Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 159 559 | 459 583 | 776 324 | 1 696 600 | 1 319 577 |
Current Assets | 178 080 | 520 698 | 828 062 | 1 906 663 | 1 649 198 |
Debtors | 7 123 | 39 359 | 18 147 | 151 256 | 257 449 |
Net Assets Liabilities | -44 283 | -73 898 | 28 440 | 796 658 | 882 765 |
Other Debtors | 232 | 1 952 | 33 935 | 118 568 | 185 862 |
Property Plant Equipment | 342 277 | 633 747 | 547 388 | 948 883 | 1 015 577 |
Total Inventories | 11 398 | 21 756 | 33 591 | 58 807 | 72 172 |
|
Other Financial Data |
Audit Fees Expenses | | | | | 6 500 |
Other Non-audit Services Fees | | | | 769 | 1 268 |
Taxation Compliance Services Fees | | | | 4 000 | 5 500 |
Company Contributions To Money Purchase Plans Directors | | | | 55 | |
Director Remuneration | | | | 78 304 | 121 065 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 |
Accrued Liabilities | 31 487 | 132 531 | 158 237 | 362 227 | 394 874 |
Accumulated Amortisation Impairment Intangible Assets | 16 343 | 31 430 | 46 516 | 84 401 | 199 106 |
Accumulated Depreciation Impairment Property Plant Equipment | 55 990 | 122 566 | 230 928 | 363 936 | 559 360 |
Additional Provisions Increase From New Provisions Recognised | | | | 134 206 | 18 413 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | -11 896 | | |
Administrative Expenses | | | | 6 871 106 | 11 451 403 |
Amortisation Expense Intangible Assets | | | | 2 250 | 5 000 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | 85 | 119 | 204 | 298 | 375 |
Bank Borrowings | | | 145 384 | 371 468 | 2 304 511 |
Bank Borrowings Overdrafts | 5 989 | 71 795 | 537 950 | 2 238 528 | 2 304 511 |
Cash Cash Equivalents Cash Flow Value | | | | 1 696 600 | |
Comprehensive Income Expense | | | | 768 218 | 86 107 |
Corporation Tax Payable | | 1 323 | | 36 851 | 4 726 |
Cost Sales | | | | 3 748 137 | 6 725 010 |
Creditors | 459 286 | 597 865 | 537 950 | 2 238 528 | 3 975 232 |
Current Tax For Period | | | | 36 851 | 4 752 |
Deferred Tax Liabilities | | 95 345 | 83 449 | | |
Depreciation Amortisation Expense | | | | 170 892 | 310 128 |
Depreciation Expense Property Plant Equipment | | | | 133 008 | 195 424 |
Disposals Property Plant Equipment | | | 15 539 | | |
Fixed Assets | 628 911 | 906 544 | 805 099 | 2 998 917 | 3 444 867 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 413 808 | 413 808 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 405 591 | 421 576 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -99 174 | -106 193 |
Gross Profit Loss | | | | 7 732 402 | 11 598 689 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -36 877 |
Increase Decrease Due To Transfers Into Or Out Intangible Assets | | | | 30 000 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 954 211 | -377 023 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 25 217 | 13 365 |
Increase From Amortisation Charge For Year Intangible Assets | | 15 087 | 15 086 | 37 885 | 114 705 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 66 576 | 108 362 | 133 008 | 195 424 |
Intangible Assets | 285 384 | 270 297 | 255 211 | 2 045 034 | 2 424 290 |
Intangible Assets Gross Cost | 301 727 | 301 727 | 301 727 | 2 129 435 | 2 623 396 |
Interest Expense On Bank Loans Similar Borrowings | | | | 19 271 | 57 540 |
Interest Paid Classified As Operating Activities | | | | -19 271 | -57 540 |
Interest Payable Similar Charges Finance Costs | | | | 19 271 | 57 540 |
Investments Fixed Assets | 1 250 | 2 500 | 2 500 | 5 000 | 5 000 |
Merchandise | | | | 41 783 | 52 901 |
Net Cash Flows From Used In Financing Activities | | | | -1 927 555 | 305 485 |
Net Cash Flows From Used In Investing Activities | | | | 2 364 711 | 756 053 |
Net Cash Flows From Used In Operating Activities | | | | -1 391 367 | -684 515 |
Net Cash Generated From Operations | | | | -1 410 638 | -778 932 |
Net Current Assets Liabilities | -213 908 | -287 232 | -155 260 | 253 924 | -2 326 034 |
Net Interest Received Paid Classified As Investing Activities | | | | | -26 |
Number Shares Issued Fully Paid | | | | | 100 |
Operating Profit Loss | | | | 958 546 | 166 786 |
Other Creditors | 17 942 | 2 151 | 511 | 5 452 | 10 193 |
Other Deferred Tax Expense Credit | | | | 134 206 | 18 413 |
Other Interest Receivable Similar Income Finance Income | | | | | 26 |
Other Investments Other Than Loans | 1 250 | 2 500 | 2 500 | 5 000 | 5 000 |
Other Operating Income Format1 | | | | 97 250 | 19 500 |
Other Taxation Social Security Payable | 8 162 | 18 663 | 22 171 | 53 733 | 41 151 |
Par Value Share | | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 51 916 | 63 348 |
Prepayments | 6 891 | 37 407 | 16 843 | | |
Prepayments Accrued Income | | | 16 843 | 26 939 | 70 327 |
Proceeds From Borrowings Classified As Financing Activities | | | | -2 123 250 | -519 611 |
Profit Loss | | | | 768 218 | 86 107 |
Profit Loss On Ordinary Activities Before Tax | | | | 939 275 | 109 272 |
Property Plant Equipment Gross Cost | 398 267 | 756 313 | 778 316 | 1 312 819 | 1 574 937 |
Provisions | | 95 345 | 83 449 | 217 655 | 236 068 |
Provisions For Liabilities Balance Sheet Subtotal | | 95 345 | 83 449 | 217 655 | 236 068 |
Purchase Intangible Assets | | | | -1 827 708 | -493 961 |
Purchase Property Plant Equipment | | | | -534 503 | -262 118 |
Raw Materials | | | | 13 618 | 16 178 |
Repayments Borrowings Classified As Financing Activities | | | | -196 587 | -825 096 |
Social Security Costs | | | | 108 701 | 147 068 |
Staff Costs Employee Benefits Expense | | | | 2 967 323 | 4 976 198 |
Tax Decrease From Utilisation Tax Losses | | | | 61 107 | |
Tax Expense Credit Applicable Tax Rate | | | | 178 462 | 20 762 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -81 183 | -16 482 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 679 | 472 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 171 057 | 23 165 |
Total Additions Including From Business Combinations Intangible Assets | | | | 1 827 708 | 493 961 |
Total Additions Including From Business Combinations Property Plant Equipment | | 358 046 | 37 542 | 534 503 | 262 118 |
Total Assets Less Current Liabilities | 415 003 | 619 312 | 649 839 | 3 252 841 | 1 118 833 |
Trade Creditors Trade Payables | 94 222 | 253 362 | 373 947 | 457 707 | 666 135 |
Trade Debtors Trade Receivables | | | 1 304 | 5 749 | 1 260 |
Transfers Into Or Out Intangible Assets Increase Decrease In Amortisation Impairment | | | | 4 625 | |
Turnover Revenue | | | | 11 480 539 | 18 323 699 |
Wages Salaries | | | | 2 806 706 | 4 765 782 |