Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | | | | | | |
Net Worth | 1 092 545 | 1 092 927 | 1 166 907 | | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 191 337 | 335 608 | 166 334 | 136 147 | 103 895 | 60 822 | 55 486 | 52 419 | 75 039 | 78 165 |
Current Assets | 1 113 599 | 1 086 627 | 1 529 737 | | 1 071 433 | 161 491 | 104 281 | 62 981 | 55 486 | 62 419 | 75 039 | 88 557 |
Debtors | 1 108 540 | 1 071 226 | 1 338 400 | 450 295 | 905 099 | 25 344 | 386 | 2 159 | | 10 000 | | 10 392 |
Other Debtors | 167 | 209 | 50 | 446 916 | 435 193 | 74 | 386 | 2 159 | | | | |
Property Plant Equipment | | | 10 824 | 6 683 | 3 721 | | | | | | | |
Cash Bank In Hand | 4 834 | 15 401 | 191 337 | | | | | | | | | |
Tangible Fixed Assets | 3 537 | 11 176 | 10 824 | | | | | | | | | |
Trade Debtors | 5 078 | 205 614 | 478 010 | | | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 100 570 | 1 100 570 | 1 100 570 | | | | | | | | | |
Profit Loss Account Reserve | -129 955 | -129 573 | -55 593 | | | | | | | | | |
Shareholder Funds | 1 092 545 | 1 092 927 | 1 166 907 | | | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | 3 000 | 3 500 | 3 750 | 4 000 | 4 000 | 3 500 | 3 000 | 2 000 | 2 000 | 1 750 | 2 000 | 2 350 |
Accrued Liabilities Deferred Income | | | 10 200 | 3 250 | 3 250 | 3 250 | 3 250 | 2 000 | 2 000 | 2 000 | 2 000 | 3 849 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 9 882 | 14 023 | 16 985 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | |
Administrative Expenses | 17 794 | 55 553 | 67 781 | 36 514 | 239 126 | 387 382 | 6 727 | 7 538 | 7 920 | 3 067 | 19 380 | 1 657 |
Average Number Employees During Period | | | | | | | | | 845 540 | | 2 | 2 |
Capital Reduction Decrease In Equity | | | | | 138 084 | | | | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 136 147 | 103 895 | 60 822 | 55 486 | 52 419 | 75 039 | 78 165 |
Comprehensive Income Expense | | | | -121 733 | -364 642 | | | | | | 10 620 | 13 667 |
Corporation Tax Payable | | | 3 379 | | | | | | | | | |
Corporation Tax Recoverable | | | | 3 379 | | | | | | | | |
Cost Sales | | | 882 008 | 272 691 | | | | | | | | |
Creditors | | | | | 532 706 | 103 169 | 52 686 | 15 924 | 2 000 | 2 000 | 4 000 | 3 851 |
Current Asset Investments | 225 | | | 994 630 | | | | | | | | |
Current Tax For Period | | | 3 379 | | | | | | | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -832 | 828 | -55 | -45 | | | | | -20 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | 39 703 | 19 730 | 14 498 | 1 803 | -1 041 | | | -6 309 | 6 434 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 50 483 | 36 762 | 13 924 | | -2 000 | 149 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -24 958 | 1 773 | -2 159 | 10 000 | -10 000 | 10 392 |
Gain Loss On Disposals Property Plant Equipment | | | -8 022 | | | | | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -3 379 | 3 379 | | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 32 252 | 43 073 | | 3 067 | -22 620 | -3 126 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -3 379 | | | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 4 141 | 2 962 | 3 721 | | | | | | |
Interest Income On Bank Deposits | | | 8 | 9 | | | | | | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 8 | 9 | | | | | | | | |
Interest Received Classified As Investing Activities | | | -8 | -9 | | | | | | | | |
Net Cash Flows From Used In Operating Activities | | | -187 739 | -144 262 | 31 190 | | | | | | | |
Net Cash Generated From Operations | | | | | | | 32 252 | 43 073 | | 3 067 | -22 620 | -3 126 |
Net Current Assets Liabilities | 1 089 008 | 1 081 751 | 1 156 083 | | 538 727 | 58 322 | 51 595 | 47 057 | 53 486 | 60 419 | 71 039 | 84 706 |
Net Finance Income Costs | | | 8 | 9 | | | | | | | | |
Operating Profit Loss | -3 560 | 47 | 77 351 | -125 121 | -364 642 | | | | | | | |
Other Creditors | | | | | 121 | 99 919 | 49 436 | 13 924 | | | 2 000 | 2 |
Payments To Redeem Own Shares | | | | | -138 084 | -96 744 | | | | | | |
Prepayments Accrued Income | | | | | | | | | | | | 10 392 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | | | | 994 630 | -994 630 | | | | | | | |
Proceeds From Sales Property Plant Equipment | | | 8 022 | | | | | | | | | |
Profit Loss | | | 73 980 | -121 733 | -364 642 | -387 382 | -6 727 | -4 538 | -6 382 | 6 933 | 10 620 | 13 667 |
Profit Loss On Ordinary Activities Before Tax | 565 | 47 | 77 359 | -125 112 | | | -6 727 | -4 538 | -6 382 | 6 933 | 10 620 | 13 667 |
Property Plant Equipment Gross Cost | | | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | 20 706 | |
Purchase Property Plant Equipment | | | -3 789 | | | | | | | | | |
Redemption Shares Decrease In Equity | | | | | 138 084 | 96 744 | | | -12 811 | | | |
Tax Decrease From Utilisation Tax Losses | | | 15 412 | | | | | | | 1 317 | 1 998 | 3 212 |
Tax Expense Credit Applicable Tax Rate | | | | | | | -1 278 | -862 | -1 213 | 1 317 | 2 018 | 3 212 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 323 | 12 | 4 970 | | | | | | | |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 20 867 | 67 421 | 73 900 | 1 278 | 862 | 1 213 | | -1 998 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 3 379 | -3 379 | | | | | | | | |
Total Assets Less Current Liabilities | 1 092 545 | 1 092 927 | 1 166 907 | | 542 448 | 58 322 | | | | | | |
Total Current Tax Expense Credit | | | 3 379 | -3 379 | | | | | | | | |
Total Operating Lease Payments | | | | | | | 1 520 | 1 363 | | | | |
Trade Creditors Trade Payables | | | 355 914 | 381 659 | 529 335 | | | | | | | |
Trade Debtors Trade Receivables | | | 478 010 | | 469 906 | 25 270 | | | | 10 000 | | |
Turnover Revenue | | | 1 027 142 | 184 084 | -125 516 | | | 3 000 | 1 538 | 10 000 | 30 000 | |
Accruals Deferred Income Within One Year | 3 750 | 4 250 | 10 200 | | | | | | | | | |
Adjustment For Prior Periods Leading To An Increase Decrease In Tax Charge | -2 138 | -335 | | | | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | 1 101 451 | 865 403 | 854 504 | | | | | | | | | |
Cash Flow Outflow Before Management Liquid Resources Financing | 80 571 | 10 342 | | | | | | | | | | |
Cash Flow Outflow From Management Liquid Resources | | 225 | | | | | | | | | | |
Cash Flow Outflow From Operating Activities | 84 696 | 21 854 | | | | | | | | | | |
Corporation Tax Due Within One Year | 825 | | 3 379 | | | | | | | | | |
Creditors Due Within One Year | 24 591 | 4 876 | 373 654 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 1 179 | 3 383 | 4 141 | | | | | | | | | |
Expenses Not Deductible For Tax Purposes | 635 | | 3 323 | | | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | -6 213 | -8 188 | 50 069 | | | | | | | | | |
Gross Profit Loss | | 55 600 | 145 132 | | | | | | | | | |
Increase Decrease In Net Cash For Period | 15 669 | 10 567 | 175 936 | | | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | -2 138 | -335 | | | | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | | 8 | | | | | | | | | |
Loans From Directors | 14 380 | | | | | | | | | | | |
Net Debt Funds | 5 059 | 15 401 | 191 337 | | | | | | | | | |
Number Shares Allotted | | 12 570 | 1 088 000 | | | | | | | | | |
Number Shares Authorised | | | 12 570 | | | | | | | | | |
Other Creditors Due Within One Year | | | 4 161 | | | | | | | | | |
Other Interest Receivable | 4 125 | | | | | | | | | | | |
Other Interest Receivable Similar Income | 4 125 | | 8 | | | | | | | | | |
Par Value Share | | 1 | 1 | | | | | | | | | |
Prepayments Accrued Income Current Asset | 1 844 | | 5 836 | | | | | | | | | |
Profit Loss For Period | 1 878 | 382 | 73 980 | | | | | | | | | |
Share Capital Allotted Called Up Paid | 12 570 | 12 570 | 12 570 | | | | | | | | | |
Share Premium Account | 121 930 | 121 930 | 121 930 | | | | | | | | | |
Tangible Fixed Assets Additions | | 11 022 | 3 789 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 5 895 | 16 917 | 20 706 | | | | | | | | | |
Tangible Fixed Assets Depreciation | 2 358 | 5 741 | 9 882 | | | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 383 | 4 141 | | | | | | | | | |
Taxation Expense Credit | | 490 | | | | | | | | | | |
Tax On Group Profit On Ordinary Activities Standard U K Tax Rate | -113 | -9 | -15 472 | | | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | -1 313 | -335 | 3 379 | | | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | -1 313 | -335 | 3 379 | | | | | | | | | |
Trade Creditors Within One Year | 5 636 | 626 | 355 914 | | | | | | | | | |
Turnover Gross Operating Revenue | 14 234 | 55 600 | 1 027 140 | | | | | | | | | |
U K Current Corporation Tax | 1 313 | 335 | -3 379 | | | | | | | | | |
U K Current Corporation Tax On Income For Period | 825 | | 3 379 | | | | | | | | | |
Utilisation Tax Losses | 3 | | 15 412 | | | | | | | | | |