Profit & Loss |
Date of Accounts |
2017-01-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 38 | 192 165 | 194 584 | 19 935 |
Current Assets | | | 100 | 413 | 224 724 | 245 726 | 93 434 |
Debtors | 100 | 100 | 100 | 375 | 32 559 | 51 142 | 73 499 |
Other Debtors | 100 | 100 | 100 | 375 | 142 | 142 | 35 317 |
|
Other Financial Data |
Audit Fees Expenses | | | | 436 | 8 439 | | |
Other Non-audit Services Fees | | | | 772 | | | |
Taxation Compliance Services Fees | | | | 55 | 1 000 | | |
Company Contributions To Money Purchase Plans Directors | | | | 129 | 9 796 | | |
Director Remuneration | | | | 32 214 | 148 915 | | |
Dividend Recommended By Directors | | | | | | 286 066 | |
Accrued Liabilities Deferred Income | | | | | | | 7 911 |
Amounts Owed By Group Undertakings | | | | | | | 38 083 |
Amounts Owed To Group Undertakings | | | | 6 200 000 | 6 134 350 | 6 451 180 | 6 312 885 |
Average Number Employees During Period | | | | 54 | 645 | 470 | 485 |
Comprehensive Income Expense | | | | 7 066 030 | 365 851 | 327 456 | 239 024 |
Corporation Tax Payable | | | | 8 | 49 006 | 9 618 | 56 089 |
Creditors | | | | 6 200 008 | 6 215 356 | 6 460 798 | 6 392 781 |
Dividends Paid | | | | | 156 930 | 286 066 | 251 439 |
Fixed Assets | | | | 13 266 000 | 13 266 000 | 13 531 830 | 13 603 690 |
Investments Fixed Assets | | | | 13 266 000 | 13 266 000 | 13 531 830 | 13 603 690 |
Investments In Group Undertakings | | | | 13 266 000 | 13 266 000 | 13 503 000 | 13 503 000 |
Net Assets Liabilities Subsidiaries | | | -100 | 124 | 469 | -95 829 | -141 381 |
Net Current Assets Liabilities | | | 100 | -6 199 595 | -5 990 632 | -6 215 072 | -6 299 347 |
Number Shares Issued Fully Paid | | | | 225 | 42 | 42 | 150 |
Other Investments Other Than Loans | | | | | | 28 830 | 100 690 |
Other Taxation Social Security Payable | | | | | | | 6 309 |
Par Value Share | | | | 1 | 1 | 1 | 1 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | | | | 32 417 | 51 000 | 99 |
Profit Loss | | | | 7 066 030 | 365 851 | 327 456 | 1 074 698 |
Profit Loss Subsidiaries | | | 3 785 | -224 | -345 | -81 646 | -75 807 |
Total Assets Less Current Liabilities | 100 | 100 | 100 | 7 066 405 | 7 275 368 | 7 316 758 | 7 304 343 |
Trade Creditors Trade Payables | | | | | | | 250 |
Accumulated Amortisation Impairment Intangible Assets | | | | 29 601 | 405 790 | | |
Administrative Expenses | | | | | 191 | 287 | |
Amortisation Expense Intangible Assets | | | | 20 251 | 369 589 | | |
Applicable Tax Rate | | | | 19 | 19 | | |
Cash Cash Equivalents Cash Flow Value | | | | | 192 165 | | |
Current Tax For Period | | | | 23 217 | 49 006 | 9 709 | |
Depreciation Expense Property Plant Equipment | | | | 19 525 | 9 986 | | |
Dividends Paid Classified As Financing Activities | | | | | -156 930 | -286 066 | |
Dividends Paid On Shares | | | | | 156 930 | 286 066 | |
Dividends Paid On Shares Interim | | | | | 94 158 | 171 640 | |
Dividends Received Classified As Investing Activities | | | | | -156 930 | -286 066 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 65 650 | -316 830 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 32 000 | -32 000 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -32 184 | -18 583 | |
Government Grant Income | | | | | 42 254 | | |
Income From Shares In Group Undertakings | | | | | 156 930 | 286 066 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -8 | -49 097 | |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 20 000 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 192 127 | 2 419 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 26 851 | 376 189 | | |
Intangible Assets | | | | 1 838 341 | 1 462 152 | | |
Intangible Assets Gross Cost | | | | 1 867 942 | | | |
Interest Expense On Loan Capital | | | | 565 | 170 884 | | |
Issue Equity Instruments | | | 100 | 275 | 42 | | |
Net Cash Flows From Used In Financing Activities | | | | | 222 538 | -30 764 | |
Net Cash Flows From Used In Investing Activities | | | | | -156 931 | -20 236 | |
Net Cash Flows From Used In Operating Activities | | | | | -257 734 | 48 581 | |
Net Cash Generated From Operations | | | | | -257 742 | -516 | |
Net Interest Received Paid Classified As Investing Activities | | | | | -1 | | |
Nominal Value Shares Issued Specific Share Issue | | | | 1 | 1 | | |
Number Shares Issued But Not Fully Paid | | | | | 42 | | |
Operating Profit Loss | | | | | 257 926 | 51 099 | |
Other Deferred Tax Expense Credit | | | | -1 225 | 8 695 | | |
Other Interest Receivable Similar Income Finance Income | | | | | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 2 804 | | | |
Proceeds From Issuing Shares | | | | | -42 | | |
Profit Loss On Ordinary Activities Before Tax | | | | 96 072 | 414 857 | 337 165 | |
Social Security Costs | | | | 15 872 | | | |
Staff Costs Employee Benefits Expense | | | | 166 313 | | | |
Tax Expense Credit Applicable Tax Rate | | | | 18 254 | 314 008 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -123 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 14 | 18 133 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 21 992 | 49 006 | 9 709 | |
Total Additions Including From Business Combinations Intangible Assets | | | | 1 847 942 | | | |
Total Operating Lease Payments | | | | 7 840 | 139 654 | | |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 2 750 | | | |
Turnover Revenue | | | | 1 983 632 | 258 117 | 51 386 | |
Wages Salaries | | | | 147 637 | | | |