Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 32 101 | 479 311 | 307 847 | 151 273 | 413 872 | 286 361 | 297 036 |
Current Assets | 470 987 | 961 950 | 1 528 558 | 1 417 612 | 2 341 942 | 1 685 955 | 1 808 311 |
Debtors | 438 886 | 482 639 | 1 120 711 | 1 166 339 | 1 928 070 | 1 399 594 | 1 511 275 |
Net Assets Liabilities | 41 172 | 465 704 | 1 002 337 | 932 940 | 1 748 539 | 1 367 264 | 1 845 984 |
Other Debtors | 413 100 | 456 129 | 100 000 | 100 000 | 1 633 367 | 1 177 394 | 1 284 727 |
Property Plant Equipment | 19 276 | 11 680 | 12 019 | 7 155 | 4 503 | 3 290 | 4 942 |
|
Other Financial Data |
Audit Fees Expenses | 7 750 | 9 750 | 9 850 | 11 500 | 11 500 | 12 650 | 12 250 |
Accrued Liabilities Deferred Income | 17 566 | 51 593 | 34 674 | 86 239 | 117 900 | 72 019 | 50 482 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 505 | 11 101 | 20 209 | 27 830 | 32 199 | 35 704 | 38 712 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 9 447 | 2 757 | 1 717 | 2 292 | 4 660 |
Administrative Expenses | 509 704 | 1 363 739 | 1 267 586 | 1 241 928 | 1 660 669 | 1 468 438 | 1 561 083 |
Average Number Employees During Period | 8 | 9 | 10 | 12 | 14 | 13 | 12 |
Cash Cash Equivalents Cash Flow Value | 32 101 | 479 311 | 307 847 | 151 273 | 413 872 | 286 361 | 297 036 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | 203 759 | 318 004 | 12 056 |
Cash Receipts From Sales Interests In Associates | | | | 49 335 | 203 759 | 318 004 | |
Corporation Tax Payable | 6 259 | 111 060 | 150 378 | 132 359 | 266 037 | 124 432 | 146 856 |
Corporation Tax Recoverable | | | | | 248 513 | 180 181 | 180 181 |
Creditors | 160 000 | 206 167 | 535 956 | 490 468 | 681 986 | 480 637 | 396 557 |
Current Tax For Period | 6 259 | 111 060 | 150 378 | 132 360 | 197 706 | 122 074 | 146 686 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 662 | -1 443 | 65 | -925 | 8 161 | -8 683 | 399 |
Depreciation Expense Property Plant Equipment | 3 505 | 7 596 | 9 108 | 7 621 | 4 369 | 3 505 | |
Depreciation Impairment Expense Property Plant Equipment | | 7 596 | 9 108 | 7 621 | 4 369 | 3 505 | 3 008 |
Dividend Income | | | | | | 1 697 | 6 648 |
Dividends Paid | | | | 615 308 | | 791 625 | |
Dividends Paid Classified As Financing Activities | | | | -615 308 | | -267 783 | |
Dividends Paid On Shares Final | | | | 615 308 | | 791 625 | |
Dividends Received Classified As Investing Activities | | | | | | -1 697 | -6 648 |
Fixed Assets | | | | 7 155 | 98 103 | 162 783 | 435 466 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 40 372 | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | 1 448 | 8 161 | -8 683 | 752 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 22 100 | 44 700 | 89 400 | 114 150 | 99 750 | 57 600 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 100 290 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 3 381 | 226 410 | | | | |
Gain Loss On Disposals Other Non-current Assets | | | | | 26 960 | | 2 426 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | 45 600 | -103 271 | 20 990 |
Impairment Loss Reversal On Investments | | | | | -72 560 | 134 851 | |
Income Taxes Paid Refund Classified As Operating Activities | | -6 259 | -110 000 | -150 379 | -312 541 | -195 347 | -124 262 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -447 210 | 171 464 | 156 574 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -1 060 | | | -2 358 | -170 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 7 596 | 9 108 | 7 621 | 4 369 | 3 505 | 3 008 |
Interest Income | | | | | | 30 166 | 32 318 |
Interest Income On Bank Deposits | | | 2 297 | 1 281 | | | 4 424 |
Interest Payable Similar Charges Finance Costs | 3 200 | 9 600 | 9 602 | 18 762 | 12 459 | 12 421 | 3 235 |
Interest Received Classified As Investing Activities | | | | -44 124 | -30 974 | -23 218 | -32 318 |
Investments | | | | | 93 600 | 159 493 | 430 524 |
Investments Fixed Assets | | | | | 93 600 | 159 493 | 430 524 |
Issue Equity Instruments | 1 | 71 965 | | | | | |
Net Cash Flows From Used In Financing Activities | | -118 132 | | 615 308 | | | |
Net Cash Flows From Used In Investing Activities | | 40 372 | 501 279 | 7 968 | | | |
Net Cash Flows From Used In Operating Activities | | -369 450 | -329 815 | -466 702 | -437 101 | -435 653 | -195 391 |
Net Cash Generated From Operations | | -375 709 | -439 817 | | | | |
Net Current Assets Liabilities | 185 558 | 662 410 | 992 602 | 927 144 | 1 659 956 | 1 205 318 | 1 411 754 |
Net Finance Income Costs | | | 19 830 | 44 124 | 37 466 | 31 863 | 38 966 |
Net Interest Paid Received Classified As Operating Activities | | | -2 | | | | |
Number Shares Issued Fully Paid | | 7 196 600 | | | | | |
Operating Profit Loss | 54 292 | 471 784 | 675 788 | 651 984 | 923 899 | 639 150 | |
Other Creditors | 200 938 | 37 825 | 37 825 | 273 | 602 | 2 089 | 121 285 |
Other Interest Expense | | 9 600 | 9 602 | 18 762 | 12 459 | 12 421 | 3 235 |
Other Interest Income | | | 17 533 | 42 843 | 37 466 | 30 166 | 27 894 |
Other Interest Receivable Similar Income Finance Income | | | 19 830 | 44 124 | 37 466 | 31 863 | 38 966 |
Other Remaining Borrowings | 160 000 | 206 167 | 206 966 | 206 966 | 206 966 | 206 966 | |
Other Taxation Social Security Payable | 49 156 | 86 066 | 105 933 | 64 631 | 88 511 | 75 101 | 77 934 |
Par Value Share | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 137 | 53 515 | 40 685 | 30 418 | 35 002 | 52 765 | 56 200 |
Prepayments Accrued Income | 25 786 | 26 210 | 37 841 | 42 219 | 46 190 | 42 019 | 46 367 |
Proceeds From Issuing Shares | | -71 965 | | | | | |
Profit Loss | 41 171 | 352 567 | 536 633 | 545 911 | 815 599 | 410 350 | 478 720 |
Profit Loss On Ordinary Activities Before Tax | 51 092 | 462 184 | 686 016 | 677 346 | 1 021 466 | 523 741 | 625 805 |
Property Plant Equipment Gross Cost | 22 781 | 22 781 | 32 228 | 34 985 | 36 702 | 38 994 | 43 654 |
Provisions For Liabilities Balance Sheet Subtotal | 3 662 | 2 219 | 2 284 | | | | |
Purchase Property Plant Equipment | -22 781 | | -9 447 | -2 757 | -1 717 | -2 292 | -4 660 |
Repayments Borrowings Classified As Financing Activities | | 46 167 | | | | | -206 966 |
Social Security Costs | 24 357 | 59 368 | 60 592 | 68 421 | 89 418 | 90 651 | |
Staff Costs Employee Benefits Expense | 239 619 | 631 529 | 637 968 | 748 132 | 898 583 | 840 716 | 856 428 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 3 662 | 2 219 | 2 284 | 1 359 | 9 520 | 837 | 1 236 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 8 664 | | |
Tax Expense Credit Applicable Tax Rate | | 87 815 | 130 343 | 128 696 | 194 079 | 99 511 | 156 451 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | -9 237 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | -1 662 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 214 | 21 802 | 19 040 | 2 740 | 11 885 | 24 821 | 1 179 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 9 921 | 109 617 | 149 383 | 131 435 | 205 867 | 113 391 | 147 085 |
Total Assets Less Current Liabilities | 204 834 | 674 090 | 1 004 621 | 934 299 | 1 758 059 | 1 368 101 | 1 847 220 |
Total Borrowings | 160 000 | 206 167 | 206 966 | 206 966 | 206 966 | 206 966 | |
Total Current Tax Expense Credit | | 111 060 | 149 318 | 132 360 | | | |
Total Operating Lease Payments | 31 071 | 53 325 | 73 028 | 81 192 | 74 831 | 92 395 | |
Trade Creditors Trade Payables | 11 510 | 12 996 | 180 | | 1 970 | 30 | |
Trade Debtors Trade Receivables | | 300 | | | | | |
Turnover Revenue | 563 996 | 1 835 523 | 1 943 374 | 1 893 912 | 2 584 568 | 2 107 588 | |
Wages Salaries | 215 125 | 518 646 | 536 691 | 649 293 | 774 163 | 697 300 | 702 919 |
Director Remuneration | | | 261 302 | 398 981 | 415 146 | 375 000 | 352 500 |