Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 9 723 144 | 4 031 728 | 14 078 425 | 1 668 426 | 355 650 |
Current Assets | | | 18 974 399 | 3 181 817 | 1 351 347 |
Debtors | 4 960 851 | 5 824 067 | 4 895 974 | 1 513 391 | 995 697 |
Net Assets Liabilities | 361 707 | 1 419 767 | 11 324 965 | 2 858 886 | 1 049 559 |
Other Debtors | 515 625 | 370 802 | 253 216 | 1 043 039 | 559 191 |
Property Plant Equipment | 274 775 | 198 500 | 164 360 | 28 225 | |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 13 000 | 15 000 | 15 000 | |
Other Non-audit Services Entity Subsidiaries Fees | 20 575 | 12 011 | | | |
Accrued Liabilities Deferred Income | 11 556 590 | 7 172 062 | 4 912 308 | 201 885 | |
Accumulated Depreciation Impairment Property Plant Equipment | 966 374 | 803 039 | 539 888 | 148 665 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 44 248 | | 1 508 | |
Administrative Expenses | 3 476 307 | 4 355 566 | 7 496 018 | 2 127 302 | |
Amortisation Government Grants | | | -7 023 | -47 501 | |
Amounts Owed To Directors | 268 832 | | 2 458 | | |
Applicable Tax Rate | | 19 | | 19 | |
Average Number Employees During Period | | | | 60 | 11 |
Bank Borrowings Overdrafts | 1 000 000 | | | | |
Cash Cash Equivalents Cash Flow Value | 9 723 144 | 4 031 728 | 14 078 425 | 1 124 757 | |
Corporation Tax Payable | 19 778 | 258 693 | 2 509 757 | | 25 151 |
Cost Sales | 45 774 206 | 50 526 299 | 36 644 125 | 4 488 061 | |
Creditors | 14 857 225 | 8 883 709 | 7 792 172 | 351 156 | 301 788 |
Current Tax For Period | 19 778 | 258 693 | 2 757 294 | -433 419 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -1 541 | -13 930 | 21 622 | -21 622 | |
Deferred Tax Liabilities | 38 266 | 24 336 | 21 622 | | |
Depreciation Expense Property Plant Equipment | 91 122 | 78 415 | 64 714 | 36 365 | |
Depreciation Rate Used For Property Plant Equipment | | 25 | | 15 | 15 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 241 750 | | 427 588 | 148 665 |
Disposals Property Plant Equipment | | 283 858 | | 528 866 | 176 890 |
Dividends Paid | 112 500 | | 505 000 | 6 500 000 | |
Dividends Paid Classified As Financing Activities | 112 500 | | 505 000 | 6 500 000 | |
Dividends Paid On Shares | 112 500 | | 505 000 | 6 500 000 | |
Fixed Assets | 274 775 | 198 500 | 164 360 | 28 225 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 60 000 | 138 909 | 91 500 | 75 750 | |
Gain Loss In Cash Flows From Change In Accrued Items | 8 565 884 | -4 384 528 | -4 947 483 | -4 710 423 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 894 585 | -534 160 | -1 389 460 | -218 378 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -962 139 | -835 851 | 1 287 948 | 3 382 583 | |
Gain Loss On Disposals Property Plant Equipment | | -42 108 | -1 963 | -101 278 | |
Government Grant Income | | | 7 023 | 47 501 | |
Gross Profit Loss | 3 553 005 | 5 617 604 | 25 255 162 | -446 769 | |
Income Taxes Paid Refund Classified As Operating Activities | 3 298 | 19 823 | 195 402 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 9 301 381 | -5 691 416 | 12 031 812 | -12 953 668 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -3 298 | -27 320 | -53 816 | -103 003 | |
Increase Decrease In Net Debt From Cash Flows | | | | 12 407 541 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 78 415 | | 36 365 | |
Interest Income On Bank Deposits | 2 907 | 13 409 | 5 616 | 258 | |
Interest Received Classified As Operating Activities | 2 907 | 13 465 | 7 075 | | |
Net Cash Flows From Used In Financing Activities | 702 528 | -1 268 832 | -495 519 | -6 454 957 | |
Net Cash Flows From Used In Investing Activities | -66 906 | -44 248 | -61 168 | -1 508 | |
Net Cash Flows From Used In Operating Activities | 8 665 759 | -4 378 336 | 12 588 499 | -6 497 203 | |
Net Cash Generated From Operations | 8 666 150 | -4 371 978 | 12 776 826 | -3 982 646 | |
Net Current Assets Liabilities | 125 198 | 1 245 603 | 11 182 227 | 2 830 661 | 1 049 559 |
Net Debt Funds | | | -14 075 967 | -1 668 426 | |
Net Deferred Tax Liability Asset | 38 266 | 24 336 | 21 622 | -21 622 | |
Operating Profit Loss | 76 698 | 1 262 038 | 17 766 167 | -2 526 570 | |
Other Creditors | | | 135 730 | 114 594 | 249 398 |
Other Departments Average Number Employees | 252 | 198 | 144 | 60 | |
Other Finance Income | | 56 | 1 459 | 2 189 | |
Other Interest Receivable Similar Income Finance Income | 2 907 | 13 465 | 7 075 | 2 447 | |
Other Operating Income Format1 | | | 7 023 | 47 501 | |
Other Taxation Social Security Payable | 1 127 165 | 904 786 | 65 732 | 25 530 | 16 013 |
Par Value Share | | 1 | | 1 | |
Pension Costs Defined Contribution Plan | 133 376 | 170 309 | 101 665 | 204 212 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 133 376 | 170 309 | 101 665 | 204 212 | |
Prepayments Accrued Income | 107 417 | 126 506 | 140 810 | 91 789 | |
Proceeds From Borrowings Classified As Financing Activities | 815 028 | -1 268 832 | 2 458 | -2 458 | |
Proceeds From Government Grants Classified As Financing Activities | | | 7 023 | 47 501 | |
Proceeds From Sales Property Plant Equipment | | | 4 612 | | |
Profit Loss | 64 666 | 1 058 060 | 15 048 142 | -1 966 079 | |
Profit Loss On Ordinary Activities Before Tax | 79 605 | 1 275 503 | 17 773 242 | -2 524 123 | |
Property Plant Equipment Gross Cost | 1 241 149 | 1 001 539 | 704 248 | 176 890 | |
Provisions | 38 266 | 24 336 | | | |
Provisions For Liabilities Balance Sheet Subtotal | 38 266 | 24 336 | 21 622 | | |
Purchase Property Plant Equipment | 66 906 | 44 248 | 65 780 | 1 508 | |
Revenue From Rendering Services | 49 327 211 | 56 143 903 | 61 899 287 | 4 041 292 | |
Social Security Costs | 557 912 | 535 344 | 389 132 | 179 480 | |
Staff Costs Employee Benefits Expense | 6 897 949 | 6 216 672 | 4 886 776 | 2 516 994 | |
Tax Decrease From Utilisation Tax Losses | | | 618 516 | | |
Tax Expense Credit Applicable Tax Rate | 15 324 | 242 346 | 3 376 916 | -479 583 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 561 | 14 167 | -1 639 | 5 038 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 2 893 | 2 180 | 533 | 21 884 | |
Tax Increase Decrease From Other Short-term Timing Differences | -1 541 | -13 930 | 21 622 | -21 622 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 14 939 | 217 443 | 2 725 100 | -558 044 | |
Total Assets Less Current Liabilities | 399 973 | 1 444 103 | 11 346 587 | 2 858 886 | 1 049 559 |
Total Current Tax Expense Credit | | | 2 703 478 | -536 422 | |
Trade Creditors Trade Payables | 536 928 | 182 342 | 166 187 | 9 147 | 11 226 |
Trade Debtors Trade Receivables | 4 337 809 | 5 326 759 | 4 501 948 | 378 563 | 436 506 |
Turnover Revenue | 49 327 211 | 56 143 903 | 61 899 287 | 4 041 292 | |
Unused Provision Reversed | | 13 930 | | | |
Wages Salaries | 6 206 661 | 5 511 019 | 4 395 979 | 2 133 302 | |
Advances Credits Directors | | | 2 458 | 311 741 | 15 523 |
Advances Credits Made In Period Directors | | | | 6 500 000 | 1 100 000 |
Advances Credits Repaid In Period Directors | | | | 6 814 199 | 803 782 |
Company Contributions To Money Purchase Plans Directors | 80 000 | 80 000 | | 160 000 | |
Director Remuneration | 35 416 | | 115 144 | 107 485 | |
Director Remuneration Benefits Excluding Payments To Third Parties | 115 416 | 80 000 | 115 144 | 267 485 | |