Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 6 055 170 | 3 964 135 | 2 184 671 |
Current Assets | 9 653 508 | 14 610 966 | 12 420 811 |
Debtors | 2 814 393 | 2 460 239 | 3 597 130 |
Net Assets Liabilities | 9 465 767 | 9 308 234 | 7 180 549 |
Other Debtors | 277 844 | 16 789 | 770 595 |
Property Plant Equipment | 102 728 | 121 564 | 185 028 |
Total Inventories | 15 970 | 26 685 | 33 057 |
|
Other Financial Data |
Audit Fees Expenses | 45 500 | 30 000 | 31 500 |
Accrued Liabilities Deferred Income | 45 500 | 38 000 | 56 000 |
Accumulated Amortisation Impairment Intangible Assets | 914 684 | 1 250 | 6 250 |
Accumulated Depreciation Impairment Property Plant Equipment | 53 695 | 85 949 | 124 472 |
Acquired Through Business Combinations Intangible Assets | | | 268 094 |
Additional Provisions Increase From New Provisions Recognised | | -51 975 | -329 910 |
Additions Other Than Through Business Combinations Intangible Assets | | 25 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 51 090 | 101 987 |
Administration Support Average Number Employees | 79 | 97 | 132 |
Administrative Expenses | 2 248 319 | 2 283 393 | 3 247 450 |
Amortisation Expense Intangible Assets | 377 463 | 91 395 | 273 094 |
Amortisation Government Grants | -556 827 | -344 483 | -31 150 |
Amounts Owed By Associates Joint Ventures Participating Interests | 1 316 941 | 1 222 908 | 1 116 568 |
Amounts Owed By Group Undertakings | 1 201 879 | 1 220 542 | 1 709 967 |
Amounts Owed To Directors | 44 342 | 20 732 | 19 866 |
Amounts Owed To Group Undertakings | 4 645 316 | 5 231 268 | 6 592 484 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 83 | 101 | 136 |
Bank Borrowings Overdrafts | 33 434 | 4 530 663 | 3 544 350 |
Cash Cash Equivalents Cash Flow Value | 6 152 988 | 4 942 132 | 3 294 774 |
Comprehensive Income Expense | -917 622 | 50 457 | -1 886 180 |
Corporation Tax Payable | | 16 909 | 488 958 |
Cost Sales | 2 258 532 | 2 568 913 | 3 457 031 |
Creditors | 4 807 768 | 9 925 419 | 10 270 415 |
Current Asset Investments | 783 945 | 8 186 592 | 6 639 010 |
Current Tax For Period | | 38 538 | 10 344 |
Debt Funds From Acquisitions Disposals | | | -339 762 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -93 821 | -51 975 | -434 599 |
Deferred Tax Liabilities | 11 485 | 11 485 | -318 425 |
Depreciation Expense Property Plant Equipment | 845 098 | 835 780 | 819 859 |
Depreciation Rate Used For Property Plant Equipment | | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 46 224 |
Disposals Property Plant Equipment | | | 46 224 |
Dividends Paid | 176 000 | 208 000 | 241 505 |
Dividends Paid Classified As Financing Activities | 176 000 | 208 000 | 241 505 |
Dividends Paid On Shares | 176 000 | 208 000 | 241 505 |
Dividends Received Classified As Investing Activities | 105 462 | 798 873 | -134 974 |
Finance Lease Liabilities Present Value Total | | 10 090 | 11 997 |
Finance Lease Payments Owing Minimum Gross | | 43 225 | 31 228 |
Fixed Assets | 4 648 579 | 4 667 415 | 4 730 959 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | 798 873 | -1 458 728 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 1 114 466 | 201 000 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 4 346 166 |
Gain Loss In Cash Flows From Change In Accrued Items | -67 257 | 50 081 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -623 820 | 258 679 | 636 262 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -184 535 | 296 496 | -2 240 153 |
Gain Loss In Cash Flows From Change In Inventories | 15 165 | -10 715 | -6 372 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 649 | | |
Government Grant Income | 81 905 | 41 593 | 31 150 |
Gross Profit Loss | 527 738 | 2 203 778 | 5 184 496 |
Impairment Loss Reversal Property Plant Equipment | 698 457 | | 191 220 |
Income Expense Recognised Directly In Equity | -176 000 | -208 000 | -241 505 |
Income From Other Fixed Asset Investments | 105 462 | 798 873 | 81 610 |
Income Taxes Paid Refund Classified As Operating Activities | 17 032 | 21 629 | 29 385 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -398 815 | -1 210 856 | -1 647 358 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 17 032 | | |
Increase Decrease In Net Debt From Cash Flows | | -1 485 378 | 1 951 353 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 250 | 5 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 32 254 | 38 523 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 19 941 |
Intangible Assets | 90 145 | 23 750 | 18 750 |
Intangible Assets Gross Cost | 1 004 829 | 25 000 | 25 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 495 357 | 551 373 | 718 387 |
Interest Paid Classified As Operating Activities | 495 357 | 551 373 | 718 387 |
Interest Payable Similar Charges Finance Costs | 495 357 | 551 373 | 718 387 |
Interest Received Classified As Operating Activities | 49 244 | 11 007 | 53 688 |
Investments | 4 545 851 | 4 545 851 | 4 545 931 |
Investments Fixed Assets | 4 545 851 | 4 545 851 | 4 545 931 |
Investments In Associates | 180 689 | 247 689 | 368 980 |
Investments In Associates Joint Ventures Participating Interests | 51 | 51 | 51 |
Investments In Group Undertakings | 4 545 800 | -982 289 | -982 289 |
Loans Advances Granted Classified As Investing Activities | | | 750 000 |
Net Cash Flows From Used In Financing Activities | 1 576 679 | 4 842 896 | -1 793 704 |
Net Cash Flows From Used In Investing Activities | 257 232 | -6 785 232 | -1 534 259 |
Net Cash Flows From Used In Operating Activities | -2 232 726 | 731 480 | 1 680 605 |
Net Cash Generated From Operations | -1 769 581 | 1 293 475 | 2 374 689 |
Net Current Assets Liabilities | 4 845 740 | 4 685 547 | 2 150 396 |
Net Debt Funds | 12 259 545 | 10 774 167 | 12 385 758 |
Net Deferred Tax Liability Asset | 11 485 | -13 978 | -364 682 |
Number Shares Issued Fully Paid | 100 | 100 | 100 |
Operating Profit Loss | -2 273 325 | 168 853 | 3 000 023 |
Other Creditors | 10 588 | 25 252 | 4 140 |
Other Departments Average Number Employees | 4 | 4 | 4 |
Other Interest Receivable Similar Income Finance Income | 49 244 | 11 007 | 53 688 |
Other Operating Income Format1 | 561 722 | 449 468 | 1 062 977 |
Other Remaining Operating Income | 4 895 | 96 035 | 1 015 680 |
Other Taxation Social Security Payable | 15 530 | 65 031 | 28 545 |
Par Value Share | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -43 225 | 11 997 |
Pension Costs Defined Contribution Plan | 97 043 | 98 062 | 102 841 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 97 043 | 98 062 | 102 841 |
Prepayments Accrued Income | 83 519 | 117 836 | 1 109 638 |
Proceeds From Borrowings Classified As Financing Activities | 1 195 852 | 4 663 188 | -1 571 352 |
Proceeds From Government Grants Classified As Financing Activities | 556 827 | 344 483 | 31 150 |
Proceeds From Sales Property Plant Equipment | 1 098 656 | | |
Profit Loss | -917 622 | 50 457 | -1 886 180 |
Profit Loss Attributable To Non-controlling Interests | | -67 000 | 22 389 |
Profit Loss Attributable To Owners Parent | -2 514 957 | 507 797 | 1 035 051 |
Profit Loss On Ordinary Activities Before Tax | -2 591 746 | 494 360 | 1 079 497 |
Property Plant Equipment Gross Cost | 156 423 | 207 513 | 309 500 |
Provisions | 11 485 | 11 485 | -318 425 |
Purchase Financial Investments Other Than Trading Investments | 783 945 | 7 402 647 | 4 040 728 |
Purchase Intangible Assets | | 25 000 | |
Purchase Property Plant Equipment | 162 941 | 192 160 | 954 723 |
Raw Materials | 15 970 | 26 685 | 33 057 |
Redemption Shares Decrease In Equity | | | 9 811 689 |
Rental Leasing Income | | 8 950 | 16 147 |
Revenue From Rendering Services | 2 786 270 | 4 772 691 | 8 641 527 |
Share Profit Loss Associates Accounted For By Equity Method | 22 230 | 67 000 | 121 291 |
Social Security Costs | 70 688 | 102 720 | 141 484 |
Staff Costs Employee Benefits Expense | 1 753 076 | 1 708 972 | 2 273 646 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 11 485 | 11 485 | -318 425 |
Tax Decrease From Utilisation Tax Losses | -415 643 | 101 854 | 39 682 |
Tax Expense Credit Applicable Tax Rate | -492 432 | 88 417 | 205 104 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -139 461 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 30 530 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 10 344 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -76 789 | -13 437 | 66 835 |
Total Assets Less Current Liabilities | 9 494 319 | 9 352 962 | 6 881 355 |
Total Current Tax Expense Credit | 17 032 | 38 538 | 501 434 |
Trade Creditors Trade Payables | 13 058 | 4 383 | 13 033 |
Trade Debtors Trade Receivables | 17 729 | 96 452 | 1 399 387 |
Turnover Revenue | 2 786 270 | 4 772 691 | 8 641 527 |
Wages Salaries | 1 585 345 | 1 508 190 | 2 029 321 |
Company Contributions To Money Purchase Plans Directors | 79 082 | 80 000 | 80 000 |
Director Remuneration | 32 705 | 37 200 | 43 200 |
Director Remuneration Benefits Excluding Payments To Third Parties | 111 787 | 117 200 | 123 200 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 |