Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-30 | 2021-12-29 | 2022-12-29 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 3 | 3 | 865 | 790 | 718 | 363 | 291 |
Current Assets | | | | | 719 | 364 | 1 994 |
Debtors | | | | | 432 768 | 1 447 | 1 703 |
Net Assets Liabilities | | | | | -681 | -7 529 | |
Other Debtors | | | | | 318 678 | 687 831 | |
Total Inventories | | | | | 61 560 | 68 153 | |
|
Other Financial Data |
Audit Fees Expenses | 4 700 | 8 900 | | | 14 000 | 35 500 | |
Accrued Liabilities Deferred Income | | | | | 285 255 | 7 440 | |
Accumulated Amortisation Impairment Intangible Assets | 2 921 | 14 605 | | | 49 657 | 61 341 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 331 258 | 586 963 | |
Additional Provisions Increase From New Provisions Recognised | | | | | | -1 447 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 87 835 | |
Administration Support Average Number Employees | | | | | 36 | 23 | |
Administrative Expenses | | | | | 1 893 749 | 1 083 952 | |
Amortisation Expense Intangible Assets | 2 921 | 11 684 | | | 11 684 | 11 684 | |
Amortisation Government Grants | | | | | -206 388 | -335 995 | |
Amortisation Rate Used For Intangible Assets | | | | | | 10 | |
Amounts Owed By Directors | | | | | | 15 547 | |
Amounts Owed To Directors | | | | | 626 | | |
Amounts Owed To Group Undertakings | | | | | 1 400 | 1 900 | |
Applicable Tax Rate | | | | | 19 | 19 | |
Average Number Employees During Period | | | | | 57 | 33 | |
Bank Borrowings Overdrafts | | | | | 45 000 | 36 461 | |
Cash Cash Equivalents Cash Flow Value | | | | | 172 856 | 271 935 | |
Comprehensive Income Expense | | | | | -293 083 | 633 331 | |
Corporation Tax Payable | | | | | 25 242 | 5 256 | |
Cost Sales | | | | | 380 246 | 669 225 | |
Creditors | | | 1 400 | 1 400 | 1 400 | 9 340 | 12 240 |
Current Asset Investments | | | | | 1 | 1 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | -38 412 | -70 127 | |
Deferred Tax Liabilities | | | | | -8 839 | -1 447 | |
Depreciation Expense Property Plant Equipment | 18 202 | 63 082 | | | 156 671 | 121 311 | |
Depreciation Rate Used For Property Plant Equipment | | | | | | 25 | |
Finance Lease Liabilities Present Value Total | | | | | 64 729 | 37 080 | |
Finance Lease Payments Owing Minimum Gross | | | | | 64 729 | 37 080 | |
Finished Goods | | | | | 50 000 | 50 000 | |
Fixed Assets | 1 | 1 | | | 8 389 432 | 8 886 520 | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | 542 248 | |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | -62 007 | 112 247 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 225 469 | 428 293 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -154 655 | -458 212 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 109 711 | -6 593 | |
Government Grant Income | | | | | 206 388 | 335 995 | |
Gross Profit Loss | | | | | 1 479 219 | 1 375 301 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 18 377 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 107 793 | 99 079 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -1 609 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | -121 866 | |
Increase From Amortisation Charge For Year Intangible Assets | 2 921 | 11 684 | | | | 11 684 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 5 471 | |
Intangible Assets | 113 924 | 102 240 | | | 67 188 | 55 504 | |
Intangible Assets Gross Cost | 116 845 | | | | | 116 845 | |
Interest Paid Classified As Operating Activities | | | | | 123 353 | 65 749 | |
Interest Payable Similar Charges Finance Costs | 28 128 | 123 247 | | | 123 353 | 65 749 | |
Investments Fixed Assets | 1 | 1 | 1 | 1 | | 1 | 1 |
Investments In Group Undertakings Participating Interests | | | | | | 1 | 1 |
Investments In Subsidiaries | | | 1 | 1 | | | |
Net Cash Flows From Used In Financing Activities | | | | | 457 993 | 313 208 | |
Net Cash Flows From Used In Investing Activities | | | | | -99 190 | -87 835 | |
Net Cash Flows From Used In Operating Activities | | | | | -251 010 | -126 294 | |
Net Cash Generated From Operations | | | | | -127 657 | -42 168 | |
Net Current Assets Liabilities | 3 | 3 | -535 | -610 | -681 | -7 530 | -10 246 |
Net Debt Funds | | | | | 214 858 | 92 992 | |
Net Deferred Tax Liability Asset | | | | | -8 839 | -78 965 | |
Number Shares Issued Fully Paid | 4 | 4 | | | 4 | 4 | |
Operating Profit Loss | | | | | -208 142 | 627 344 | |
Other Creditors | | | 1 400 | 1 400 | 8 446 832 | 9 340 | 12 240 |
Other Operating Income Format1 | | | | | 206 388 | 335 995 | |
Other Taxation Social Security Payable | | | | | 128 699 | 59 459 | |
Par Value Share | | | | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 34 773 | 29 253 | |
Pension Costs Defined Contribution Plan | | | | | 17 241 | 13 761 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 5 517 | | | 17 241 | 13 761 | |
Percentage Class Share Held In Subsidiary | 100 | 100 | | 100 | | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | 50 626 | -4 559 | |
Proceeds From Government Grants Classified As Financing Activities | | | | | 206 388 | 335 995 | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | | 235 752 | 11 025 | |
Profit Loss | -23 601 | -223 471 | -538 | -75 | -72 | -6 848 | |
Profit Loss On Ordinary Activities Before Tax | | | | | -331 495 | 561 595 | |
Property Plant Equipment Gross Cost | | | | | 174 200 | 9 417 979 | |
Provisions | | | | | -8 839 | -1 447 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | -8 839 | -1 447 | |
Purchase Property Plant Equipment | | | | | 99 190 | 87 835 | |
Raw Materials | | | | | 11 560 | 18 153 | |
Revenue From Sale Goods | | | | | 1 859 465 | 2 044 526 | |
Social Security Costs | 17 845 | 71 088 | | | 58 708 | 42 904 | |
Staff Costs Employee Benefits Expense | 289 950 | 1 085 259 | | | 762 241 | 625 978 | |
Tax Decrease From Utilisation Tax Losses | | | | | | 15 549 | |
Tax Expense Credit Applicable Tax Rate | | | | | 80 756 | 110 594 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -27 503 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | -67 542 | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -80 756 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -38 412 | -70 127 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 7 593 | -7 593 | | | -38 412 | -71 736 | |
Total Assets Less Current Liabilities | 4 | 4 | -534 | -609 | -681 | -8 976 | -10 245 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | | 542 248 | |
Trade Creditors Trade Payables | | | | | 83 012 | 230 495 | |
Trade Debtors Trade Receivables | | | | | 114 090 | 187 602 | |
Turnover Revenue | | | | | 1 859 465 | 2 044 526 | |
Wages Salaries | 272 105 | 1 008 654 | | | 686 292 | 569 313 | |
Director Remuneration | 3 646 | 14 167 | | | | | |
Interest Expense | 27 658 | 121 615 | | | | | |
Interest Expense On Bank Overdrafts | | 41 | | | | | |
Interest Expense On Loan Capital | 27 658 | | | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 470 | 1 591 | | | | | |
Investments In Group Undertakings | 1 | 1 | | | | | |
Issue Equity Instruments | 4 | | | | | | |
Number Shares Issued Specific Share Issue | 4 | | | | | | |
Other Deferred Tax Expense Credit | 7 593 | -7 593 | | | | | |
Total Additions Including From Business Combinations Intangible Assets | 116 845 | | | | | | |
Total Operating Lease Payments | 568 | | | | | | |