Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | |
|
Balance Sheet |
Current Assets | 801 413 | 1 031 933 | 1 105 671 | 1 224 859 |
Property Plant Equipment | 183 247 | 159 938 | | |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 6 350 | 10 446 | 7 652 |
Other Non-audit Services Fees | 705 | | | |
Accrued Liabilities Deferred Income | 132 315 | 154 719 | 161 321 | 164 366 |
Accumulated Depreciation Impairment Property Plant Equipment | 26 306 | 88 948 | 154 791 | 213 501 |
Additions Other Than Through Business Combinations Property Plant Equipment | 209 553 | 39 333 | 48 545 | 52 652 |
Administrative Expenses | 33 581 | 27 111 | 36 933 | 25 918 |
Amounts Owed By Related Parties | 133 696 | 161 567 | 166 920 | 175 955 |
Amounts Owed To Related Parties | 60 948 | | | |
Average Number Employees During Period | | 25 | 25 | 25 |
Balances Amounts Owed By Related Parties | 133 696 | 161 567 | 166 920 | 175 935 |
Balances Amounts Owed To Related Parties | 60 948 | 119 266 | 1 400 | 5 658 |
Balances With Banks | 595 865 | 846 467 | 915 359 | 1 020 568 |
Cash Cash Equivalents | 595 865 | 846 467 | 915 359 | 1 020 568 |
Cash Cash Equivalents Cash Flow Value | | 595 865 | | |
Commitments For Acquisition Property Plant Equipment | 24 110 | 13 487 | 18 094 | |
Comprehensive Income Expense | 43 700 | 96 813 | 100 665 | 96 479 |
Cost Sales | 735 763 | 1 823 832 | 1 765 242 | 1 882 514 |
Current Liabilities | 230 035 | 336 459 | 292 733 | 308 248 |
Current Tax For Period | | 20 230 | 17 157 | 22 463 |
Current Tax Liabilities | | 20 230 | 18 730 | 16 042 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 520 | | -584 | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | 10 926 | 3 974 | -498 | 1 135 |
Deferred Tax Liabilities | 10 925 | 14 899 | 14 400 | 15 536 |
Depreciation Amortisation Expense | 26 305 | 62 641 | 65 845 | 58 710 |
Depreciation Expense Property Plant Equipment | 26 305 | 62 641 | 62 251 | 58 710 |
Equity Liabilities | -984 660 | -1 191 871 | -1 248 311 | -1 361 441 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -649 | -932 | -2 798 | -2 294 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 230 035 | 86 194 | -42 226 | 18 203 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -205 548 | 20 082 | -4 846 | -13 979 |
Gross Profit Loss | 88 856 | 149 060 | 157 055 | 152 409 |
Income From Related Parties | 813 415 | 1 982 892 | 1 922 297 | 2 034 923 |
Income Taxes Paid Refund Classified As Operating Activities | | | 18 657 | 29 210 |
Income Tax Expense Credit | 10 926 | 24 204 | 16 659 | 27 657 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 251 534 | 71 690 | 107 503 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | -649 | -932 | -2 798 | -2 294 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -520 | -5 546 | 4 059 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | 10 926 | 3 973 | -499 | 1 135 |
Increase From Depreciation Charge For Year Property Plant Equipment | 26 306 | 62 642 | 65 843 | 58 710 |
Interest Paid Classified As Financing Activities | | | | -61 |
Interest Payable Similar Charges Finance Costs | | | | 61 |
Issue Ordinary Shares | 700 000 | 700 000 | 700 000 | |
Key Management Personnel Compensation Post-employment Benefits | 1 291 | 3 544 | 1 291 | |
Key Management Personnel Compensation Short-term Employee Benefits | 36 612 | 99 260 | 87 228 | 86 815 |
Key Management Personnel Compensation Total | 37 903 | 102 804 | 88 519 | 86 815 |
Net Cash Flows From Used In Financing Activities | 700 000 | 1 | -3 | -60 |
Net Cash Flows From Used In Investing Activities | | | -44 951 | -52 652 |
Net Cash Flows From Used In Operating Activities | 106 067 | 290 866 | 116 644 | 160 215 |
Net Cash Generated From Operations | | 290 866 | 138 895 | 189 425 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 81 580 | 184 590 | 185 967 | 185 201 |
Net Deferred Tax Liability Asset | -10 926 | -14 899 | -14 400 | -15 535 |
Number Shares Issued Fully Paid | 700 000 | 700 000 | 700 000 | 700 000 |
Operating Profit Loss | 54 626 | 121 017 | 117 324 | 124 197 |
Other Employee Expense | | | 24 | 4 279 |
Other Operating Expenses By Function | 649 | 932 | 2 798 | 2 294 |
Other Receivables | 71 852 | 23 899 | 23 392 | 17 624 |
Other Short-term Employee Benefits | 5 547 | | 44 822 | 39 903 |
Other Taxation Social Security Payable | 29 326 | 34 110 | 34 141 | 34 632 |
Par Value Share | 1 | 1 | 1 | 1 |
Payments To Related Parties | 107 127 | 301 045 | 3 146 | 18 282 |
Pension Costs Defined Contribution Plan | 15 849 | 41 029 | 43 615 | 44 368 |
Prepayments | | | | 10 712 |
Proceeds From Issuing Shares | 700 000 | | | |
Production Average Number Employees | 22 | 25 | 25 | 25 |
Profit Loss | 43 700 | 96 813 | 100 665 | 96 479 |
Profit Loss Before Tax | 54 626 | 121 017 | 117 324 | 124 136 |
Property Plant Equipment Excluding Right-of-use Assets | 183 247 | 159 938 | 142 640 | 136 582 |
Property Plant Equipment Gross Cost | 209 553 | 248 886 | 297 431 | 350 083 |
Purchase Property Plant Equipment | -209 553 | -39 333 | -48 545 | -52 652 |
Revenue From Rendering Services | 824 619 | 1 972 892 | 1 922 297 | 2 034 923 |
Social Security Costs | 52 763 | 152 528 | 140 326 | 164 482 |
Staff Costs Employee Benefits Expense | 567 719 | 1 392 559 | 1 417 232 | 1 506 169 |
Tax Expense Credit Applicable Tax Rate | 10 379 | 22 993 | 22 291 | 23 586 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 1 573 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 27 | 158 | 498 | 12 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 520 | | | |
Total Assets | 984 660 | 1 191 871 | 1 248 311 | 1 361 441 |
Total Liabilities | -240 960 | -351 358 | -307 133 | -323 784 |
Trade Creditors Trade Payables | 245 | 127 400 | 78 541 | 93 208 |
Trade Other Payables | 230 035 | 316 229 | 274 003 | 292 206 |
Trade Other Receivables | 205 548 | 185 466 | 190 312 | 204 291 |
Turnover Revenue | 824 619 | 1 972 892 | 1 922 297 | 2 034 923 |
Unpaid Contributions To Pension Schemes | 7 201 | | | |
Wages Salaries | 493 560 | 1 199 002 | 1 233 291 | 1 253 137 |