Profit & Loss |
Date of Accounts |
2016-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Current Assets | 1 183 496 | | 1 295 275 | 1 576 817 | 1 175 419 | |
Net Assets Liabilities | | | | 773 815 | 1 014 783 | |
Property Plant Equipment | 367 272 | 306 549 | 228 215 | | | |
Total Inventories | | | 409 709 | 602 608 | 558 520 | 697 018 |
|
Other Financial Data |
Audit Fees Expenses | | | 4 725 | 4 925 | 5 000 | 5 950 |
Accrued Liabilities | | | 79 919 | 16 675 | 36 269 | 78 729 |
Accumulated Amortisation Impairment Intangible Assets | 1 220 | 9 758 | 14 565 | 19 435 | 22 836 | 23 103 |
Accumulated Depreciation Impairment Property Plant Equipment | 16 927 | 204 741 | 308 308 | 422 275 | 526 049 | 451 328 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 25 233 | 35 171 | 278 407 | 8 421 |
Administrative Expenses | 528 077 | | 2 832 423 | 2 458 006 | 2 324 713 | |
Amortisation Expense Intangible Assets | | | 4 807 | 4 869 | 3 401 | |
Average Number Employees During Period | | | 26 | 26 | 20 | 15 |
Cash Cash Equivalents | 1 067 212 | 206 374 | 164 261 | 321 570 | 36 050 | 21 369 |
Cash Cash Equivalents Cash Flow Value | 1 067 212 | | | | 36 050 | 21 369 |
Comprehensive Income Expense | -535 458 | | -1 642 892 | -1 754 054 | -1 659 032 | |
Cost Inventories Recognised As Expense Gross | 7 843 | | 76 090 | 153 714 | 201 283 | |
Cost Sales | 7 843 | | 76 090 | 153 714 | 201 283 | |
Current Liabilities | 113 267 | | | 1 794 887 | 1 513 718 | |
Current Tax Assets | 55 366 | | | 480 684 | 497 071 | 265 977 |
Current Tax For Period | | | | -480 684 | -497 071 | |
Deferred Tax Assets | 36 475 | 721 495 | 617 769 | 800 531 | 1 199 106 | 1 468 118 |
Deferred Tax Expense Credit From Unrecognised Temporary Difference From Prior Period | | | | -182 762 | -398 575 | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | -370 543 | -182 762 | -398 575 | |
Depreciation Expense Property Plant Equipment | 16 927 | | 103 567 | 113 967 | 103 774 | 81 626 |
Finance Lease Liabilities Present Value Total Lessor | | | | | 209 758 | 157 514 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | -9 989 | -497 071 | |
Gain Loss In Cash Flows From Change In Inventories | | | | 192 899 | -44 088 | 138 498 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 567 | | -3 106 | -25 261 | -4 092 | |
Government Grant Income | | | | 12 198 | | |
Gross Profit Loss | -7 843 | | 303 854 | -5 925 | -201 283 | |
Income Taxes Paid Refund Classified As Operating Activities | -44 316 | | 530 604 | 564 355 | 480 684 | 497 072 |
Income Tax Expense Credit | | | | -663 446 | -895 646 | |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | | | | 285 520 | 14 681 |
Increase From Amortisation Charge For Year Intangible Assets | 1 220 | | 4 807 | 4 869 | 3 401 | 268 |
Increase From Depreciation Charge For Year Property Plant Equipment | 16 927 | | 103 567 | 113 967 | 103 774 | 81 628 |
Intangible Assets | 10 980 | 13 345 | 8 538 | 3 668 | | |
Intangible Assets Gross Cost | 12 200 | 23 103 | 23 103 | 23 103 | 23 103 | 23 103 |
Intangible Assets Including Right-of-use Assets | | | | 3 668 | 267 | |
Interest Expense | | | | -33 119 | 29 830 | |
Interest Expense On Lease Liabilities | | | | | 3 204 | 11 069 |
Interest Paid Classified As Operating Activities | | | | | -29 830 | -67 085 |
Interest Payable Similar Charges Finance Costs | | | 50 303 | -33 119 | 29 830 | |
Interest Received Classified As Investing Activities | -462 | | | -1 114 | -1 148 | -1 182 |
Issue Equity Instruments | 2 028 989 | | 640 000 | 2 830 926 | 1 900 000 | |
Net Current Assets Liabilities | | | | -218 070 | -338 299 | |
Net Interest Paid Received Classified As Operating Activities | 462 | | -50 303 | 33 119 | | |
Non-current Assets | 423 302 | | | 991 885 | 1 562 840 | |
Operating Profit Loss | -535 920 | | -2 528 569 | -2 451 733 | -2 525 996 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 156 349 |
Other Disposals Property Plant Equipment | | | | | | 156 349 |
Other Interest Expense | | | 50 303 | -33 119 | 26 626 | |
Other Interest Income | | | 1 082 | 1 114 | 1 148 | |
Other Interest Receivable Similar Income Finance Income | | | 1 082 | 1 114 | 1 148 | 1 182 |
Other Non-financial Assets Non-current | | | | 38 267 | 39 415 | 40 598 |
Other Operating Income | | | | 12 198 | | |
Other Payables | 5 357 | | | 1 364 064 | 893 469 | 1 773 532 |
Other Taxation Social Security Payable | 18 023 | | | 57 548 | 111 423 | 41 586 |
Payments Lease Liabilities Classified As Financing Activities | | | | | 259 514 | -49 756 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 894 | | 88 948 | 105 511 | 104 845 | |
Prepayments | | | 74 423 | 123 221 | 58 769 | 25 257 |
Proceeds From Issuing Shares | -2 028 989 | | -640 000 | -2 830 926 | -1 900 000 | |
Profit Loss | -535 458 | | -1 642 892 | -1 754 054 | -1 659 032 | -822 588 |
Profit Loss Before Tax | -535 458 | | | -2 417 500 | -2 554 678 | -1 357 578 |
Profit Loss On Ordinary Activities Before Tax | | | -2 577 790 | -2 417 500 | | |
Property Plant Equipment Excluding Right-of-use Assets | | | | | 324 052 | 250 845 |
Property Plant Equipment Gross Cost | 384 199 | 511 290 | 536 523 | 571 694 | 304 820 | 175 519 |
Property Plant Equipment Including Right-of-use Assets | | | | 149 419 | 324 052 | 250 845 |
Purchase Property Plant Equipment | -384 199 | | -25 233 | -35 171 | -278 407 | -8 421 |
Recoverable Value-added Tax | | | | 45 938 | 24 906 | 30 541 |
Repayments Borrowings Classified As Financing Activities | | | 9 385 | -521 744 | | |
Social Security Costs | 23 263 | | 98 321 | 113 753 | 101 111 | |
Staff Costs Employee Benefits Expense | 352 981 | | 1 361 329 | 1 475 011 | 1 235 750 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 206 | | | |
Tax Expense Credit Applicable Tax Rate | | | -489 780 | -459 325 | -485 389 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -564 355 | -356 010 | -368 145 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 21 411 | 21 733 | 18 981 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | 895 381 | 803 591 | 838 734 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -934 898 | -663 446 | | |
Total Borrowings | | | 493 994 | | | |
Trade Creditors Trade Payables | 64 760 | | 262 331 | 356 600 | 422 801 | |
Trade Other Payables | 102 217 | | | 1 794 887 | 1 463 962 | 2 397 868 |
Trade Other Receivables | 94 918 | | | 171 955 | 83 778 | 55 896 |
Turnover Revenue | | | 379 944 | 147 789 | | |
Wages Salaries | 301 824 | | 1 174 060 | 1 255 747 | 1 029 794 | |
Work In Progress | | | 409 709 | 602 608 | 558 520 | 697 018 |
Company Contributions To Money Purchase Plans Directors | | | | 12 725 | 25 451 | |
Director Remuneration | | | 237 388 | 217 017 | 206 481 | |
Director Remuneration Benefits Including Payments To Third Parties | | | 237 388 | 229 742 | 231 932 | |
Fees For Non-audit Services | 14 258 | | | | | |
Total Fees To Auditors | 9 900 | | | | | |
Amortisation Impairment Expense Intangible Assets | 1 220 | | | | | |
Balances With Banks | 1 066 376 | | | | | |
Cash On Hand | 836 | | | | | |
Current Tax Liabilities | 11 050 | | | | | |
Deferred Tax Liabilities | 36 475 | | | | | |
Depreciation Amortisation Expense | 18 147 | | | | | |
Equity Liabilities | 1 606 798 | | | | | |
Financial Assets | 11 050 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 36 495 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 102 217 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 60 918 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 067 212 | | | | | |
Increase In Loans Owed By Related Parties Due To Loans Advanced | 11 050 | | | | | |
Interest Income On Bank Deposits | 462 | | | | | |
Loans Advances Granted To Related Parties Classified As Financing Activities | -34 000 | | | | | |
Loans Owed By Related Parties | 11 050 | | | | | |
Loans To Directors | 34 000 | | | | | |
Net Cash Flows From Used In Financing Activities | -1 983 939 | | | | | |
Net Cash Flows From Used In Investing Activities | 395 937 | | | | | |
Net Cash Flows From Used In Operating Activities | 520 790 | | | | | |
Net Cash Generated From Operations | 476 474 | | | | | |
Nominal Value Shares Issued Specific Share Issue | 1 | | | | | |
Number Shares Issued Fully Paid | 2 028 989 | | | | | |
Number Shares Issued Specific Share Issue | 2 028 989 | | | | | |
Other Payables Accrued Expenses | 14 077 | | | | | |
Par Value Share | 1 | | | | | |
Prepayments Accrued Income | 60 918 | | | | | |
Purchase Intangible Assets | -12 200 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | 12 200 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | 384 199 | | | | | |
Total Assets | 1 606 798 | | | | | |
Total Liabilities | 113 267 | | | | | |
Total Operating Lease Payments | 8 282 | | | | | |