Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 |
Currency |
| |
|
Balance Sheet |
Current Assets | 37 563 376 | 22 114 201 |
|
Other Financial Data |
Audit Fees Expenses | | 41 000 |
Accrued Liabilities | | 2 538 721 |
Accumulated Amortisation Impairment Intangible Assets | 48 160 | 72 240 |
Accumulated Depreciation Impairment Property Plant Equipment | 406 649 | 600 608 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 16 523 |
Administrative Expenses | 1 615 138 | 1 385 617 |
Amounts Owed By Other Related Parties Other Than Directors | | 9 697 607 |
Amounts Owed To Other Related Parties Other Than Directors | | 6 528 598 |
Average Number Employees During Period | 91 | 92 |
Balances Amounts Owed By Related Parties | | |
Balances Amounts Owed To Related Parties | | 6 528 598 |
Cash Cash Equivalents | 6 561 095 | 6 628 662 |
Cash Cash Equivalents Cash Flow Value | 6 561 095 | 6 628 662 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries | | -3 764 831 |
Cash Receipts From Repayment Loans Advances Classified As Investing Activities | | -4 068 477 |
Cost Sales | 76 100 052 | 61 245 338 |
Current Tax For Period | 180 990 | 28 579 |
Current Tax Liabilities | 180 990 | 28 579 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | 9 223 |
Finance Lease Liabilities Present Value Total Lessor | | 203 922 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 7 000 000 |
Income Taxes Paid Refund Classified As Operating Activities | 8 769 | |
Increase Decrease In Cash Cash Equivalents After Foreign Exchange Differences Changes In Consolidation | | -67 567 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -180 990 |
Increase From Amortisation Charge For Year Intangible Assets | | 24 080 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 193 959 |
Intangible Assets Gross Cost | 120 401 | 120 401 |
Intangible Assets Including Right-of-use Assets | 72 241 | 48 161 |
Interest Expense | | 131 819 |
Interest Paid Classified As Operating Activities | -125 748 | -131 819 |
Interest Payable Similar Charges Finance Costs | | 131 819 |
Interest Received Classified As Investing Activities | -239 651 | -92 882 |
Other Interest Expense | | 110 222 |
Other Interest Income | | 92 882 |
Other Interest Receivable Similar Income Finance Income | | 92 882 |
Other Payables | 34 884 | 32 949 |
Other Taxation Social Security Payable | 177 174 | 165 452 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 169 619 | 176 563 |
Prepayments | | 911 567 |
Profit Loss | 1 096 563 | 397 800 |
Property Plant Equipment Excluding Right-of-use Assets | 219 478 | 124 804 |
Property Plant Equipment Gross Cost | 912 812 | 929 335 |
Property Plant Equipment Including Right-of-use Assets | 506 163 | 328 727 |
Property Plant Equipment Right-of-use Assets | 286 685 | 203 923 |
Purchase Property Plant Equipment | -62 342 | -16 523 |
Recoverable Value-added Tax | | 212 466 |
Repayments Borrowings Classified As Financing Activities | -7 100 000 | 6 406 241 |
Right-of-use Assets Balance Sheet Subtotal | | 203 922 |
Staff Costs Employee Benefits Expense | 6 225 894 | 6 058 787 |
Tax Decrease From Utilisation Tax Losses | | 44 915 |
Tax Expense Credit Applicable Tax Rate | 250 970 | 48 376 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 27 283 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 7 058 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | |
Total Current Tax Expense Credit | 138 185 | -152 411 |
Trade Creditors Trade Payables | 10 280 199 | 3 723 793 |
Trade Other Payables | 22 441 430 | 13 193 435 |
Trade Other Receivables | 26 533 367 | 11 982 502 |
Wages Salaries | 5 541 636 | 5 330 371 |
Director Remuneration | | 257 642 |
Director Remuneration Benefits Including Payments To Third Parties | | 265 842 |
Fees For Non-audit Services | | 7 000 |
Accrued Income | 724 714 | 212 466 |
Accrued Liabilities Deferred Income | 11 540 131 | 2 538 721 |
Amortisation Impairment Expense Intangible Assets | 24 080 | 24 080 |
Amounts Owed By Group Undertakings | 13 462 438 | 9 697 607 |
Amounts Owed To Group Undertakings | 122 357 | 6 528 598 |
Applicable Tax Rate | 19 | 19 |
Balances With Banks | 6 560 212 | 6 627 779 |
Bank Borrowings | 7 000 000 | |
Bills Exchange Payable | 286 685 | 203 922 |
Cash On Hand | 883 | 883 |
Comprehensive Income Expense | 1 096 563 | 397 800 |
Current Liabilities | 32 104 241 | 16 129 290 |
Deferred Tax Assets | 9 223 | |
Depreciation Amortisation Expense | 210 822 | 218 039 |
Depreciation Expense Property Plant Equipment | 104 630 | 111 197 |
Equity Liabilities | 38 151 003 | 22 491 089 |
Financial Liabilities | 7 000 000 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 212 943 | -15 654 236 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -2 991 | 6 717 557 |
Gross Profit Loss | 2 809 500 | 1 668 163 |
Income Tax Expense Credit | 224 333 | -143 188 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 375 778 | 67 567 |
Intangible Assets Excluding Right-of-use Assets | 72 241 | 48 161 |
Interest Expense On Bank Loans Similar Borrowings | 125 748 | 131 819 |
Net Cash Flows From Used In Financing Activities | -14 836 | 593 759 |
Net Cash Flows From Used In Investing Activities | 6 132 871 | -7 909 667 |
Net Cash Flows From Used In Operating Activities | -3 742 257 | 7 248 341 |
Net Cash Generated From Operations | -3 859 236 | 7 116 522 |
Net Deferred Tax Liability Asset | -9 223 | |
Net Finance Income Costs | 113 903 | -38 937 |
Non-current Assets | 587 627 | 376 888 |
Number Shares Issued Fully Paid | | 5 000 |
Operating Profit Loss | 1 206 993 | 293 549 |
Other Deferred Tax Expense Credit | 86 148 | 9 223 |
Other Operating Income | 12 631 | 11 003 |
Par Value Share | | 1 000 |
Proceeds From Borrowings Classified As Financing Activities | -7 114 836 | -6 406 241 |
Profit Loss Before Tax | 1 320 896 | 254 612 |
Social Security Costs | 514 639 | 551 853 |
Total Additions Including From Business Combinations Property Plant Equipment | | 16 523 |
Total Assets | 38 151 003 | 22 491 089 |
Total Liabilities | 32 390 926 | 16 333 212 |
Trade Debtors Trade Receivables | 7 869 067 | 1 123 626 |
Turnover Revenue | 78 909 552 | 62 913 501 |