Profit & Loss |
Date of Accounts |
2018-06-30 | 2019-06-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 012 168 | 9 952 579 | 9 445 568 | 7 213 213 | 728 059 |
Current Assets | 8 089 378 | 19 351 398 | 11 294 141 | 10 400 953 | 5 389 549 |
Debtors | 4 077 210 | 9 398 820 | 1 848 573 | 3 187 740 | 4 661 490 |
Net Assets Liabilities | 2 782 993 | 2 493 557 | 2 551 842 | 2 330 012 | 2 361 439 |
Other Debtors | 14 303 | 11 853 | 3 332 | 115 111 | 447 822 |
Property Plant Equipment | 74 914 | 153 664 | 90 765 | 54 666 | 41 000 |
|
Other Financial Data |
Audit Fees Expenses | 5 000 | 5 000 | 5 000 | 5 000 | 5 000 |
Fees For Non-audit Services | | | 13 826 | 4 764 | 20 872 |
Accrued Liabilities Deferred Income | 1 393 829 | 4 094 165 | 1 941 058 | 491 902 | 459 541 |
Accumulated Depreciation Impairment Property Plant Equipment | 89 343 | 80 035 | 113 325 | 139 429 | 153 095 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 116 628 | | | |
Administrative Expenses | 1 968 325 | 2 694 612 | 3 732 901 | 1 944 471 | 2 246 961 |
Amortisation Impairment Expense Intangible Assets | | 300 | | | |
Amounts Owed By Group Undertakings | 13 292 | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | | | 654 197 |
Amounts Owed To Group Undertakings | 26 629 | 3 880 432 | | | |
Amounts Owed To Group Undertakings Participating Interests | | 3 880 432 | 3 897 871 | 4 345 803 | |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 37 | 38 | 32 | 34 |
Balances Amounts Owed By Related Parties | | -3 880 432 | 1 119 568 | -4 345 803 | 654 197 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 4 851 | | | | |
Cash Cash Equivalents Cash Flow Value | 4 012 168 | 9 952 579 | | | |
Comprehensive Income Expense | 819 075 | 4 710 564 | 5 058 285 | -121 830 | 31 427 |
Corporation Tax Payable | 214 102 | 730 694 | 118 820 | | 3 862 |
Corporation Tax Recoverable | 79 803 | 44 175 | 44 174 | 44 174 | 44 174 |
Cost Sales | 15 599 565 | 28 660 617 | 31 330 212 | 9 701 616 | 17 100 989 |
Creditors | 2 029 | 15 978 488 | 7 281 497 | 6 843 394 | 1 905 221 |
Current Tax For Period | 214 102 | 1 110 693 | 1 207 916 | | 5 422 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | 688 | 13 439 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 687 | 13 439 | -10 693 | -5 044 | -2 596 |
Deferred Tax Liabilities | | 26 123 | 15 430 | 10 386 | 7 790 |
Depreciation Expense Property Plant Equipment | 1 617 | | | | |
Depreciation Impairment Expense Property Plant Equipment | 20 464 | 24 344 | 55 848 | 31 804 | 13 666 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -22 558 | -5 700 | |
Disposals Property Plant Equipment | | | -29 609 | -9 995 | |
Distribution Costs | | 98 683 | 38 749 | 27 683 | 43 773 |
Dividends Paid | 180 000 | 5 000 000 | 5 000 000 | 100 000 | |
Dividends Paid Classified As Financing Activities | -180 000 | 5 000 000 | 5 000 000 | 100 000 | |
Dividends Paid On Shares | | 5 000 000 | 5 000 000 | 100 000 | |
Dividends Paid On Shares Interim | 180 000 | 5 000 000 | | | |
Finance Lease Liabilities Present Value Total | 2 029 | 2 029 | | | |
Finance Lease Payments Owing Minimum Gross | 4 793 | 2 029 | | | |
Fixed Assets | | 153 664 | 90 765 | 54 666 | 41 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 66 630 | 66 630 | | | |
Gain Loss On Disposals Property Plant Equipment | -602 | 867 | | | |
Gross Profit Loss | 2 999 956 | 8 609 287 | 9 684 951 | 1 568 902 | 2 319 529 |
Income Taxes Paid Refund Classified As Operating Activities | -179 941 | -558 473 | -1 819 789 | -118 760 | -1 560 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 079 641 | 5 940 411 | -507 011 | -2 232 355 | -6 485 154 |
Increase Decrease In Cash Cash Equivalents From Changes In Consolidation | | | -507 011 | -2 232 355 | -6 485 154 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -60 | |
Increase Decrease In Depreciation Impairment Property Plant Equipment | | | 47 550 | 18 221 | 13 666 |
Increase Decrease In Net Deferred Tax Liability From Amount Recognised In Profit Or Loss | | | -10 693 | -5 044 | -2 596 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 24 344 | 55 848 | 31 804 | 13 666 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 211 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 1 439 | 361 | | | |
Interest Income | | 19 065 | 25 736 | 668 | 5 669 |
Interest Income On Bank Deposits | 3 672 | 18 984 | | | |
Interest Income On Cash Cash Equivalents | | 18 984 | 25 736 | 668 | 5 669 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 3 672 | 18 984 | | | |
Interest Paid Classified As Operating Activities | | 361 | 332 | | 211 |
Interest Payable Similar Charges Finance Costs | 1 439 | 361 | 332 | | 211 |
Interest Received Classified As Investing Activities | -3 672 | -19 065 | | | |
Interest Received Classified As Operating Activities | | 19 065 | 25 736 | 668 | 5 669 |
Key Management Personnel Compensation Total | 45 653 | 40 976 | 173 467 | 165 723 | 138 946 |
Loans From Directors | | 3 304 | 3 304 | 2 912 | 2 912 |
Minimum Operating Lease Payments Recognised As Expense | | 5 228 | 7 686 | 3 823 | 67 271 |
Net Cash Flows From Used In Financing Activities | 246 215 | -5 002 764 | -5 002 029 | -100 000 | |
Net Cash Flows From Used In Investing Activities | -148 435 | 83 162 | 34 903 | 3 668 | 5 669 |
Net Cash Flows From Used In Operating Activities | -2 177 421 | -11 026 337 | 4 460 115 | -2 136 023 | -6 490 823 |
Net Current Assets Liabilities | 3 460 932 | 3 372 911 | 4 012 644 | 3 557 559 | 3 484 328 |
Net Debt Funds | | 9 950 550 | 9 445 568 | 7 213 213 | 728 059 |
Net Deferred Tax Liability Asset | | | 15 430 | 10 386 | 7 790 |
Net Finance Income Costs | 3 672 | 19 065 | | | |
Net Interest Paid Received Classified As Operating Activities | -1 439 | -361 | | | |
Nominal Value Allotted Share Capital | | 2 | 2 | 2 | 2 |
Number Shares Issued Fully Paid | | | 2 | 2 | 2 |
Operating Profit Loss | 1 031 631 | 5 815 992 | 6 230 104 | -127 602 | 28 795 |
Other Creditors | 115 304 | 1 174 240 | 736 862 | 145 849 | 284 857 |
Other Departments Average Number Employees | | 37 | 38 | 32 | 34 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 33 652 | | | |
Other Disposals Property Plant Equipment | | 47 186 | | | |
Other Interest Income | | 81 | | | |
Other Interest Receivable Similar Income Finance Income | 3 672 | 19 065 | 25 736 | 668 | 5 669 |
Other Operating Income Format1 | | | 316 803 | 275 650 | |
Other Provisions Balance Sheet Subtotal | | 1 006 895 | 1 536 137 | 1 271 827 | 1 156 099 |
Other Revenue | | 37 269 904 | 41 015 163 | 11 270 518 | 19 420 518 |
Other Taxation Social Security Payable | 221 642 | 1 016 132 | 184 848 | 80 426 | 78 956 |
Par Value Share | | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -10 965 | -2 764 | -2 029 | | |
Pension Costs Defined Contribution Plan | | 49 038 | 100 778 | 59 321 | 61 840 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 34 429 | 49 038 | 100 778 | 59 321 | 61 840 |
Prepayments Accrued Income | 30 986 | 34 805 | 125 002 | 55 493 | 85 709 |
Proceeds From Sales Or Maturity Financial Assets Other Than Trading Investments | -176 696 | | | | |
Proceeds From Sales Property Plant Equipment | | 14 401 | 9 167 | 3 000 | |
Profit Loss | 819 075 | 4 710 564 | 5 058 285 | -121 830 | 31 427 |
Profit Loss On Ordinary Activities Before Tax | 1 033 864 | 5 834 696 | 6 255 508 | -126 934 | 34 253 |
Property Plant Equipment Gross Cost | 164 257 | 233 699 | 204 090 | 194 095 | 194 095 |
Provisions | 750 824 | 1 033 018 | 1 536 137 | 1 271 827 | 1 156 099 |
Provisions For Liabilities Balance Sheet Subtotal | 750 824 | 1 033 018 | | | |
Purchase Property Plant Equipment | | -116 628 | | | |
Recoverable Value-added Tax | | | | 345 937 | 378 829 |
Social Security Costs | 182 428 | 246 925 | 307 646 | 158 059 | 199 850 |
Staff Costs Employee Benefits Expense | 1 375 356 | 2 063 160 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 12 684 | 26 123 | 15 430 | 10 386 | 7 790 |
Tax Decrease From Utilisation Tax Losses | | | | | -11 999 |
Tax Expense Credit Applicable Tax Rate | 196 434 | 1 108 592 | 1 188 547 | -24 117 | 6 508 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -6 067 | -19 423 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 734 | 21 524 | 28 343 | 12 118 | 10 913 |
Tax Increase Decrease From Other Short-term Timing Differences | | 13 439 | -10 693 | -5 044 | -2 596 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 214 789 | 1 124 132 | 1 197 223 | -5 104 | 2 826 |
Total Assets Less Current Liabilities | 3 535 846 | 3 526 575 | 4 103 409 | 3 612 225 | 3 525 328 |
Total Current Tax Expense Credit | | 1 110 693 | 1 207 916 | -60 | 5 422 |
Total Deferred Tax Expense Credit | | 13 439 | -10 693 | -5 044 | -2 596 |
Total Increase Decrease In Provisions | | -268 755 | 529 242 | -264 310 | -115 728 |
Total Operating Lease Payments | 71 694 | 71 858 | | | |
Trade Creditors Trade Payables | 2 654 176 | 5 077 492 | 398 734 | 1 776 502 | 1 075 093 |
Trade Debtors Trade Receivables | 3 938 826 | 9 307 987 | 1 676 065 | 2 627 025 | 3 050 759 |
Turnover Revenue | 18 599 521 | 37 269 904 | 41 015 163 | 11 270 518 | 19 420 518 |
Wages Salaries | 1 158 499 | 2 460 761 | 3 221 565 | 1 486 856 | 1 787 771 |
Director Remuneration | | 40 976 | 173 467 | 165 723 | 138 946 |
Director Remuneration Benefits Including Payments To Third Parties | | 40 976 | 173 467 | 165 723 | 138 946 |