 785 | 1 096 763 | 1 950 083 |
Cash Receipts From Sales Interests In Associates | | | -729 468 | | |
Comprehensive Income Expense | 61 984 | 267 755 | 14 800 | 4 919 279 | 514 459 |
Corporation Tax Payable | 10 591 | 62 641 | 3 953 | 1 154 072 | 119 463 |
Cost Sales | 1 021 676 | 2 394 708 | 2 133 585 | 7 021 922 | 2 410 719 |
Creditors | 1 738 529 | 2 333 873 | 2 205 385 | 8 127 827 | 2 373 557 |
Current Asset Investments | 1 434 661 | 2 027 096 | 1 357 852 | 3 635 294 | 367 657 |
Current Tax For Period | 10 591 | 62 641 | 3 953 | 1 154 072 | 119 463 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -1 353 |
Depreciation Expense Property Plant Equipment | 1 035 | 1 111 | 952 | 714 | 902 |
Depreciation Impairment Expense Property Plant Equipment | 1 035 | 1 111 | 952 | 714 | 902 |
Dividends Paid | | 45 000 | | 4 812 662 | |
Dividends Paid Classified As Financing Activities | | -45 000 | | -4 812 662 | |
Dividends Paid On Shares Final | | 45 000 | | 4 812 662 | |
Financial Assets | | 2 027 096 | 1 357 852 | | |
Fixed Assets | | 4 021 | 4 834 | 2 042 | |
Further Item Gain Loss On Hedge Accounting Recognised In Profit Or Loss Component Corresponding Total | | | -537 195 | -2 346 772 | -2 292 459 |
Further Item Interest Expense Component Total Interest Expense | | 54 285 | | 21 269 | 2 682 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | 308 280 | 855 648 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 188 | | 11 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 74 964 | 74 964 | 540 | 540 | 30 569 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 922 | -5 769 | -12 441 | -5 228 | 117 292 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -553 563 | -543 294 | 75 962 | -2 455 716 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 243 892 | 44 946 | 688 736 | 2 944 353 | -2 827 839 |
Gain Loss On Disposal Available-for-sale Financial Assets | | | -63 230 | | |
Gain Loss On Disposals Property Plant Equipment | | | -987 | | -56 |
Gain Loss On Fair Value Hedged Items Attributable To Hedged Risk | -206 455 | -272 299 | 66 359 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | -127 551 | 594 290 | 2 277 443 | 2 287 459 |
Gain Loss On Hedging Instruments Designated As Fair Value Hedges | 321 364 | 136 637 | -537 195 | | |
Gross Profit Loss | 1 112 153 | 1 979 278 | 1 088 933 | 8 656 856 | 3 734 297 |
Impairment Loss Reversal On Investments | -114 909 | 263 213 | -60 224 | 151 284 | -2 391 266 |
Income Taxes Paid Refund Classified As Operating Activities | 9 855 | -10 361 | -62 641 | -3 953 | -1 152 719 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 40 709 | -179 934 | 133 993 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -1 872 | -230 | | | -1 353 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 111 | 952 | 714 | 902 |
Interest Expense | 9 446 | 54 285 | | | |
Interest Income | 53 | 348 | | | |
Interest Income On Bank Deposits | 53 | 39 | 2 | | 2 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 53 | 39 | 2 | | 2 |
Interest Payable Similar Charges Finance Costs | 9 446 | 54 285 | | 2 449 996 | 2 291 090 |
Interest Received Classified As Investing Activities | -53 | -348 | -9 531 | -1 | -807 |
Investments | 1 434 661 | 2 027 096 | 1 357 852 | 3 635 294 | 367 657 |
Investments Fixed Assets | | | 2 078 | | |
Investments In Group Undertakings Participating Interests | | | 2 078 | | |
Investments In Joint Ventures | | | 2 078 | | |
Net Cash Flows From Used In Financing Activities | | 45 000 | -6 162 | | |
Net Cash Flows From Used In Investing Activities | 309 028 | 857 195 | -736 247 | | |
Net Cash Flows From Used In Operating Activities | -268 319 | -1 082 129 | 876 402 | -5 732 758 | -756 030 |
Net Cash Generated From Operations | -267 910 | -1 328 067 | 813 761 | -5 757 980 | |
Net Current Assets Liabilities | 279 878 | 501 849 | 515 836 | 625 245 | 1 137 359 |
Net Finance Income Costs | 53 | 348 | 9 531 | 1 | 807 |
Net Interest Paid Received Classified As Operating Activities | -9 446 | -54 285 | | -21 269 | -2 682 |
Nominal Value Allotted Share Capital | 40 000 | 40 000 | | | |
Number Shares Issued Fully Paid | | 40 000 | | | |
Operating Profit Loss | -42 796 | 647 316 | -51 002 | 6 245 903 | 531 586 |
Other Creditors | 1 329 157 | 1 640 017 | 1 134 719 | 3 271 734 | 22 289 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 110 | | 19 |
Other Disposals Property Plant Equipment | | | 1 097 | | 445 |
Other Interest Income | | 309 | 9 529 | 1 | 805 |
Other Interest Receivable Similar Income Finance Income | 53 | 348 | 9 531 | 1 | 807 |
Other Operating Income Format1 | 19 475 | 13 143 | 10 000 | | |
Other Taxation Social Security Payable | 33 083 | 41 676 | 13 849 | 14 865 | 16 409 |
Par Value Share | | 1 | | | |
Payments To Acquire Interests In Joint Ventures Classified As Investing Activities | | | -2 078 | | |
Pension Costs Defined Contribution Plan | 2 810 | 4 315 | 4 816 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 2 810 | 4 315 | 4 816 | 5 269 | 5 913 |
Percentage Class Share Held In Joint Venture | | | 50 | | |
Prepayments Accrued Income | 39 816 | 51 990 | 7 028 | 13 786 | 18 257 |
Proceeds From Borrowings Classified As Financing Activities | | | -6 162 | -2 316 607 | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | -729 468 | | |
Proceeds From Sales Property Plant Equipment | | | | | -370 |
Profit Loss | 61 984 | 267 755 | 14 800 | 4 919 279 | 514 459 |
Profit Loss On Ordinary Activities Before Tax | 62 720 | 330 166 | 18 753 | 6 073 351 | 632 569 |
Property Plant Equipment Gross Cost | 27 580 | 29 475 | 29 052 | 29 052 | 32 280 |
Purchase Other Long-term Assets Classified As Investing Activities | | -855 648 | | -2 428 726 | |
Purchase Property Plant Equipment | -801 | -1 895 | -674 | | -3 673 |
Repayments Borrowings Classified As Financing Activities | | -181 292 | | | |
Social Security Costs | 126 651 | 139 355 | 81 373 | 58 042 | 110 619 |
Staff Costs Employee Benefits Expense | 843 144 | 982 852 | 876 554 | 2 212 933 | 2 949 921 |
Tax Decrease From Utilisation Tax Losses | 10 023 | | | | |
Tax Expense Credit Applicable Tax Rate | 11 917 | 62 732 | 3 563 | 1 153 937 | 120 188 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 45 | -148 | 53 | 135 | -736 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 669 | 57 | 149 | 135 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 736 | 62 411 | 3 953 | 1 154 072 | 118 110 |
Total Assets Less Current Liabilities | 283 115 | 505 870 | 520 670 | 627 287 | 1 141 746 |
Total Current Tax Expense Credit | 736 | 62 411 | 3 953 | 1 154 072 | 118 110 |
Total Operating Lease Payments | 70 244 | 75 375 | 49 815 | 1 844 | 34 946 |
Trade Creditors Trade Payables | 37 181 | 183 661 | 650 231 | 785 203 | 451 235 |
Trade Debtors Trade Receivables | | | | 3 179 | 29 806 |
Turnover Revenue | 2 133 829 | 4 373 986 | 3 222 518 | 15 678 778 | 6 145 016 |
Wages Salaries | 713 683 | 839 182 | 790 365 | 2 149 622 | 2 833 389 |
Company Contributions To Defined Benefit Plans Directors | 1 405 | 1 938 | 1 861 | 2 627 | 2 642 |
Company Contributions To Money Purchase Plans Directors | 804 | 1 188 | | | |
Director Remuneration | 130 000 | 277 553 | 187 927 | 1 994 177 | 1 744 821 |
Director Remuneration Benefits Excluding Payments To Third Parties | 304 261 | 277 553 | | | |
Director Remuneration Benefits Including Payments To Third Parties | 305 666 | 279 491 | 189 788 | 1 996 804 | 1 747 463 |
Number Directors Accruing Retirement Benefits | 2 | 2 | 2 | | |