Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 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 | 272 030 | 289 643 | 721 904 | 733 006 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 1 383 213 | 1 970 143 | 1 756 698 | 1 462 352 | 1 815 418 | 3 844 365 | 5 314 121 | 2 694 472 |
Current Assets | 451 016 | 1 029 448 | 1 493 785 | 1 845 903 | 2 545 748 | 2 224 915 | 2 157 647 | 2 925 012 | 4 535 448 | 6 055 865 | 3 207 536 |
Debtors | 289 547 | 411 893 | 671 556 | 434 528 | 543 571 | 423 556 | 666 584 | 1 054 921 | 667 616 | 736 861 | 513 064 |
Net Assets Liabilities | | | | 733 006 | 1 019 328 | 275 529 | 345 965 | 287 045 | 243 799 | 144 741 | 50 666 |
Other Debtors | | | | | | | | | 154 697 | 86 590 | 163 361 |
Property Plant Equipment | | | | 95 095 | 62 216 | 29 509 | 20 929 | 29 792 | 31 637 | 50 859 | 42 059 |
Total Inventories | | | | 28 162 | 32 034 | 44 661 | 28 711 | 54 673 | 23 467 | 4 883 | 1 285 |
Cash Bank In Hand | 105 547 | 586 294 | 786 529 | 1 383 213 | | | | | | | |
Intangible Fixed Assets | 136 239 | 96 638 | 39 338 | 4 717 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 272 030 | 289 643 | | | | | | | | | |
Stocks Inventory | 55 922 | 31 261 | 35 700 | 28 162 | | | | | | | |
Tangible Fixed Assets | 727 820 | 42 364 | 126 269 | 95 095 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 15 475 | 15 475 | 15 475 | 15 475 | | | | | | | |
Profit Loss Account Reserve | 206 930 | 224 543 | 656 804 | 667 906 | | | | | | | |
Shareholder Funds | 272 030 | 289 643 | 721 904 | 733 006 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | | 24 500 |
Fees For Non-audit Services | | | | | | | | | | | 10 750 |
Other Non-audit Services Fees | | | | | | | | | | | 8 000 |
Taxation Compliance Services Fees | | | | | | | | | | | 2 750 |
Accumulated Amortisation Impairment Intangible Assets | | | | 213 122 | 217 839 | 217 839 | 260 858 | 361 889 | 528 168 | 714 184 | 886 936 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 244 194 | 294 913 | 342 348 | 360 881 | 375 046 | 382 496 | 390 586 | 429 799 |
Acquisition Subsidiaries Increase Decrease In Equity | | | | | | | | | | | -196 979 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | | 96 574 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 17 840 | | 11 236 | 29 126 | 9 295 | 27 312 | 30 413 |
Administrative Expenses | | | | | | | | | | 1 814 774 | 2 154 840 |
Amortisation Expense Intangible Assets | | | | | | | | | | 195 459 | 192 468 |
Amounts Owed By Related Parties | | | | | | | | 20 918 | 6 474 | 124 922 | 100 |
Amounts Owed To Related Parties | | | | 642 979 | 935 983 | 1 049 388 | 1 515 187 | 2 408 780 | 3 291 248 | 5 153 107 | 2 315 129 |
Applicable Tax Rate | | | | | | | | | | 19 | 19 |
Average Number Employees During Period | | | | 43 | 36 | 33 | 30 | 33 | 31 | 37 | 38 |
Balances Amounts Owed By Related Parties | | | | | | 100 | 100 | 100 | 100 | 100 | |
Balances Amounts Owed To Related Parties | | | | | | 1 049 387 | 1 515 187 | 2 408 780 | 3 291 248 | 5 153 107 | |
Bank Borrowings | | | | | | | | | 433 333 | 350 000 | 250 000 |
Cash Cash Equivalents Cash Flow Value | | | | | | | | | 3 867 881 | 5 483 400 | |
Cost Sales | | | | | | | | | | 1 616 201 | 1 989 541 |
Creditors | | | | 1 212 717 | 1 588 644 | 2 200 171 | 19 686 | 3 041 276 | 433 333 | 350 000 | 576 783 |
Current Tax For Period | | | | 13 272 | 89 262 | | | | | 160 562 | 26 724 |
Deferred Income | | | | | | | | | | 313 427 | 695 734 |
Deferred Tax Assets | | | | | | | | | | 10 000 | -10 515 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | -21 105 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | | -273 | -12 636 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | | -17 500 | -23 412 |
Deferred Tax Liabilities | | | | | | | | | 27 500 | 10 000 | |
Depreciation Amortisation Expense | | | | | | | | | | 131 746 | 216 140 |
Depreciation Expense Property Plant Equipment | | | | | | | | | | 15 541 | 23 672 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | -40 650 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -564 | -100 | | | |
Disposals Intangible Assets | | | | | | | -40 650 | -9 408 | | | |
Disposals Property Plant Equipment | | | | | | | -1 283 | -6 098 | | | |
Dividends Paid | | | | | | | | | | | -58 443 |
Dividends Paid Classified As Financing Activities | | | | | | | | | | | -58 443 |
Dividends Paid On Shares Interim | | | | | | 66 475 | | | | | |
Finance Lease Liabilities Present Value Total | | | | | | | | 19 686 | | | |
Fixed Assets | 864 059 | 139 002 | 165 607 | 99 820 | 62 224 | 250 785 | 342 792 | 403 309 | 336 813 | 282 541 | 758 156 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | | | | | | 3 905 | 414 000 |
Further Item Increase Decrease In Intangible Assets Component Total Change In Intangible Assets | | | | | | | 184 256 | 146 635 | 97 938 | 112 521 | |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | | | | | | | | | | 5 583 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 19 726 | 230 134 | 431 815 | 130 334 | 130 334 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | | | -839 602 | 652 876 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | | | 178 558 | -281 658 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | | | | -27 607 | -4 495 |
Gain Loss In Cash Flows From Change In Provisions | | | | | | | | | | | 15 000 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | | | | | | | | 5 583 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -9 158 | 9 119 |
Government Grant Income | | | | | | | | | | 73 358 | |
Gross Profit Loss | | | | | | | | | | 2 804 670 | 2 291 190 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | | | 67 691 | 187 261 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | | | 1 615 519 | -1 071 349 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | -14 676 | 11 584 |
Increase Decrease In Net Debt From Cash Flows | | | | | | | | | | | -1 385 349 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | 4 717 | | 83 669 | 101 031 | 166 279 | 186 016 | 156 748 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 50 719 | | 19 097 | 14 265 | 7 450 | 8 090 | 23 672 |
Intangible Assets | | | | 4 717 | | 221 268 | 321 855 | 358 051 | 289 710 | 238 659 | 81 911 |
Intangible Assets Gross Cost | | | | 217 839 | 217 839 | 439 107 | 582 713 | 719 940 | 817 878 | 968 847 | 968 847 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | | 18 589 | 12 213 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | | | | | | 19 353 |
Interest Income On Bank Deposits | | | | | | | | | | 125 | |
Interest Paid Classified As Financing Activities | | | | | | | | | | -18 589 | -19 634 |
Interest Paid Classified As Operating Activities | | | | | | | | | | 18 589 | 31 566 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | | 18 589 | 31 566 |
Interest Received Classified As Operating Activities | | | | | | | | | | 125 | |
Investments Fixed Assets | | | 8 | 8 | 8 | 8 | 8 | 15 466 | 15 466 | 15 467 | 634 186 |
Investments In Subsidiaries | | | | 8 | 8 | 8 | 8 | 15 466 | 15 466 | 15 467 | 634 186 |
Minimum Operating Lease Payments Recognised As Expense | | | | | | | | | | 117 696 | 117 696 |
Net Cash Flows From Used In Financing Activities | | | | | | | | | | -64 684 | -707 780 |
Net Cash Flows From Used In Investing Activities | | | | | | | | | | -167 512 | -206 975 |
Net Cash Flows From Used In Operating Activities | | | | | | | | | | 1 847 715 | -156 594 |
Net Cash Generated From Operations | | | | | | | | | | 1 915 406 | 30 667 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | | | | 1 226 755 | 382 390 |
Net Current Assets Liabilities | -344 219 | 150 641 | 556 297 | 633 186 | 957 104 | 24 744 | 22 859 | -116 264 | 367 819 | 222 200 | -115 707 |
Net Debt Funds | | | | | | | | | | 5 033 400 | 3 636 119 |
Number Shares Issued Fully Paid | | | | 15 475 | 15 475 | 15 475 | 15 475 | 15 475 | 15 475 | 15 475 | 15 475 |
Operating Profit Loss | | | | | | | | | | 1 095 009 | 166 250 |
Other Creditors | | | | | | 434 780 | 426 026 | | 422 513 | 416 592 | 16 726 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 125 | |
Other Inventories | | | | 28 162 | 32 034 | 44 661 | 28 711 | | | | |
Other Items Increase Decrease In Net Debt In Period | | | | | | | | | | | -11 932 |
Other Operating Income Format1 | | | | | | | | | | 105 113 | 29 900 |
Other Payables Accrued Expenses | | | | | | | | | | 416 681 | 60 846 |
Other Remaining Borrowings | | | | | | | | | | 53 338 | 326 783 |
Other Remaining Operating Income | | | | | | | | | | 21 755 | |
Other Revenue | | | | | | | | | | 739 | 1 789 |
Ownership Interest In Subsidiary Percent | | | | 75 | 75 | 75 | 75 | | | | |
Par Value Share | | 1 | 1 | 1 | 1 | 8 | 1 | 1 | 1 | 1 | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | | | | | | | -49 073 |
Pension Costs Defined Contribution Plan | | | | | | | | | | 42 235 | 56 417 |
Percentage Class Share Held In Subsidiary | | | | | | | | | | 100 | 100 |
Prepayments | | | | | | | | | | 86 593 | 95 334 |
Proceeds From Government Grants Classified As Financing Activities | | | | | | | | | | | -329 703 |
Profit Loss | | | | | | | | | | -165 903 | 683 095 |
Profit Loss Attributable To Non-controlling Interests | | | | | | | | | | 309 475 | -66 598 |
Profit Loss Attributable To Owners Parent | | | | | | | | | | 624 008 | 180 864 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | | 1 076 545 | 140 267 |
Property Plant Equipment Gross Cost | | | | 339 289 | 357 129 | 371 857 | 381 810 | 404 838 | 414 133 | 441 445 | 471 858 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 27 500 | 10 000 | 15 000 |
Purchase Intangible Assets | | | | | | | | | | -140 200 | -127 489 |
Purchase Property Plant Equipment | | | | | | | | | | -27 312 | -30 413 |
Rental Income From Sub-leases | | | | | | | | | | 10 000 | 29 900 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | | | -50 000 | -100 000 |
Revenue From Commissions | | | | | | | | | | 2 954 547 | 2 734 933 |
Revenue From Rendering Services | | | | | | | | | | 1 354 203 | 1 520 360 |
Revenue From Sale Goods | | | | | | | | | | 111 382 | 23 649 |
Social Security Costs | | | | | | | | | | 117 880 | 139 365 |
Staff Costs Employee Benefits Expense | | | | | | | | | | 1 370 765 | 1 489 510 |
Taxation Social Security Payable | | | | | | | | | 83 696 | 37 918 | 115 152 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | | | | | | | -19 398 | 43 037 |
Tax Decrease From Utilisation Tax Losses | | | | | | | | | | -1 754 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 7 772 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | | 204 544 | 26 651 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | 2 324 | -1 734 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 1 810 | -27 568 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | | | | | | -29 515 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | | 143 062 | 26 001 |
Total Assets Less Current Liabilities | 519 840 | 289 643 | 721 904 | 733 006 | | 275 529 | 365 651 | 287 045 | 704 632 | 504 741 | 642 449 |
Total Borrowings | | | | | | | 19 686 | 19 686 | 433 333 | 350 000 | 576 783 |
Total Deferred Tax Expense Credit | | | | | | | | | | -17 500 | -12 307 |
Total Increase Decrease From Revaluations Intangible Assets | | | | | | | | | | | 3 103 |
Total Operating Lease Payments | | | | | | | | | | 3 949 | 3 948 |
Trade Creditors Trade Payables | | | | 76 873 | 74 970 | 34 158 | 89 651 | 52 558 | 90 228 | 64 135 | 34 945 |
Trade Debtors Trade Receivables | | | | 223 326 | 186 012 | 86 234 | 237 576 | 329 120 | 334 209 | 265 539 | 220 038 |
Turnover Revenue | | | | | | | | | | 3 961 417 | 3 666 659 |
Wages Salaries | | | | | | | | | | 1 210 650 | 1 293 728 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | | 5 890 | 7 223 |
Director Remuneration | | | | | | | | | | 98 164 | 104 742 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | | 4 | 4 |
Accounting Period Subsidiary | | | 2 014 | 2 015 | | | | | | | |
Creditors Due After One Year | 247 810 | | | | | | | | | | |
Creditors Due Within One Year | 795 235 | 878 807 | 937 488 | 1 212 717 | | | | | | | |
Intangible Fixed Assets Additions | | 21 240 | | | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 60 360 | 121 201 | 178 501 | 213 122 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 60 841 | 57 300 | 34 621 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 196 599 | 217 839 | 217 839 | | | | | | | | |
Number Shares Allotted | | 15 475 | 15 475 | 15 475 | | | | | | | |
Percentage Subsidiary Held By Direct Holdings | | | 75 | 75 | | | | | | | |
Secured Debts | 412 151 | | | | | | | | | | |
Share Capital Allotted Called Up Paid | 15 475 | 15 475 | 15 475 | 15 475 | | | | | | | |
Share Premium Account | 49 625 | 49 625 | 49 625 | 49 625 | | | | | | | |
Tangible Fixed Assets Additions | | 38 137 | 114 926 | 20 494 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 893 220 | 222 378 | 318 795 | 339 289 | | | | | | | |
Tangible Fixed Assets Depreciation | 165 400 | 180 014 | 192 526 | 244 194 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 27 897 | 29 874 | 51 668 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 13 283 | 17 362 | | | | | | | | |
Tangible Fixed Assets Disposals | | 708 979 | 18 509 | | | | | | | | |