Profit & Loss |
Date of Accounts |
2013-02-28 | 2014-02-28 | 2015-02-28 | 2016-02-29 | 2018-12-31 | 2019-12-31 |
Currency |
| | | | | |
Net Worth | 325 694 | 246 714 | 36 214 | 20 133 | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 1 309 995 | 1 139 397 |
Current Assets | 433 684 | 315 795 | 200 023 | 92 549 | 9 334 839 | 14 633 349 |
Debtors | 238 176 | 122 507 | 77 264 | 50 029 | 8 024 844 | 13 493 952 |
Net Assets Liabilities | | | | | -10 890 525 | -23 707 467 |
Other Debtors | | | | | 977 484 | 1 398 259 |
Property Plant Equipment | | | | | | 444 603 |
Cash Bank In Hand | 195 508 | 193 288 | 122 759 | 42 520 | | |
Net Assets Liabilities Including Pension Asset Liability | 325 694 | 246 714 | 36 214 | 20 133 | | |
Tangible Fixed Assets | 27 799 | 20 441 | 16 111 | 13 457 | | |
|
Capital & Reserves |
Called Up Share Capital | 110 | 110 | 103 | 103 | | |
Profit Loss Account Reserve | 325 584 | 246 604 | 36 101 | 20 020 | | |
Shareholder Funds | 325 694 | 246 714 | 36 214 | 20 133 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 11 263 284 | 17 079 074 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 570 490 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 101 292 |
Acquired Through Business Combinations Intangible Assets | | | | | | 6 845 862 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 545 895 |
Administrative Expenses | | | | | 20 706 449 | 39 154 110 |
Amortisation Expense Intangible Assets | | | | | | 570 490 |
Amounts Owed By Group Undertakings | | | | | 179 834 | 696 192 |
Amounts Owed To Group Undertakings | | | | | 6 830 497 | 24 031 149 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 92 | 252 |
Cash Cash Equivalents Acquired | | | | | | 809 349 |
Cash Cash Equivalents Cash Flow Value | | | | | 1 309 995 | 1 215 858 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | 6 345 624 |
Cash Transferred To Acquire Entity | | | | | | 6 345 624 |
Comprehensive Income Expense | | | | | -7 231 198 | -13 874 662 |
Cost Sales | | | | | 316 267 | 1 203 221 |
Creditors | | | | | 19 442 233 | 42 930 124 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -2 103 | -36 404 |
Depreciation Expense Property Plant Equipment | | | | | | 101 292 |
Depreciation Rate Used For Property Plant Equipment | | | | | | 33 |
Fixed Assets | | | | | | 6 790 227 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 1 250 000 | 2 677 500 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 7 653 236 | 8 365 447 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 321 784 | 380 041 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -4 061 340 | -5 009 199 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -381 899 | 62 189 |
Goodwill Arising On Business Combination | | | | | | 6 845 862 |
Gross Profit Loss | | | | | 13 473 048 | 25 340 250 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -100 | -41 136 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 773 172 | -94 137 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -100 | -6 399 |
Increase Decrease In Net Debt From Cash Flows | | | | | | 17 374 706 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 570 490 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 101 292 |
Intangible Assets | | | | | | 6 275 372 |
Intangible Assets Gross Cost | | | | | | 6 845 862 |
Interest Paid Classified As Operating Activities | | | | | | 138 342 |
Interest Paid To Related Parties | | | | | | 138 303 |
Interest Payable Similar Charges Finance Costs | | | | | | 138 342 |
Investments | | | | | | 6 345 624 |
Investments Fixed Assets | | | | | | 6 345 624 |
Investments In Group Undertakings | | | | | | 6 345 624 |
Marketing Average Number Employees | | | | | 3 | 18 |
Net Cash Flows From Used In Financing Activities | | | | | 4 092 793 | 16 300 377 |
Net Cash Flows From Used In Investing Activities | | | | | | -6 891 519 |
Net Cash Flows From Used In Operating Activities | | | | | -3 319 621 | -9 502 995 |
Net Cash Generated From Operations | | | | | -3 319 721 | -9 405 789 |
Net Current Assets Liabilities | 302 738 | 230 045 | 23 066 | 9 155 | -10 107 394 | -28 296 775 |
Net Debt Funds | | | | | 5 520 502 | 22 895 208 |
Net Identifiable Assets Liabilities Acquired | | | | | | -500 238 |
Number Shares Issued Fully Paid | | | | | 103 | 103 |
Operating Profit Loss | | | | | -7 233 401 | -13 813 860 |
Other Creditors Assumed | | | | | | 1 698 621 |
Other Debtors Acquired | | | | | | 132 533 |
Other Departments Average Number Employees | | | | | 26 | 77 |
Other Finance Costs | | | | | | 39 |
Other Taxation Social Security Payable | | | | | 590 801 | 620 922 |
Par Value Share | | 10 | 10 | 1 | | 1 |
Pension Costs Defined Contribution Plan | | | | | 301 814 | 866 282 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 307 064 | 873 574 |
Percentage Voting Equity Interests Acquired | | | | | | 100 |
Premises Costs | | | | | 1 280 798 | 3 172 041 |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | | 4 092 793 | 16 300 377 |
Profit Loss | | | | | -7 231 198 | -12 816 942 |
Profit Loss Acquiree | | | | | | 531 494 |
Profit Loss On Ordinary Activities Before Tax | | | | | -7 233 401 | -13 952 202 |
Property Plant Equipment Gross Cost | | | | | | 545 895 |
Provisions Assumed | | | | | | 40 384 |
Purchase Property Plant Equipment | | | | | | 545 895 |
Research Development Average Number Employees | | | | | 6 | 9 |
Research Development Tax Credit | | | | | | 34 737 |
Revenue Acquiree | | | | | | -2 869 489 |
Revenue Arising From Exchanges Goods Or Services Rendering Services | | | | | 312 789 | 799 995 |
Revenue From Rendering Services | | | | | 3 426 308 | 2 842 555 |
Selling Average Number Employees | | | | | 48 | 105 |
Social Security Costs | | | | | 1 089 715 | 1 806 245 |
Staff Costs Employee Benefits Expense | | | | | 9 046 849 | 18 372 401 |
Tax Expense Credit Applicable Tax Rate | | | | | -1 374 346 | -2 735 478 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 16 309 | 3 899 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | 1 358 037 | 2 731 579 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | -2 203 | -77 540 |
Total Assets Less Current Liabilities | 330 537 | 250 486 | 39 177 | 22 612 | -10 107 394 | -21 506 548 |
Total Current Tax Expense Credit | | | | | -100 | -41 136 |
Trade Creditors Trade Payables | | | | | 690 007 | 861 696 |
Trade Creditors Trade Payables Assumed | | | | | | 137 324 |
Trade Debtors Trade Receivables | | | | | 6 867 526 | 11 399 501 |
Trade Debtors Trade Receivables Acquired | | | | | | 434 209 |
Turnover Revenue | | | | | 1 691 143 | 6 247 710 |
Unpaid Contributions To Pension Schemes | | | | | 67 644 | 337 283 |
Wages Salaries | | | | | 7 650 070 | 15 692 582 |
Company Contributions To Money Purchase Plans Directors | | | | | 5 250 | 7 292 |
Director Remuneration | | | | | 560 280 | 424 467 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 565 530 | 431 759 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 |
Capital Redemption Reserve | | | 10 | 10 | | |
Creditors Due Within One Year | 130 946 | 85 750 | 176 957 | 83 394 | | |
Number Shares Allotted | | 100 | 103 | 103 | | |
Provisions For Liabilities Charges | 4 843 | 3 772 | 2 963 | 2 479 | | |
Share Capital Allotted Called Up Paid | 10 | 10 | 103 | 103 | | |
Tangible Fixed Assets Additions | | 981 | 117 | | | |
Tangible Fixed Assets Cost Or Valuation | 67 165 | 68 146 | 68 263 | 69 262 | | |
Tangible Fixed Assets Depreciation | 39 366 | 47 705 | 52 152 | 55 805 | | |
Tangible Fixed Assets Depreciation Charged In Period | | 8 339 | 4 447 | | | |
Advances Credits Directors | 827 | 2 403 | 22 316 | 11 855 | | |
Advances Credits Made In Period Directors | 1 733 | 1 741 | 98 448 | | | |
Advances Credits Repaid In Period Directors | | 165 | 123 000 | | | |