Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 910 046 | 796 636 | 541 430 |
Current Assets | 2 928 162 | 3 510 966 | 3 175 799 |
Debtors | 2 008 289 | 2 705 270 | 2 628 300 |
Net Assets Liabilities | 1 845 655 | 1 176 258 | 1 193 283 |
Other Debtors | 314 224 | 64 223 | 68 629 |
Property Plant Equipment | 9 | 9 | 2 745 |
|
Other Financial Data |
Audit Fees Expenses | 11 450 | 8 000 | 12 000 |
Fees For Non-audit Services | | | 10 000 |
Director Remuneration | 8 628 | 8 628 | 9 102 |
Dividend Recommended By Directors | | 70 000 | 40 000 |
Accrued Liabilities | 81 198 | 150 986 | 327 600 |
Accumulated Amortisation Impairment Intangible Assets | 20 000 | 25 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 77 798 | 77 798 | 688 |
Administrative Expenses | 1 792 379 | 1 332 778 | 1 778 385 |
Amortisation Expense Intangible Assets | 1 250 | 5 000 | |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 21 | 17 | 19 |
Bank Borrowings | 60 948 | 135 753 | 125 564 |
Bank Borrowings Overdrafts | 1 516 679 | 1 064 023 | 941 299 |
Cash Cash Equivalents Cash Flow Value | 910 046 | 796 636 | |
Comprehensive Income Expense | -131 184 | -599 397 | 57 025 |
Corporation Tax Payable | 50 593 | 64 | 64 |
Corporation Tax Recoverable | 50 293 | | |
Cost Sales | 6 763 361 | 5 897 319 | 15 038 362 |
Creditors | 1 516 679 | 1 064 023 | 953 936 |
Current Asset Investments | 9 827 | 9 060 | 6 069 |
Current Tax For Period | -50 293 | | |
Depreciation Amortisation Expense | 1 250 | 5 000 | 688 |
Depreciation Expense Property Plant Equipment | | | 688 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 25 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 77 798 |
Disposals Intangible Assets | | | 25 000 |
Disposals Investment Property Fair Value Model | | 645 000 | |
Disposals Property Plant Equipment | | | 77 807 |
Dividend Per Share Final | | 1 | 0 |
Dividends Paid | 50 000 | 70 000 | 40 000 |
Dividends Paid Classified As Financing Activities | -50 000 | -70 000 | -40 000 |
Dividends Paid On Shares Final | 50 000 | 70 000 | 40 000 |
Dividends Received Classified As Investing Activities | | | -284 |
Fixed Assets | 2 480 008 | 1 870 009 | 1 958 745 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 6 825 | 6 825 | 9 213 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -1 919 | | 261 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -2 995 315 | 1 077 922 | -140 518 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 2 001 155 | -747 274 | 76 970 |
Gain Loss On Disposal Assets Income Statement Subtotal | -38 984 | 1 172 | -9 |
Gain Loss On Disposals Property Plant Equipment | -38 984 | 1 172 | -9 |
Government Grant Income | 264 029 | 157 687 | |
Gross Profit Loss | 1 129 536 | 503 023 | 1 734 045 |
Income From Other Fixed Asset Investments | | | 284 |
Income Taxes Paid Refund Classified As Operating Activities | | -236 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -487 057 | -113 410 | -255 206 |
Increase From Amortisation Charge For Year Intangible Assets | | 5 000 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 688 |
Intangible Assets | 5 000 | | |
Intangible Assets Gross Cost | 25 000 | 25 000 | |
Interest Expense On Bank Loans Similar Borrowings | 67 373 | 33 652 | 89 612 |
Interest Paid Classified As Operating Activities | -67 373 | -33 652 | -89 612 |
Interest Payable Similar Charges Finance Costs | 67 373 | 33 652 | 89 612 |
Investment Property | 2 474 999 | 1 870 000 | 1 956 000 |
Investment Property Fair Value Model | 2 474 999 | 1 870 000 | 1 956 000 |
Loans Owed To Related Parties | | | -12 637 |
Net Cash Flows From Used In Financing Activities | -73 811 | 447 851 | 160 276 |
Net Cash Flows From Used In Investing Activities | -732 306 | -655 039 | -41 242 |
Net Cash Flows From Used In Operating Activities | 1 293 174 | 320 598 | 136 172 |
Net Cash Generated From Operations | 1 225 801 | 286 710 | 46 560 |
Net Current Assets Liabilities | 1 021 183 | 501 789 | 317 329 |
Net Interest Received Paid Classified As Investing Activities | -33 568 | -24 867 | -40 979 |
Number Shares Issued Fully Paid | | 100 000 | 100 000 |
Operating Profit Loss | -271 875 | -621 186 | 16 291 |
Other Creditors | 47 728 | 47 728 | 1 923 |
Other Deferred Tax Expense Credit | 36 435 | -7 340 | -2 662 |
Other Interest Receivable Similar Income Finance Income | 33 568 | 24 867 | 40 979 |
Other Operating Income Format1 | 390 968 | 208 569 | 60 631 |
Other Taxation Social Security Payable | 12 661 | 10 926 | 29 095 |
Par Value Share | | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 711 | 6 269 | 3 844 |
Prepayments | | 228 | 1 195 |
Prepayments Accrued Income | 44 580 | 228 | |
Proceeds From Borrowings Classified As Financing Activities | -123 811 | 377 851 | 132 913 |
Proceeds From Sales Investment Properties | -735 099 | -646 172 | |
Profit Loss | -131 184 | -599 397 | 57 025 |
Profit Loss On Ordinary Activities Before Tax | -145 042 | -606 737 | 54 363 |
Property Plant Equipment Gross Cost | 77 807 | 77 807 | 3 433 |
Provisions | 138 857 | 131 517 | 128 855 |
Provisions For Liabilities Balance Sheet Subtotal | 138 857 | 131 517 | 128 855 |
Purchase Investment Properties | -5 361 | | |
Purchase Property Plant Equipment | | | -3 433 |
Recoverable Value-added Tax | 21 460 | 11 010 | 15 882 |
Rental Leasing Income | 126 939 | 50 882 | 60 631 |
Social Security Costs | 55 207 | 41 617 | 56 944 |
Staff Costs Employee Benefits Expense | 979 922 | 784 810 | 1 026 576 |
Tax Decrease From Utilisation Tax Losses | | -119 027 | -6 105 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 36 435 | 7 823 | 16 474 |
Tax Expense Credit Applicable Tax Rate | -27 558 | -115 280 | 10 329 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -15 | 743 | -887 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 715 | 3 333 | 927 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -13 858 | -7 340 | -2 662 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 3 433 |
Total Assets Less Current Liabilities | 3 501 191 | 2 371 798 | 2 276 074 |
Total Deferred Tax Expense Credit | | -7 340 | -2 662 |
Total Operating Lease Payments | 73 223 | 44 800 | 41 334 |
Trade Creditors Trade Payables | 1 653 851 | 2 663 720 | 2 374 224 |
Trade Debtors Trade Receivables | 1 577 732 | 2 629 809 | 2 542 594 |
Turnover Revenue | 7 892 897 | 6 400 342 | 16 772 407 |
Wages Salaries | 915 004 | 736 924 | 965 788 |