Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 1 594 015 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 398 840 | 1 551 788 | 5 184 139 | 18 278 923 | 21 893 910 | 14 907 965 | 13 162 628 | 12 597 055 |
Current Assets | 2 929 362 | 1 801 644 | 7 729 305 | 22 979 747 | 23 714 292 | 16 549 363 | 14 712 798 | 21 868 877 |
Debtors | 1 530 522 | 249 856 | 2 545 166 | 4 700 824 | 1 820 382 | 1 641 398 | 1 550 170 | 9 271 822 |
Other Debtors | 1 530 522 | 249 856 | 2 545 166 | | 268 995 | 394 677 | 234 907 | 170 973 |
Property Plant Equipment | 728 | 2 163 | 1 361 | 3 839 | 4 301 | 7 213 | 9 048 | 69 502 |
Cash Bank In Hand | 1 398 840 | | | | | | | |
Tangible Fixed Assets | 728 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | | | | | | | |
Profit Loss Account Reserve | 1 594 014 | | | | | | | |
Shareholder Funds | 1 594 015 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Accrued Liabilities Deferred Income | | | 267 532 | 482 515 | 219 803 | 79 185 | 187 160 | 1 446 752 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 5 000 | 10 000 | 15 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 243 | 1 045 | 1 847 | 3 742 | 6 099 | 9 467 | 14 569 | 40 066 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 50 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 4 373 | 2 819 | 6 280 | 6 937 | 85 951 |
Administrative Expenses | | | 1 595 767 | 3 634 473 | 3 185 483 | 1 939 088 | 2 337 107 | 3 916 161 |
Amortisation Expense Intangible Assets | | | | | | 5 000 | 5 000 | |
Amortisation Impairment Expense Intangible Assets | | | | | | 5 000 | 5 000 | 5 000 |
Average Number Employees During Period | | | | 3 | 4 | 6 | 8 | 9 |
Cash Cash Equivalents Cash Flow Value | | | 5 184 139 | 18 278 923 | 21 893 910 | 14 907 965 | 13 162 628 | 12 597 055 |
Corporation Tax Payable | 1 093 236 | 154 714 | 1 214 010 | 2 609 822 | 819 239 | | 121 278 | 757 740 |
Corporation Tax Recoverable | | | | | | 243 659 | | |
Creditors | 1 336 075 | 1 612 287 | 1 595 038 | 3 763 526 | 1 218 634 | 357 646 | 484 422 | 4 515 519 |
Current Tax For Period | | | 2 247 869 | 4 925 456 | 2 564 636 | 440 337 | 566 278 | 2 807 659 |
Depreciation Expense Property Plant Equipment | | | 802 | 1 895 | 2 357 | 3 368 | 5 102 | |
Depreciation Impairment Expense Property Plant Equipment | | | | 1 895 | 2 357 | 3 368 | 5 102 | 25 497 |
Dividends Paid | | | 3 480 000 | 7 905 000 | 7 640 000 | 8 100 000 | 4 335 000 | 8 817 100 |
Dividends Paid Classified As Financing Activities | | | -3 480 000 | -7 905 000 | -7 640 000 | -8 100 000 | -4 335 000 | -8 817 100 |
Dividends Paid On Shares Interim | | | | 7 905 000 | 7 640 000 | 8 100 000 | 4 335 000 | 8 817 100 |
Fixed Assets | | | | 3 839 | 4 306 | 52 218 | 49 053 | 104 507 |
Further Item Interest Expense Component Total Interest Expense | | | | | 4 707 | 70 | | 4 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 23 700 | 47 094 | 94 987 | -266 | 18 258 | 48 043 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -772 676 | 754 309 | 41 749 | -5 498 | -3 394 635 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 2 155 658 | -2 880 442 | -422 643 | 152 431 | 7 721 652 |
Income Taxes Paid Refund Classified As Operating Activities | | | -1 188 573 | -3 529 644 | -4 355 219 | -1 503 235 | -201 341 | -2 171 197 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -13 094 784 | -3 614 987 | 6 985 945 | 1 745 337 | 565 573 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 5 000 | 5 000 | 5 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 802 | 802 | 1 895 | 2 357 | 3 368 | 5 102 | 25 497 |
Intangible Assets | | | | | | 45 000 | 40 000 | 35 000 |
Intangible Assets Gross Cost | | | | | | 50 000 | 50 000 | |
Interest Income On Bank Deposits | | | 1 121 | 18 039 | 51 874 | 18 014 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 18 039 | 51 874 | 18 014 | | |
Interest Paid Classified As Operating Activities | | | | | | -70 | | -4 |
Interest Payable Similar Charges Finance Costs | | | | 5 203 | 4 707 | 70 | | 4 |
Interest Received Classified As Investing Activities | | | -2 438 | -18 039 | -51 940 | -21 320 | -570 | -1 201 |
Investments | | | | | 5 | 5 | 5 | 5 |
Investments Fixed Assets | | | | | 5 | 5 | 5 | 5 |
Net Cash Flows From Used In Financing Activities | | | | 7 905 000 | 7 640 000 | | | |
Net Cash Flows From Used In Investing Activities | | | | -13 666 | -49 116 | | | |
Net Cash Flows From Used In Operating Activities | | | | -20 986 118 | -11 205 871 | -1 149 015 | | |
Net Cash Generated From Operations | | | -8 298 486 | -24 520 965 | -15 565 797 | -2 652 320 | -2 797 371 | -10 507 478 |
Net Current Assets Liabilities | 1 593 287 | 189 357 | 6 134 267 | 19 216 221 | 22 495 658 | 16 191 717 | 14 228 376 | 17 353 358 |
Net Finance Income Costs | | | 2 438 | 18 039 | 51 940 | 21 320 | 570 | 1 201 |
Net Interest Paid Received Classified As Operating Activities | | | | -5 203 | -4 707 | -70 | | |
Number Shares Issued Fully Paid | | 1 | 1 | | | | | |
Other Creditors | 54 801 | 1 405 598 | 326 458 | 45 432 | 83 996 | 206 756 | 30 234 | 810 324 |
Other Interest Income | | | | | 66 | 3 306 | 570 | 1 201 |
Other Taxation Social Security Payable | 116 429 | 39 975 | 54 570 | 624 407 | 87 695 | 20 298 | 144 853 | 1 444 334 |
Par Value Share | 1 | 1 | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 1 106 | 3 396 | 4 842 | 141 814 | 52 819 |
Prepayments Accrued Income | | | 2 543 914 | 4 190 163 | 1 509 005 | 1 003 062 | 1 313 781 | 6 590 000 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | 5 | | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | | 5 | | | |
Profit Loss | | | 9 424 108 | 20 989 432 | 10 919 904 | 1 843 971 | 2 368 494 | 11 997 536 |
Profit Loss On Ordinary Activities Before Tax | | | | 25 914 888 | 13 484 540 | 2 284 308 | 2 934 772 | 14 805 195 |
Property Plant Equipment Gross Cost | 971 | 3 208 | 3 208 | 7 581 | 10 400 | 16 680 | 23 617 | 109 568 |
Purchase Intangible Assets | | | | | | -50 000 | | |
Purchase Property Plant Equipment | | | | -4 373 | -2 819 | -6 280 | -6 937 | -85 951 |
Research Development Expense Recognised In Profit Or Loss | | | | 4 070 | | | | |
Staff Costs Employee Benefits Expense | | | 149 166 | 337 925 | 838 944 | 931 305 | 994 904 | 1 144 872 |
Tax Expense Credit Applicable Tax Rate | | | | 4 923 829 | 2 562 063 | 434 019 | 557 607 | 2 812 987 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 30 193 | 1 627 | 2 573 | 6 318 | 8 671 | -5 328 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 2 247 869 | 4 925 456 | 2 564 636 | 440 337 | 566 278 | 2 807 659 |
Total Additions Including From Business Combinations Property Plant Equipment | | 2 237 | | | | | | |
Total Assets Less Current Liabilities | 1 594 015 | 191 520 | 6 135 628 | 19 220 060 | 22 499 964 | 16 243 935 | 14 277 429 | 17 457 865 |
Trade Creditors Trade Payables | 71 609 | 12 000 | | 1 350 | 7 901 | 51 407 | 897 | 56 369 |
Trade Debtors Trade Receivables | | | | 510 661 | 42 382 | | 1 482 | 2 510 849 |
Turnover Revenue | | | 13 265 306 | 29 536 525 | 16 622 790 | 4 202 146 | 5 271 309 | |
Wages Salaries | | | 149 166 | 336 819 | 835 548 | 926 463 | 853 090 | 1 092 053 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | 34 000 | |
Creditors Due Within One Year | 1 336 075 | | | | | | | |
Number Shares Allotted | 1 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | | | | |