Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-06-30 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 237 266 | 2 759 437 | |
Current Assets | 7 260 724 | 5 225 538 | 671 299 |
Debtors | 5 677 491 | 2 466 101 | 671 299 |
Net Assets Liabilities | 1 799 404 | 2 251 733 | |
Other Debtors | 84 339 | 479 | |
Property Plant Equipment | 19 304 | | |
Total Inventories | 345 967 | | |
|
Other Financial Data |
Audit Fees Expenses | 11 500 | 11 500 | |
Accrued Liabilities Deferred Income | 263 749 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 41 280 | | |
Administration Support Average Number Employees | 18 | 17 | |
Administrative Expenses | 1 790 629 | 1 119 495 | |
Amounts Owed By Group Undertakings | 2 118 616 | 2 465 622 | 671 299 |
Amounts Owed To Group Undertakings | 2 894 358 | 2 942 032 | |
Average Number Employees During Period | | 17 | |
Balances Amounts Owed To Related Parties | 448 418 | | |
Cash Cash Equivalents Cash Flow Value | 1 237 266 | 2 759 437 | |
Corporation Tax Payable | 317 305 | 31 773 | 40 663 |
Cost Sales | 20 604 857 | 8 794 582 | |
Creditors | 5 479 471 | 2 973 805 | 40 663 |
Current Tax For Period | 299 491 | 108 782 | |
Deferred Tax Assets | 1 454 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 347 | -1 153 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 162 | -1 153 | |
Deferred Tax Liabilities | 2 607 | | |
Depreciation Expense Property Plant Equipment | 6 145 | | |
Depreciation Impairment Expense Property Plant Equipment | 6 145 | | |
Derivative Assets | 26 767 | | |
Dividends Paid | 1 265 000 | | 1 793 138 |
Dividends Paid Classified As Financing Activities | 1 265 000 | | |
Dividends Paid On Shares Interim | 1 265 000 | | |
Finished Goods Goods For Resale | 345 967 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 26 767 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 2 020 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 232 429 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 4 385 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -419 804 | 2 220 134 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 922 149 | -3 184 623 | |
Gain Loss In Cash Flows From Change In Inventories | -89 654 | -345 967 | |
Gross Profit Loss | 3 103 263 | 1 552 166 | |
Group Tax Relief Received Paid | 166 541 | | |
Income Taxes Paid Refund Classified As Operating Activities | 377 521 | -394 314 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 264 436 | 1 522 171 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 166 541 | | |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | -1 153 | |
Interest Expense | 11 522 | 727 | |
Interest Income | 61 349 | 74 014 | |
Interest Income From Group Undertakings Participating Interests | 59 344 | 72 706 | |
Interest Income On Bank Deposits | 2 005 | 1 308 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 61 349 | 74 014 | |
Interest Payable Similar Charges Finance Costs | 11 522 | 727 | |
Interest Received Classified As Investing Activities | 61 349 | 74 014 | |
Key Management Personnel Compensation Total | 275 618 | 376 833 | |
Net Cash Flows From Used In Financing Activities | 1 265 000 | 26 767 | |
Net Cash Flows From Used In Investing Activities | 61 349 | 93 318 | |
Net Cash Flows From Used In Operating Activities | 1 468 087 | 1 402 086 | |
Net Cash Generated From Operations | 1 102 088 | 1 797 127 | |
Net Current Assets Liabilities | 1 781 253 | 2 251 733 | 630 636 |
Net Deferred Tax Liability Asset | 1 153 | | |
Net Finance Income Costs | 61 349 | 74 014 | |
Net Interest Paid Received Classified As Operating Activities | -11 522 | -727 | |
Operating Profit Loss | 1 508 634 | 486 671 | |
Other Creditors | 7 651 | | |
Other Interest Receivable Similar Income Finance Income | 61 349 | 74 014 | |
Other Operating Income Format1 | 196 000 | 54 000 | |
Other Taxation Social Security Payable | 43 557 | | |
Payments To Related Parties | 27 369 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 10 810 | 4 585 | |
Prepayments Accrued Income | 100 743 | | |
Proceeds From Sales Property Plant Equipment | | 19 304 | |
Profit Loss | 1 264 517 | 452 329 | 172 041 |
Profit Loss On Ordinary Activities Before Tax | 1 562 846 | 559 958 | |
Property Plant Equipment Gross Cost | 60 584 | | |
Provisions For Liabilities Balance Sheet Subtotal | 1 153 | | |
Revenue From Sale Goods | 23 708 120 | 10 346 748 | |
Social Security Costs | 133 477 | 59 503 | |
Staff Costs Employee Benefits Expense | 1 215 174 | 806 117 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 153 | | |
Tax Expense Credit Applicable Tax Rate | 296 941 | 106 392 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 041 | 370 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 298 329 | 107 629 | |
Total Assets Less Current Liabilities | 1 800 557 | 2 251 733 | |
Total Current Tax Expense Credit | 299 491 | 108 782 | |
Total Operating Lease Payments | 109 330 | 77 240 | |
Trade Creditors Trade Payables | 1 952 851 | | |
Trade Debtors Trade Receivables | 3 347 026 | | |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | 60 584 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | 41 280 | |
Turnover Revenue | 23 708 120 | 10 346 748 | |
Wages Salaries | 1 070 887 | 742 029 | |
Company Contributions To Defined Benefit Plans Directors | 10 810 | 4 585 | |
Director Remuneration Benefits Including Payments To Third Parties | 281 023 | 109 662 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | |
Salaries Directors | 270 213 | 105 077 | |