Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | -799 467 | -859 537 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 52 730 | 79 339 | 20 449 | 56 551 | 4 481 | 3 475 | 51 054 | 59 325 |
Current Assets | 734 787 | 383 180 | 412 424 | 627 949 | 1 070 352 | 693 646 | 997 992 | 1 585 360 | 608 298 |
Debtors | 637 051 | 310 725 | 315 783 | 589 251 | 999 982 | 670 912 | 985 075 | 1 518 725 | 531 139 |
Net Assets Liabilities | | | | | | -5 043 184 | -6 478 737 | -6 660 783 | -7 304 037 |
Other Debtors | | 4 905 | 4 985 | 83 091 | 474 067 | 154 621 | 499 201 | 1 042 480 | 78 321 |
Property Plant Equipment | | 6 357 516 | 5 674 243 | 4 336 661 | 3 156 606 | 3 684 685 | 3 786 739 | 3 265 523 | 4 455 779 |
Total Inventories | | 19 725 | 17 301 | 18 249 | 13 819 | 18 253 | 9 442 | 15 581 | |
Cash Bank In Hand | 79 121 | 52 730 | | | | | | | |
Intangible Fixed Assets | 369 438 | 347 048 | | | | | | | |
Stocks Inventory | 18 615 | 19 725 | | | | | | | |
Tangible Fixed Assets | 5 594 521 | 6 357 516 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | -799 567 | -859 637 | | | | | | | |
Shareholder Funds | -799 467 | -859 537 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 000 | 5 094 | | | | | |
Accrued Liabilities Deferred Income | | 198 259 | 323 048 | 421 679 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | | 100 755 | 123 145 | 447 803 | | | | | |
Accumulated Depreciation Impairment Property Plant Equipment | | 720 967 | 1 437 328 | 2 861 019 | 4 295 062 | 5 855 236 | 6 585 015 | 7 534 450 | 8 546 877 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 110 866 | 86 110 | | | 831 833 | 428 219 | 2 202 683 |
Administrative Expenses | | 1 199 096 | 1 666 686 | 3 231 462 | | | | | |
Amortisation Expense Intangible Assets | | 22 390 | 22 390 | | | | | | |
Average Number Employees During Period | | 80 | 123 | 83 | 121 | 125 | 128 | 59 | 88 |
Bank Borrowings Overdrafts | | | | | | 19 936 | 523 708 | 397 222 | |
Comprehensive Income Expense | | -60 069 | 66 174 | | | | | | |
Cost Sales | | 1 750 321 | 2 134 668 | 2 392 616 | | | | | |
Creditors | | 7 947 281 | 7 204 686 | 6 580 167 | 7 559 852 | 9 421 515 | 523 708 | 397 222 | 12 368 114 |
Deferred Tax Asset Debtors | | 153 780 | 115 846 | 391 424 | 391 424 | 391 424 | 391 424 | 391 424 | 391 424 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 8 084 | | | | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -89 468 | | | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 6 098 | | | | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 22 732 | 31 836 | -275 578 | | | | | |
Depreciation Expense Property Plant Equipment | | 451 261 | 716 361 | 1 423 691 | | | | | |
Fixed Assets | 5 963 959 | 6 704 564 | 5 998 900 | 4 336 661 | | | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 2 599 322 | | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 6 097 | 24 662 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 358 313 | | | 25 626 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -978 | -501 | -464 | | | | | |
Gain Loss On Disposals Property Plant Equipment | | | -77 778 | | | | | | |
Gross Profit Loss | | 1 194 210 | 1 785 370 | 2 133 611 | | | | | |
Impairment Loss Intangible Assets | | | | 324 658 | | | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 22 390 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 716 361 | 1 423 691 | 1 444 128 | 1 560 174 | 729 779 | 949 435 | 1 012 427 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 324 658 | | | | | |
Intangible Assets | | 347 048 | 324 658 | | | | | | |
Intangible Assets Gross Cost | | 447 803 | 447 803 | | | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 32 770 | | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 150 | 940 | | | | | | |
Interest Income On Bank Deposits | | 319 | 80 | 78 | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | 319 | 80 | 78 | | | | | |
Interest Payable Similar Charges Finance Costs | | 32 770 | 14 656 | | | | | | |
Interest Received Classified As Investing Activities | | -319 | -80 | -78 | | | | | |
Net Cash Flows From Used In Operating Activities | | -3 786 868 | -137 395 | -27 142 | | | | | |
Net Cash Generated From Operations | | -3 819 638 | -152 051 | -27 142 | | | | | |
Net Current Assets Liabilities | -163 757 | -158 378 | -6 792 262 | -5 952 218 | -6 489 500 | -8 727 869 | -9 741 768 | -9 529 084 | -11 759 816 |
Net Finance Income Costs | | 319 | 80 | 78 | | | | | |
Net Interest Paid Received Classified As Operating Activities | | -32 770 | -14 656 | | | | | | |
Number Shares Issued Fully Paid | | | | 100 | | | | | |
Operating Profit Loss | | -4 886 | 118 684 | -1 097 851 | | | | | |
Other Creditors | | 7 405 574 | 6 519 288 | 5 846 678 | 7 047 765 | 9 148 947 | 10 254 162 | 10 363 427 | 11 657 699 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 10 085 | | | | |
Other Disposals Property Plant Equipment | | | 77 778 | | 10 085 | | | | |
Other Interest Receivable Similar Income Finance Income | | 319 | 80 | 78 | | | | | |
Other Taxation Social Security Payable | | 94 750 | 79 424 | 21 318 | 234 359 | 58 604 | 76 495 | 184 840 | 283 362 |
Par Value Share | | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 5 361 | 7 565 | 7 272 | | | | | |
Prepayments Accrued Income | | 49 735 | 72 765 | 78 106 | | | | | |
Profit Loss | | -60 069 | 66 174 | -822 195 | | | | | |
Profit Loss On Ordinary Activities Before Tax | | -37 337 | 104 108 | -1 097 773 | | | | | |
Property Plant Equipment Gross Cost | | 7 078 483 | 7 111 570 | 7 197 680 | 7 451 668 | 9 539 921 | 10 371 754 | 10 799 973 | 13 002 656 |
Purchase Property Plant Equipment | | -1 214 255 | -110 866 | -86 110 | | | | | |
Raw Materials Consumables | | 19 725 | 17 301 | 18 249 | | | | | |
Staff Costs Employee Benefits Expense | | 1 194 117 | 1 355 293 | 1 398 858 | | | | | |
Tax Decrease From Utilisation Tax Losses | | | 81 944 | | | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 117 260 | 74 502 | | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 2 931 | | | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | -94 528 | | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 22 732 | 37 934 | -275 578 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 264 073 | 2 088 253 | | | |
Total Assets Less Current Liabilities | 5 800 202 | 6 546 186 | -793 362 | -1 615 557 | -3 332 894 | -5 043 184 | -5 955 029 | -6 263 561 | -7 304 037 |
Total Deferred Tax Expense Credit | | 22 732 | 37 934 | -275 578 | | | | | |
Total Operating Lease Payments | | | 940 | 328 143 | | | | | |
Trade Creditors Trade Payables | | 248 698 | 282 926 | 290 492 | 277 728 | 194 028 | 352 811 | 450 173 | 427 053 |
Trade Debtors Trade Receivables | | 102 306 | 122 188 | 114 736 | 134 491 | 124 867 | 94 450 | 84 821 | 61 394 |
Turnover Revenue | | 2 944 531 | 3 920 038 | 4 526 227 | | | | | |
Wages Salaries | | 1 188 756 | 1 347 728 | 1 391 586 | | | | | |
Company Contributions To Defined Benefit Plans Directors | | 282 | 277 | 289 | | | | | |
Creditors Due After One Year | 6 599 669 | 7 405 723 | | | | | | | |
Creditors Due Within One Year | 898 544 | 541 558 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 78 365 | 100 755 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 22 390 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 447 803 | 447 803 | | | | | | | |
Number Shares Allotted | | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | | 1 214 255 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 864 228 | 7 078 483 | | | | | | | |
Tangible Fixed Assets Depreciation | 269 706 | 720 967 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 451 261 | | | | | | | |