Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 568 609 | 166 345 | 2 960 176 | 5 679 456 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 16 152 717 | 10 536 062 | 35 130 385 | 34 092 913 | 28 870 612 | 51 972 326 |
Current Assets | 1 098 534 | 2 339 182 | 5 100 348 | 8 477 364 | 21 442 732 | 16 792 598 | 37 214 341 | 34 822 905 | 44 406 789 | 56 277 297 |
Debtors | 657 533 | 1 416 417 | 1 494 012 | 5 494 156 | 5 290 015 | 6 256 536 | 2 083 956 | 729 992 | 15 536 177 | 4 304 971 |
Other Debtors | | | | | 289 930 | 976 492 | 909 875 | 441 | 13 731 907 | 861 |
Property Plant Equipment | | | | | 134 079 | 103 805 | 5 280 | 5 706 | 23 573 | 15 161 |
Cash Bank In Hand | 441 001 | 922 765 | 3 606 336 | 2 983 208 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 568 609 | 166 345 | | | | | | | | |
Tangible Fixed Assets | 3 375 | 4 291 | 8 514 | 29 662 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | 568 608 | 166 344 | 2 960 175 | 5 679 455 | | | | | | |
Shareholder Funds | 568 609 | 166 345 | 2 960 176 | 5 679 456 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Accrued Liabilities Deferred Income | | | | | 1 511 622 | 3 988 934 | 5 325 625 | 5 035 486 | 6 692 524 | 6 629 243 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | | 206 000 | 412 000 | 618 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 113 707 | 146 801 | 165 439 | 171 678 | 180 795 | 189 207 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | 2 060 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 2 820 | | 6 665 | 26 984 | |
Administrative Expenses | | | | | 8 927 114 | 8 899 736 | 11 752 572 | 8 605 457 | 8 539 729 | 7 584 074 |
Amortisation Expense Intangible Assets | | | | | | | | 206 000 | 206 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | | | | 206 000 | 206 000 | 206 000 |
Average Number Employees During Period | | | | | | 1 | 2 | 2 | 2 | 2 |
Cash Cash Equivalents Cash Flow Value | | | | | 16 152 717 | 10 536 062 | 35 130 385 | 34 092 913 | 28 870 612 | 51 972 326 |
Corporation Tax Payable | | | | | 3 004 100 | 1 767 979 | 2 045 980 | | | |
Corporation Tax Recoverable | | | | | | | | 165 414 | 660 108 | 3 188 659 |
Creditors | | | | | 14 017 545 | 7 183 014 | 7 981 121 | 10 085 753 | 7 106 840 | 23 778 315 |
Current Tax For Period | | | | | 5 293 770 | 4 506 139 | 6 931 700 | 4 406 030 | 4 896 004 | 3 123 982 |
Depreciation Expense Property Plant Equipment | | | | | 40 710 | 33 094 | 28 015 | 6 239 | 9 117 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 33 094 | 28 015 | 6 239 | 9 117 | 8 412 |
Dividends Paid | | | | | 16 850 000 | 17 110 000 | 10 000 000 | 21 350 000 | 8 425 000 | 18 225 000 |
Dividends Paid Classified As Financing Activities | | | | | -16 850 000 | -17 110 000 | -10 000 000 | -21 350 000 | -8 425 000 | -18 225 000 |
Dividends Paid On Shares Interim | | | | | | 17 110 000 | 10 000 000 | 21 350 000 | 8 425 000 | 18 225 000 |
Fixed Assets | 3 375 | 4 291 | | | | | 5 280 | 1 859 706 | 1 671 573 | 1 457 161 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 2 354 | 447 | | 25 346 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -524 312 | -258 724 | 143 308 | -7 667 | 94 364 | -273 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | 5 598 410 | -520 106 | -4 150 612 | 2 978 913 | -16 671 475 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 966 521 | -4 172 580 | -1 519 378 | 14 311 491 | -13 759 757 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 14 528 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -3 382 730 | -5 742 260 | -6 653 699 | -6 617 424 | -5 390 698 | -5 652 533 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 5 616 655 | -24 594 323 | 1 037 472 | 5 222 301 | -23 101 714 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -346 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 206 000 | 206 000 | 206 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 33 094 | 28 015 | 6 239 | 9 117 | 8 412 |
Intangible Assets | | | | | | | | 1 854 000 | 1 648 000 | 1 442 000 |
Intangible Assets Gross Cost | | | | | | | | 2 060 000 | 2 060 000 | |
Interest Income On Bank Deposits | | | | | 9 376 | 26 236 | 88 833 | 38 332 | 27 764 | 56 254 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 26 236 | 88 833 | 38 332 | 27 764 | 56 254 |
Interest Paid Classified As Operating Activities | | | | | | | | -447 | | -25 346 |
Interest Payable Similar Charges Finance Costs | | | | | 975 | 2 761 | 2 354 | 447 | | 25 346 |
Interest Received Classified As Investing Activities | | | | | -11 378 | -27 314 | -90 837 | -45 765 | -73 522 | -256 858 |
Net Cash Flows From Used In Financing Activities | | | | | | 17 110 000 | 10 000 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | -24 494 | -175 875 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | -11 468 851 | -34 418 448 | -22 333 428 | | |
Net Cash Generated From Operations | | | | | -27 265 438 | -17 213 872 | -41 074 501 | -28 951 299 | -8 546 859 | -46 747 735 |
Net Current Assets Liabilities | 565 234 | 162 054 | 2 951 662 | 5 649 794 | 7 425 187 | 9 609 584 | 29 233 220 | 24 737 152 | 37 299 949 | 32 498 982 |
Net Finance Income Costs | | | | | 11 378 | 27 314 | 90 837 | 45 765 | 73 522 | 256 858 |
Net Interest Paid Received Classified As Operating Activities | | | | | -975 | -2 761 | -2 354 | -447 | | |
Operating Profit Loss | | | | | 27 366 497 | 23 745 709 | 36 368 328 | 23 069 070 | 25 622 146 | |
Other Creditors | | | | | 9 271 807 | 32 352 | 368 939 | 4 848 255 | 295 382 | 14 189 434 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 9 377 | | | |
Other Disposals Property Plant Equipment | | | | | | | 79 887 | | | |
Other Interest Income | | | | | | 1 078 | 2 004 | 7 433 | 45 758 | 200 604 |
Other Interest Receivable Similar Income Finance Income | | | | | 11 378 | 27 314 | 90 837 | 45 765 | 73 522 | 256 858 |
Other Taxation Social Security Payable | | | | | 154 622 | | 188 202 | 110 088 | 9 122 | 418 452 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 658 | 1 314 | 1 319 | 1 321 |
Prepayments Accrued Income | | | | | 5 000 085 | 5 221 462 | 1 169 183 | 564 137 | 1 144 162 | 1 115 451 |
Proceeds From Sales Property Plant Equipment | | | | | | | -85 038 | | | |
Profit Loss | | | | | 22 083 476 | 19 264 123 | 29 525 111 | 18 708 358 | 20 799 664 | 13 209 621 |
Profit Loss On Ordinary Activities Before Tax | | | | | 27 376 900 | 23 770 262 | 36 456 811 | 23 114 388 | 25 695 668 | 16 333 603 |
Property Plant Equipment Gross Cost | | | | | 247 786 | 250 606 | 170 719 | 177 384 | 204 368 | |
Purchase Intangible Assets | | | | | | | | -2 060 000 | | |
Purchase Property Plant Equipment | | | | | -15 470 | -2 820 | | -6 665 | -26 984 | |
Research Development Expense Recognised In Profit Or Loss | | | | | 1 014 | 622 | 142 | | | |
Staff Costs Employee Benefits Expense | | | | | | 8 424 | 71 790 | 95 814 | 99 251 | 132 641 |
Tax Expense Credit Applicable Tax Rate | | | | | | 4 516 350 | 6 926 794 | 4 391 734 | 4 882 177 | 3 103 385 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 23 371 | -10 211 | 4 906 | 14 296 | 13 827 | 20 597 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 5 293 424 | 4 506 139 | 6 931 700 | 4 406 030 | 4 896 004 | 3 123 982 |
Total Assets Less Current Liabilities | 568 609 | 166 345 | 2 960 176 | 5 679 456 | 7 559 266 | 9 713 389 | 29 238 500 | 26 596 858 | 38 971 522 | 33 956 143 |
Total Current Tax Expense Credit | | | | | 5 293 424 | 4 506 139 | | | | |
Trade Creditors Trade Payables | | | | | 75 394 | 1 393 749 | 52 375 | 91 924 | 109 812 | 2 541 186 |
Trade Debtors Trade Receivables | | | | | | 58 582 | 4 898 | | | |
Turnover Revenue | | | | | 36 293 611 | 32 645 445 | 48 120 900 | 31 674 527 | 34 161 875 | |
Wages Salaries | | | | | 8 164 | 8 424 | 71 132 | 94 500 | 97 932 | 131 320 |
Director Remuneration | | | | | | | 8 632 | 12 500 | 12 570 | 12 570 |
Creditors Due Within One Year | 533 300 | 2 177 128 | 2 148 686 | 2 827 570 | | | | | | |
Number Shares Allotted | | 1 | 1 | 1 | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | 2 721 | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 4 500 | 7 221 | | | | | | | | |
Tangible Fixed Assets Depreciation | 1 125 | 2 930 | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 805 | | | | | | | | |