Profit & Loss |
Date of Accounts |
2018-07-31 | 2019-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 | 2 928 | 2 006 | 4 743 |
Current Assets | | | 194 339 | 903 155 |
Debtors | | | 2 130 713 | 4 429 034 |
Net Assets Liabilities | | | 92 782 | 284 662 |
Other Debtors | | | 192 333 | 898 412 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 1 000 577 | 1 297 280 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 86 134 | 128 691 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 87 282 |
Administration Support Average Number Employees | | | 8 | 8 |
Administrative Expenses | | | 1 984 070 | 2 170 629 |
Amortisation Expense Intangible Assets | | | 296 702 | 296 702 |
Amounts Owed To Related Parties | | | 3 024 703 | 3 537 491 |
Applicable Tax Rate | | | 19 | 19 |
Average Number Employees During Period | 1 | 4 | 49 | 60 |
Bank Borrowings | | | 561 111 | 804 625 |
Cash Cash Equivalents Cash Flow Value | | | 1 221 007 | |
Cash On Hand | | | 2 006 | 4 743 |
Cost Sales | | | 9 820 138 | 18 800 190 |
Creditors | | 2 905 777 | 805 501 | 926 841 |
Current Tax For Period | | | 230 422 | 205 230 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 65 560 |
Deferred Tax Liabilities | | | | 65 560 |
Depreciation Amortisation Expense | | | 350 770 | 366 734 |
Depreciation Expense Property Plant Equipment | | | 54 068 | 70 032 |
Dividend Per Share Interim | | | 30 | 35 |
Dividends Paid | | | -190 542 | -191 895 |
Dividends Paid Classified As Financing Activities | | | -190 542 | -191 895 |
Dividends Paid On Shares Interim | | | 190 542 | 191 895 |
Finance Lease Liabilities Present Value Total | | | 28 149 | 19 928 |
Finance Lease Payments Owing Minimum Gross | | | 33 641 | 54 274 |
Financial Liabilities | | | 250 000 | |
Fixed Assets | | | 2 066 898 | 1 983 945 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -103 273 | 1 100 000 |
Further Item Creditors Component Total Creditors | | | 254 430 | 70 921 |
Further Item Increase Decrease In Intangible Assets Component Total Change In Intangible Assets | | | | 142 676 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 133 029 | 132 897 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 562 690 | 3 028 419 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 578 894 | 2 298 321 |
Gain Loss In Cash Flows From Change In Provisions | | | | 65 560 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 7 861 | 30 329 |
Government Grant Income | | | 389 176 | |
Gross Amount Due From Customers For Construction Contract Work As Asset | | | 471 359 | 310 579 |
Gross Profit Loss | | | 2 245 806 | 3 329 160 |
Income Taxes Paid Refund Classified As Operating Activities | | | 157 452 | 229 052 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 204 178 | 1 318 886 |
Increase Decrease In Net Debt From Cash Flows | | | | -497 800 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 296 703 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 42 557 |
Intangible Assets | | | 1 966 447 | 142 676 |
Intangible Assets Gross Cost | | | 2 967 024 | 142 676 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 15 298 | 48 905 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 42 684 | 33 553 |
Interest Expense On Preference Shares Classified As Debt | | | 250 000 | |
Interest Paid Classified As Financing Activities | | | -57 982 | -82 458 |
Interest Paid Classified As Operating Activities | | | 307 982 | 82 458 |
Interest Payable Similar Charges Finance Costs | | | 307 982 | 82 458 |
Interest Received Classified As Investing Activities | | | 1 418 | 8 649 |
Interest Received Classified As Operating Activities | | | 1 418 | 8 649 |
Investments Fixed Assets | | 3 183 227 | 3 183 227 | 3 183 227 |
Investments In Subsidiaries | | | 3 183 227 | 3 183 227 |
Net Cash Flows From Used In Financing Activities | | | -607 904 | -497 852 |
Net Cash Flows From Used In Investing Activities | | | -51 642 | -275 133 |
Net Cash Flows From Used In Operating Activities | | | 863 724 | 2 091 871 |
Net Cash Generated From Operations | | | 1 021 176 | 2 320 923 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 1 037 380 | 1 525 265 |
Net Current Assets Liabilities | 1 | -2 902 849 | -3 090 445 | -2 898 565 |
Net Debt Funds | | | 2 276 879 | 3 653 495 |
Nominal Value Allotted Share Capital | | | 194 | 142 |
Number Shares Issued Fully Paid | 1 | | 19 434 | 14 207 |
Operating Profit Loss | | | 686 610 | 1 158 531 |
Other Creditors | | | 186 050 | 89 606 |
Other Employee Expense | | | 75 969 | 175 904 |
Other Finance Income | | | 1 418 | 8 649 |
Other Interest Receivable Similar Income Finance Income | | | 1 418 | 8 649 |
Other Items Increase Decrease In Net Debt In Period | | | | 1 874 416 |
Other Operating Income Format1 | | | 424 874 | |
Other Payables Accrued Expenses | | | 2 962 631 | 4 991 282 |
Other Remaining Borrowings | | | 228 898 | 87 870 |
Other Remaining Operating Income | | | 35 698 | |
Par Value Share | 1 | | | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -39 440 | -10 633 |
Payments To Redeem Own Shares | | | | -50 000 |
Pension Costs Defined Contribution Plan | | | 160 881 | 127 102 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments | | | 91 379 | 98 131 |
Production Average Number Employees | | | 34 | 45 |
Profit Loss | | | 29 776 | 433 723 |
Profit Loss Attributable To Owners Parent | | | 149 624 | 813 932 |
Profit Loss On Ordinary Activities Before Tax | | | 380 046 | 1 084 722 |
Property Plant Equipment Gross Cost | | | 142 218 | 229 500 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 65 560 |
Purchase Intangible Assets | | | | -142 676 |
Purchase Property Plant Equipment | | | -53 060 | -141 106 |
Repayments Borrowings Classified As Financing Activities | | | -216 667 | -890 610 |
Research Development Expense Recognised In Profit Or Loss | | | | 10 686 |
Revenue From Rendering Services | | | 12 065 944 | 22 129 350 |
Sales Marketing Distribution Average Number Employees | | | 7 | 7 |
Social Security Costs | | | 282 689 | 317 504 |
Staff Costs Employee Benefits Expense | | | 2 696 493 | 3 840 290 |
Taxation Social Security Payable | | | 2 100 | 646 966 |
Tax Decrease From Utilisation Tax Losses | | | 48 171 | -48 171 |
Tax Expense Credit Applicable Tax Rate | | | 72 209 | 206 097 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 53 922 | 37 344 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 8 620 | 9 960 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 47 500 | 65 560 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 230 422 | 270 790 |
Total Assets Less Current Liabilities | 1 | 280 378 | 358 099 | 1 117 088 |
Total Borrowings | | | 805 501 | 926 841 |
Total Operating Lease Payments | | | 10 903 | 12 821 |
Trade Creditors Trade Payables | | 1 283 | 1 166 | 947 019 |
Trade Debtors Trade Receivables | | | 1 369 422 | 3 024 959 |
Turnover Revenue | | | 10 319 898 | 15 347 976 |
Wages Salaries | | | 2 176 954 | 3 219 780 |
Company Contributions To Money Purchase Plans Directors | | | 50 000 | 160 000 |
Director Remuneration | | | 34 800 | 21 987 |
Accrued Liabilities Deferred Income | | 7 453 | | |
Amounts Owed To Group Undertakings | | 2 895 655 | | |
Investments In Group Undertakings | | 3 183 227 | | |