Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | 6 | 629 | 1 |
Current Assets | 846 | 11 817 | 16 294 | 12 648 |
Debtors | 846 | 11 811 | 15 665 | 12 647 |
Other Debtors | 53 | 4 597 | 3 958 | |
Total Inventories | | 841 | 1 347 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 3 410 | 3 914 | 6 |
Accumulated Amortisation Impairment Intangible Assets | | -365 | -502 | -14 278 |
Accumulated Depreciation Impairment Property Plant Equipment | | 5 716 | 15 521 | 28 856 |
Acquired Through Business Combinations Intangible Assets | | | -13 639 | |
Acquired Through Business Combinations Property Plant Equipment | | | 25 637 | 3 468 |
Additions Other Than Through Business Combinations Intangible Assets | | | 4 | 254 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 83 | 432 |
Administrative Expenses | | 6 561 | 6 913 | 9 128 |
Amounts Owed To Group Undertakings | 3 686 | | | |
Average Number Employees During Period | 1 | 1 | 1 | 4 |
Bank Borrowings | | 4 039 | 4 238 | 7 563 |
Bank Borrowings Overdrafts | | 1 490 | 2 170 | 2 680 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 5 | 3 | 1 163 |
Cash Cash Equivalents | 586 | 771 | 2 449 | 3 034 |
Comprehensive Income Expense | | -3 207 | 3 036 | 9 776 |
Corporation Tax Payable | | 321 | 258 | 428 |
Cost Sales | | 20 455 | 24 909 | 45 287 |
Creditors | 24 975 | 33 115 | 37 698 | 28 528 |
Current Tax For Period | | 7 | 258 | 648 |
Deferred Income | | 283 | 233 | 208 |
Deferred Tax Asset Debtors | | 2 091 | 1 890 | 950 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 201 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 158 | 126 | 1 127 |
Finance Lease Liabilities Present Value Total | | 999 | 566 | 534 |
Finance Lease Payments Owing Minimum Gross | | 492 | 1 624 | 458 |
Finished Goods Goods For Resale | | 10 | 24 | 1 424 |
Further Item Creditors Component Total Creditors | | 3 500 | 1 000 | 2 077 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -1 273 | -1 | |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | 15 | -15 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 189 | -1 | |
Gain Loss On Disposals Property Plant Equipment | | 14 | 10 | |
Government Grant Income | | 1 093 | 347 | |
Gross Profit Loss | | 3 801 | 8 610 | |
Impairment Loss Intangible Assets | | | | 4 |
Income Taxes Paid Refund Classified As Operating Activities | | | -320 | -478 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -10 | -17 | |
Increase From Amortisation Charge For Year Intangible Assets | | | -137 | -13 776 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 796 | 1 210 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | 4 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | | 12 048 |
Intangible Assets | | 21 | 24 | 27 |
Intangible Assets Gross Cost | | -3 196 | -16 835 | -16 835 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 224 | 277 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 61 | 45 | |
Interest Paid Classified As Operating Activities | | | -322 | |
Interest Payable Similar Charges Finance Costs | | 285 | 322 | 533 |
Investments Fixed Assets | 23 063 | 23 063 | 23 063 | 16 669 |
Investments In Joint Ventures | 23 063 | 23 063 | 23 063 | 16 669 |
Issue Equity Instruments | | 3 000 | | |
Loans From Other Related Parties Other Than Directors | | 33 116 | 37 698 | 28 522 |
Net Cash Generated From Operations | | | -3 504 | -12 867 |
Net Current Assets Liabilities | -24 129 | -21 298 | | |
Operating Profit Loss | | -1 642 | 2 069 | |
Other Creditors | | -1 | 341 | 2 503 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 173 | 197 |
Other Disposals Property Plant Equipment | | | 232 | 223 |
Other Provisions Balance Sheet Subtotal | | 400 | 400 | 725 |
Other Remaining Borrowings | 21 289 | 3 500 | 3 923 | 2 986 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 197 | 236 | 218 |
Percentage Class Share Held In Joint Venture | | 49 | 49 | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | | 2 366 | 793 | 1 268 |
Profit Loss | -208 | -169 | -106 | -870 |
Profit Loss On Ordinary Activities Before Tax | | -4 325 | 3 419 | |
Property Plant Equipment Gross Cost | | 12 848 | 38 568 | 42 468 |
Raw Materials Consumables | | 831 | 1 261 | |
Social Security Costs | | 728 | 705 | |
Staff Costs Employee Benefits Expense | 38 | 40 | 74 | 20 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 562 | 487 | 674 |
Tax Decrease From Utilisation Tax Losses | | 903 | 288 | 3 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 26 | 26 | 4 027 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -21 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 352 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 580 | -100 | 3 114 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 165 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -1 118 | 383 | 1 775 |
Total Assets Less Current Liabilities | -1 066 | 1 765 | | |
Total Borrowings | | 34 606 | 39 868 | 31 202 |
Total Current Tax Expense Credit | | -3 | 258 | |
Total Deferred Tax Expense Credit | | -1 115 | 125 | 1 127 |
Trade Creditors Trade Payables | | 2 654 | 3 350 | 4 828 |
Trade Debtors Trade Receivables | | 3 874 | 3 899 | 4 991 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | | -39 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | -9 182 | -77 |
Turnover Revenue | | 24 256 | 33 519 | |
Wages Salaries | 38 | 40 | 74 | 20 |