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 | 601 | 2 957 | 1 394 | 946 | 949 |
Debtors | 335 784 | 385 848 | 1 076 662 | 4 021 002 | 1 192 022 |
Net Assets Liabilities | | | 60 579 | 60 101 | 59 200 |
Other Debtors | 295 968 | 333 858 | 1 069 634 | 4 004 037 | |
|
Other Financial Data |
Total Fees To Auditors | 7 623 | 7 851 | 8 085 | 8 327 | |
Accrued Liabilities Deferred Income | 962 | 991 | 1 022 | 1 052 | 1 085 |
Accumulated Amortisation Impairment Intangible Assets | | | 15 892 | 15 892 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 26 296 | 27 010 | 27 893 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 3 673 |
Administration Support Average Number Employees | | 2 | 4 | 5 | |
Administrative Expenses | 1 178 815 | 1 347 122 | 1 151 052 | 2 412 073 | 3 203 612 |
Amortisation Expense Intangible Assets | 3 179 | | | | |
Amounts Owed To Group Undertakings | 5 118 | | | | |
Applicable Tax Rate | 19 | 19 | | | |
Average Number Employees During Period | 7 | 2 | 2 | 6 | 2 |
Cash Cash Equivalents | 243 445 | 425 735 | 290 179 | 1 097 709 | 1 951 032 |
Comprehensive Income Expense | | | 13 683 | 4 918 159 | 513 558 |
Corporation Tax Payable | | 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 | 176 527 | 135 900 | 135 454 | 135 484 | 136 388 |
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 Amortisation Expense | 1 035 | 1 111 | | | |
Dividends Interest Received Classified As Investing Activities | 53 | 348 | | | |
Dividends Paid | | | | 4 812 020 | |
Dividends Paid Classified As Financing Activities | | | | -4 812 020 | |
Exceptional Amounts Written Off Current Assets | -114 909 | 263 213 | | | |
Financial Commitments Other Than Capital Commitments | 74 964 | 74 964 | 540 | 540 | |
Fixed Assets | 3 237 | 4 021 | 2 756 | | |
Further Item Gain Loss Before Tax Component Net Gain Loss Before Tax | | -263 213 | 60 224 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 188 | -1 140 | 11 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 3 922 | 6 010 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | -263 213 | 60 224 | | |
Gain Loss On Fair Value Hedged Items Attributable To Hedged Risk | | | 66 359 | -81 955 | 4 051 |
Gain Loss On Hedging Instruments Designated As Fair Value Hedges | | | -537 195 | -2 346 772 | -2 292 459 |
Gross Profit Loss | 1 112 153 | 1 979 279 | 1 088 933 | 8 656 856 | |
Impairment Loss Reversal On Investments | | | -531 060 | -2 277 443 | |
Income Taxes Paid Refund Classified As Operating Activities | -9 855 | 10 361 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 9 855 | 230 | | | -1 353 |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | 1 111 | | | |
Increase Decrease In Property Plant Equipment | | 1 895 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 714 | 902 |
Intangible Assets | 15 892 | 15 892 | | | |
Intangible Assets Gross Cost | | | 15 892 | 15 892 | |
Interest Expense | | 54 285 | | | |
Interest Income | 53 | 348 | | | |
Interest Income On Bank Deposits | | | 2 | | 2 |
Interest Paid Classified As Operating Activities | | | | -21 269 | -2 682 |
Interest Payable Similar Charges Finance Costs | 9 446 | 54 285 | 470 836 | 2 449 996 | 2 291 090 |
Interest Received Classified As Investing Activities | | | -9 531 | -1 | -807 |
Investments | 194 639 | 194 639 | | | |
Investments Fixed Assets | 194 639 | 194 639 | 194 639 | 194 639 | 194 639 |
Investments In Group Undertakings | | | | 194 639 | |
Investments In Group Undertakings Participating Interests | | 194 639 | 194 639 | | |
Investments In Subsidiaries | 194 639 | 194 639 | 194 639 | 194 639 | 194 639 |
Issue Equity Instruments | | 1 916 | | | |
Net Cash Flows From Used In Financing Activities | | -182 290 | 135 556 | | |
Net Cash Flows From Used In Investing Activities | 423 937 | -857 195 | 738 325 | | |
Net Cash Flows From Used In Operating Activities | 383 135 | 903 823 | -420 250 | 5 731 668 | 756 033 |
Net Cash Generated From Operations | 382 726 | 968 469 | | 5 756 890 | 1 911 434 |
Net Current Assets Liabilities | -175 926 | -132 943 | -134 060 | -134 538 | -135 439 |
Net Finance Income Costs | | | 9 531 | 1 | 807 |
Net Interest Paid Received Classified As Operating Activities | 9 446 | 54 285 | | | |
Nominal Value Allotted Share Capital | 2 300 | 2 300 | 2 300 | 2 300 | |
Number Shares Allotted | | 230 000 | 230 000 | | |
Operating Profit Loss | -47 187 | 645 300 | -52 119 | 6 244 783 | |
Other Creditors | 170 447 | 134 419 | 134 432 | 134 432 | 156 438 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 19 |
Other Disposals Property Plant Equipment | | | | | 445 |
Other Interest Receivable Similar Income Finance Income | | 348 | 9 531 | 1 | 807 |
Other Investments Other Than Loans | | 2 027 096 | 1 357 852 | 3 635 294 | |
Other Operating Expenses Format1 | 9 446 | 54 285 | | | |
Other Operating Income Format1 | 19 475 | 13 143 | 10 000 | | |
Other Taxation Payable | 10 591 | 62 641 | | | |
Other Taxation Social Security Payable | 33 083 | 41 676 | | | |
Par Value Share | | 1 | | | |
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 Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | 39 816 | 51 990 | 7 028 | 13 786 | 18 257 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | 423 189 | 719 986 | | | |
Profit Loss | 1 211 | 42 983 | -1 117 | 4 811 542 | 513 558 |
Profit Loss On Ordinary Activities Before Tax | 58 329 | 328 150 | 17 636 | | |
Property Plant Equipment Gross Cost | 27 580 | 29 475 | 29 052 | 29 052 | 32 280 |
Purchase Property Plant Equipment Intangible Assets | 801 | 1 895 | | | |
Social Security Costs | 126 651 | 139 355 | 81 373 | 58 042 | |
Staff Costs Employee Benefits Expense | | 982 852 | 876 554 | 2 212 933 | 2 949 921 |
Taxation Social Security Payable | | 41 676 | 13 849 | | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | 424 | 1 353 | 171 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 53 | 135 | -736 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 149 | 135 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | -212 | | |
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 | 18 713 | 61 696 | 60 579 | | |
Total Current Tax Expense Credit | | 62 411 | 3 953 | 1 154 072 | 118 110 |
Total Operating Lease Payments | 70 244 | 75 375 | | | |
Trade Creditors Trade Payables | 37 181 | 490 | 650 231 | 785 203 | 451 235 |
Trade Debtors Trade Receivables | | | | 3 179 | 29 806 |
Turnover Revenue | 2 133 829 | 4 373 987 | 3 222 518 | 15 678 778 | |
Wages Salaries | 713 683 | 839 182 | 790 365 | 2 149 622 | 2 833 389 |
Average Number Directors | 2 | 2 | | | |
Director Remuneration | | 194 787 | 157 991 | | |
Director Remuneration Benefits Including Payments To Third Parties | 150 703 | 194 787 | 157 991 | 1 996 804 | |
Number Directors Accruing Retirement Benefits | | | | 2 | |