Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 656 000 | 3 283 078 | 4 063 367 | 2 171 581 |
Current Assets | 5 143 370 | 6 115 085 | 7 459 089 | 8 479 094 |
Debtors | 2 487 370 | 2 832 007 | 3 395 722 | 6 307 513 |
Net Assets Liabilities | 5 222 684 | 6 950 885 | 6 399 467 | 9 790 266 |
Other Debtors | 7 641 | 13 781 | 81 694 | 107 204 |
Property Plant Equipment | 113 838 | 117 663 | 128 541 | 223 759 |
|
Other Financial Data |
Audit Fees Expenses | 35 000 | 31 078 | 47 345 | 31 629 |
Accumulated Amortisation Impairment Intangible Assets | 2 450 811 | 2 963 380 | 3 883 546 | 4 996 456 |
Accumulated Depreciation Impairment Property Plant Equipment | 285 015 | 329 017 | 459 107 | 553 169 |
Additional Provisions Increase From New Provisions Recognised | | | | 1 212 704 |
Additions Other Than Through Business Combinations Intangible Assets | | 1 770 496 | | 5 108 168 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 47 827 | | 196 052 |
Administration Support Average Number Employees | 11 | 12 | 21 | 24 |
Administrative Expenses | 4 383 045 | 3 103 086 | 4 211 714 | 5 442 638 |
Amortisation Expense Intangible Assets | 531 208 | 512 569 | 843 786 | 1 112 910 |
Amounts Owed By Related Parties | 953 134 | 891 791 | 1 081 710 | 2 307 751 |
Amounts Owed To Related Parties | 16 057 | | 1 618 960 | 1 618 960 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 48 | 55 | 80 | 116 |
Comprehensive Income Expense | 408 480 | 1 728 201 | 1 948 582 | 3 390 799 |
Corporation Tax Recoverable | 57 552 | | | 1 940 822 |
Cost Sales | 2 760 534 | 3 314 746 | 3 931 030 | 2 936 887 |
Creditors | 3 101 436 | 3 606 702 | 6 581 045 | 6 997 723 |
Current Tax For Period | 97 447 | 446 551 | 462 200 | 202 680 |
Deferred Tax Asset Debtors | 53 954 | 21 519 | 18 561 | |
Deferred Tax Assets | 53 954 | 21 519 | 18 561 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 200 140 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 32 435 | 2 958 | 1 020 760 |
Deferred Tax Liabilities | | | | 1 212 704 |
Depreciation Expense Property Plant Equipment | 37 203 | 44 002 | 61 559 | 100 834 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | -6 772 |
Disposals Property Plant Equipment | | | | -6 772 |
Dividend Per Share Final | 2 | | 6 | |
Dividends Paid | -1 000 000 | | -2 500 000 | |
Dividends Paid On Shares Final | 1 000 000 | | 2 500 000 | |
Fixed Assets | 3 180 750 | 4 442 502 | 5 707 413 | 9 797 889 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 646 016 | 521 543 | 331 891 | 269 551 |
Gain Loss On Disposals Property Plant Equipment | -3 726 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -32 041 | -91 505 | -25 166 | -206 573 |
Government Grant Income | | | 120 735 | |
Gross Profit Loss | 3 430 545 | 3 468 531 | 4 639 134 | 6 105 164 |
Impairment Loss Reversal | 1 749 739 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -35 104 | -22 073 | 6 611 | -327 924 |
Increase Decrease In Existing Provisions | | | | 90 300 |
Increase From Amortisation Charge For Year Intangible Assets | | 512 569 | | 1 112 910 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 44 002 | | 100 834 |
Intangible Assets | 3 066 911 | 4 324 838 | 5 578 872 | 9 574 130 |
Intangible Assets Gross Cost | 5 517 722 | 7 288 218 | 9 462 418 | 14 570 586 |
Interest Payable Similar Charges Finance Costs | | | 749 | 358 |
Investments Fixed Assets | 1 | 1 | | |
Investments In Subsidiaries | 1 | 1 | | |
Net Current Assets Liabilities | 2 041 934 | 2 508 383 | 878 044 | 1 481 371 |
Nominal Value Allotted Share Capital | 21 559 | 21 559 | 21 559 | 21 559 |
Number Shares Issued Fully Paid | 431 174 | 431 174 | 431 174 | 431 174 |
Other Creditors | 698 076 | 901 370 | 1 | 467 |
Other Departments Average Number Employees | 10 | 12 | 17 | 18 |
Other Interest Receivable Similar Income Finance Income | 95 | 21 | | |
Other Operating Income Format1 | 1 465 286 | 1 829 976 | 2 005 960 | 3 837 929 |
Other Payables Accrued Expenses | 1 725 820 | 2 005 445 | 4 127 736 | 4 449 398 |
Other Remaining Operating Income | 1 465 286 | 1 829 976 | 1 885 225 | 2 687 225 |
Pension Costs Defined Contribution Plan | 214 356 | 171 095 | 272 067 | 320 016 |
Prepayments | 411 161 | 775 180 | 530 086 | 666 835 |
Profit Loss | 408 480 | 1 728 201 | 1 948 582 | 3 390 799 |
Profit Loss On Ordinary Activities Before Tax | 512 881 | 2 195 442 | 2 432 631 | 4 500 097 |
Property Plant Equipment Gross Cost | 398 853 | 446 680 | 587 648 | 776 928 |
Provisions | | | 185 990 | 1 488 994 |
Provisions For Liabilities Balance Sheet Subtotal | | | 185 990 | 1 488 994 |
Revenue From Rendering Services | 3 785 451 | 4 436 536 | 6 510 348 | 6 889 887 |
Revenue From Sale Goods | 2 405 628 | 2 346 741 | 2 059 816 | 2 152 164 |
Sales Marketing Distribution Average Number Employees | 27 | 31 | 42 | 74 |
Social Security Costs | 455 608 | 613 055 | 688 677 | 917 600 |
Staff Costs Employee Benefits Expense | 4 563 877 | 5 278 274 | 6 322 217 | 8 869 231 |
Taxation Social Security Payable | 185 672 | 144 326 | 487 511 | 311 336 |
Tax Expense Credit Applicable Tax Rate | 97 447 | 417 134 | 462 200 | 744 909 |
Tax Increase Decrease Arising From Overseas Tax Suffered Expensed | | | 12 280 | 13 642 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | 230 150 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -3 726 | 453 713 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 42 058 | 72 180 | 6 684 | -368 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | -4 824 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 104 401 | 467 241 | 484 049 | 1 109 298 |
Total Assets Less Current Liabilities | | | 6 585 457 | 11 279 260 |
Total Current Tax Expense Credit | 104 401 | 434 806 | 481 091 | -111 602 |
Total Deferred Tax Expense Credit | | | 2 958 | 1 220 900 |
Trade Creditors Trade Payables | 475 811 | 293 427 | 186 741 | 617 562 |
Trade Debtors Trade Receivables | 1 003 928 | 1 129 736 | 1 683 670 | 1 284 900 |
Turnover Revenue | 6 191 079 | 6 783 277 | 8 570 164 | 9 042 051 |
Wages Salaries | 3 893 913 | 4 494 124 | 5 361 473 | 7 631 615 |