Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 535 536 | 367 516 | 304 898 | 523 043 | | | |
Current Assets | | 5 033 141 | 4 403 530 | 1 466 137 | 323 292 | 323 292 | 323 292 |
Debtors | | 2 725 000 | 2 725 000 | 323 292 | 323 292 | 323 292 | 323 292 |
Net Assets Liabilities | | 1 384 867 | 465 922 | 465 922 | 478 043 | 478 043 | 478 043 |
Other Debtors | | 228 202 | 156 060 | 92 787 | | | |
Total Inventories | | 148 947 | 151 583 | 120 281 | | | |
|
Other Financial Data |
Fees For Non-audit Services | | 15 500 | 16 500 | 15 500 | | | |
Taxation Compliance Services Fees | | 6 500 | 6 500 | 6 500 | | | |
Accumulated Amortisation Impairment Intangible Assets | | 7 611 | 37 309 | 75 082 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 138 971 | 140 606 | 89 333 | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | 47 500 | 16 760 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 31 100 | 4 487 | | | |
Administration Support Average Number Employees | | 21 | 19 | 14 | | | |
Administrative Expenses | | 4 134 095 | 3 917 648 | 2 806 871 | | | |
Amortisation Expense Intangible Assets | | 16 464 | 29 698 | 37 773 | | | |
Amounts Owed By Related Parties | | | | 323 292 | 323 292 | | |
Amounts Owed To Related Parties | | 2 412 216 | 2 413 829 | 12 121 | | | |
Applicable Tax Rate | | 19 | 19 | 19 | | | |
Average Number Employees During Period | | 72 | 64 | 2 | 3 | | |
Cost Sales | | 9 560 704 | 8 491 671 | 4 809 726 | | | |
Creditors | | 34 911 | 19 323 | 12 121 | | | |
Current Tax For Period | | 12 802 | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 108 317 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 1 734 | 26 049 | -14 773 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -14 740 | -744 | | | | |
Deferred Tax Liabilities | | -5 160 | -3 550 | -3 329 | | | |
Depreciation Amortisation Expense | | 169 431 | 139 168 | 125 151 | | | |
Depreciation Expense Property Plant Equipment | | 152 967 | 109 470 | 87 378 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -43 475 | -89 859 | | | |
Disposals Property Plant Equipment | | | -43 475 | -122 339 | | | |
Distribution Costs | | | | 115 632 | | | |
Finance Lease Liabilities Present Value Total | | 34 911 | 19 323 | 8 043 | | | |
Fixed Assets | | 399 324 | 353 286 | 226 547 | 154 751 | 154 751 | 154 751 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 553 004 | 113 004 | 82 560 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 25 082 | 212 049 | -2 514 704 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 125 826 | -569 629 | -3 124 236 | | | |
Gain Loss In Cash Flows From Change In Inventories | | 59 786 | 2 636 | -31 302 | | | |
Gain Loss On Disposals Intangible Assets | | -33 918 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | 4 198 | 7 930 | 7 918 | | | |
Gross Amount Due To Customers For Construction Contract Work As Liability | | 748 843 | 754 247 | 583 287 | | | |
Gross Profit Loss | | 4 119 010 | 3 081 055 | 2 021 349 | | | |
Impairment Loss Reversal | | 33 918 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | 31 754 | 12 802 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -168 020 | -62 618 | 218 145 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 29 698 | 37 773 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 45 110 | 38 586 | | | |
Intangible Assets | | 116 992 | 134 794 | 113 781 | | | |
Intangible Assets Gross Cost | | 124 603 | 172 103 | 188 863 | | | |
Interest Paid Classified As Financing Activities | | -4 573 | -5 515 | -5 223 | | | |
Interest Paid Classified As Operating Activities | | 4 573 | 5 515 | 5 223 | | | |
Interest Payable Similar Charges Finance Costs | | 4 573 | 5 515 | 5 223 | | | |
Investments Fixed Assets | | 154 751 | 154 751 | 154 751 | 154 751 | 154 751 | 154 751 |
Investments In Subsidiaries | | 154 751 | 154 751 | 154 751 | 154 751 | | |
Minimum Operating Lease Payments Recognised As Expense | | 773 008 | 773 008 | 579 756 | | | |
Net Cash Flows From Used In Financing Activities | | -56 435 | -63 811 | -62 316 | | | |
Net Cash Flows From Used In Investing Activities | | -103 367 | -59 692 | 9 506 | | | |
Net Cash Flows From Used In Operating Activities | | -8 218 | 60 885 | 270 955 | | | |
Net Cash Generated From Operations | | 23 536 | 73 687 | 270 955 | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 184 066 | -705 355 | -369 879 | | | |
Net Current Assets Liabilities | | 306 672 | 311 171 | 311 171 | 323 292 | 323 292 | 323 292 |
Number Shares Issued Fully Paid | | 13 407 | 13 407 | 13 407 | 13 407 | | |
Operating Profit Loss | | -15 085 | -836 593 | -487 112 | | | |
Other Creditors | | | 120 000 | | | | |
Other Operating Income Format1 | | | | 414 042 | | | |
Other Payables Accrued Expenses | | 4 499 | 28 089 | 12 317 | | | |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | | | |
Par Value Share | | | 0 | 0 | 0 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | -51 862 | -58 296 | -57 093 | | | |
Pension Costs Defined Contribution Plan | | 32 447 | 41 426 | 33 818 | | | |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | | |
Prepayments | | 57 952 | 30 449 | 34 297 | | | |
Proceeds From Sales Property Plant Equipment | | 19 392 | 7 930 | 40 398 | | | |
Profit Loss | | 6 876 | 4 499 | -492 335 | | | |
Profit Loss On Ordinary Activities Before Tax | | -19 658 | -842 108 | -492 335 | | | |
Property Plant Equipment Gross Cost | | 268 431 | 256 056 | 138 204 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | 744 | | | | | |
Purchase Intangible Assets | | -94 978 | -47 500 | -16 760 | | | |
Purchase Property Plant Equipment | | -27 781 | -20 122 | -14 132 | | | |
Revenue From Rendering Services | | 13 679 714 | 11 572 726 | 6 831 075 | | | |
Sales Marketing Distribution Average Number Employees | | 51 | 45 | 34 | | | |
Social Security Costs | | 208 185 | 188 542 | 141 626 | | | |
Staff Costs Employee Benefits Expense | | 2 026 644 | 1 794 117 | 1 539 394 | | | |
Taxation Social Security Payable | | 59 593 | 51 329 | 28 454 | | | |
Tax Decrease From Utilisation Tax Losses | | | 125 573 | | | | |
Tax Expense Credit Applicable Tax Rate | | -3 735 | -160 000 | -93 544 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 7 503 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 63 | 131 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -1 938 | -744 | | | | |
Total Assets Less Current Liabilities | | 1 420 522 | 562 826 | 51 168 | 478 043 | 478 043 | 478 043 |
Total Borrowings | | 34 911 | 19 323 | 8 043 | | | |
Total Operating Lease Payments | | 2 126 | 3 132 | 6 145 | | | |
Trade Creditors Trade Payables | | 2 991 645 | 3 163 168 | 1 007 762 | | | |
Trade Debtors Trade Receivables | | 1 505 524 | 1 035 540 | 695 729 | | | |
Turnover Revenue | | 13 679 714 | 11 572 726 | 6 831 075 | | | |
Unpaid Contributions To Pension Schemes | | 30 352 | 31 344 | 1 653 | | | |
Wages Salaries | | 1 786 012 | 1 564 149 | 1 363 950 | | | |
Company Contributions To Money Purchase Plans Directors | | 2 530 | 2 530 | 2 643 | | | |
Director Remuneration | | 61 897 | 64 166 | 93 106 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 2 | | | |