Profit & Loss |
Date of Accounts |
2014-12-31 | 2017-12-31 | 2018-12-31 | 2020-06-30 | 2021-06-30 | 2022-06-30 |
Currency |
| | | | | |
Net Worth | 100 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 8 968 504 | 9 992 324 | 948 402 | 1 897 615 | 1 014 464 |
Current Assets | | 18 208 935 | 19 243 449 | 14 698 536 | 16 765 859 | 16 581 634 |
Debtors | | 8 919 368 | 9 019 295 | 13 616 728 | 14 594 657 | 14 844 628 |
Net Assets Liabilities | | 19 799 890 | 19 183 963 | 16 562 208 | 19 172 762 | 18 376 147 |
Other Debtors | | 8 168 820 | 8 597 220 | 13 125 509 | 13 032 363 | 14 238 327 |
Property Plant Equipment | | 26 831 | 9 053 | | 6 256 | 7 459 |
Total Inventories | | 321 063 | 231 830 | 133 406 | 273 587 | 722 542 |
Cash Bank In Hand | 100 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | 19 500 | 14 500 | | | |
Fees For Non-audit Services | | 4 700 | 4 700 | | | |
Accrued Liabilities Deferred Income | | 24 311 | 19 309 | | | |
Accumulated Amortisation Impairment Intangible Assets | | 618 191 | 626 927 | 652 612 | 652 612 | 652 612 |
Accumulated Depreciation Impairment Property Plant Equipment | | 44 278 | 62 056 | 71 109 | 73 194 | 76 376 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 8 341 | 4 385 |
Administration Support Average Number Employees | | 2 | 2 | | | |
Administrative Expenses | | 3 474 515 | 4 206 799 | | | |
Amortisation Expense Intangible Assets | | 111 183 | 88 224 | | | |
Applicable Tax Rate | | 19 | 19 | | | |
Average Number Employees During Period | | 7 | 6 | 9 | 9 | 9 |
Business Divestiture Decrease In Amortisation Impairment Intangible Assets | | | -79 488 | | | |
Comprehensive Income Expense | | -370 631 | -615 927 | | | |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | 886 596 | 842 540 | | | |
Cost Sales | | 1 070 900 | 2 270 235 | | | |
Creditors | | 889 665 | 1 184 623 | 2 026 727 | 1 488 563 | 2 101 480 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -2 574 | -555 | | | |
Deferred Tax Liabilities | | 555 | | | | |
Depreciation Expense Property Plant Equipment | | 17 777 | 17 778 | | | |
Disposals Through Business Divestiture Intangible Assets | | | 205 220 | | | |
Distribution Average Number Employees | | 1 | 1 | | | |
Finished Goods Goods For Resale | | 321 063 | 231 830 | | | |
Fixed Assets | | 2 481 175 | 1 125 137 | 3 890 399 | 3 896 655 | 3 897 858 |
Gain Loss On Disposals Other Non-current Assets | | | -1 874 304 | | | |
Gain Loss On Disposals Property Plant Equipment | | | 4 449 268 | | | |
Gross Profit Loss | | 2 911 432 | 506 522 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | -2 258 355 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -932 131 | 1 023 820 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -73 021 | | | | |
Increase Decrease In Deferred Tax Liability From Amount Recognised In Profit Or Loss | | -2 574 | -555 | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 88 224 | 25 685 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 17 778 | 9 053 | 2 085 | 3 182 |
Intangible Assets | | 239 641 | 25 685 | | | |
Intangible Assets Gross Cost | | 857 832 | 652 612 | 652 612 | 652 612 | 652 612 |
Interest Received Classified As Operating Activities | | 9 857 | 6 | | | |
Investments Fixed Assets | | 2 214 703 | 1 090 399 | 3 890 399 | 3 890 399 | 3 890 399 |
Net Assets Liabilities Associates | | | 785 067 | | | |
Net Cash Flows From Used In Investing Activities | | -1 490 399 | 3 825 000 | | | |
Net Cash Flows From Used In Operating Activities | | 558 268 | -2 801 180 | | | |
Net Cash Generated From Operations | | 2 806 766 | -2 801 186 | | | |
Net Current Assets Liabilities | | 17 319 270 | 18 058 826 | 12 671 809 | 15 277 296 | 14 480 154 |
Nominal Value Allotted Share Capital | | 1 000 | 1 000 | | | |
Number Shares Issued Fully Paid | | | 1 000 | | | |
Operating Profit Loss | | -456 083 | -3 191 452 | | | |
Other Creditors | | 345 740 | 364 748 | 1 108 304 | 1 070 900 | 1 230 654 |
Other Interest Receivable Similar Income Finance Income | | 9 857 | 6 | | | |
Other Investments Other Than Loans | | 2 214 703 | 1 090 399 | 3 890 399 | 3 890 399 | 3 890 399 |
Other Operating Income Format1 | | 107 000 | 508 825 | | | |
Other Taxation Social Security Payable | | 19 324 | 17 245 | | | |
Par Value Share | 1 | | 1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 665 | 7 426 | | | |
Percentage Class Share Held In Associate | | | 25 | | | |
Prepayments Accrued Income | | 231 492 | 89 178 | | | |
Proceeds From Sales Intangible Assets | | | 125 732 | | | |
Proceeds From Sales Property Plant Equipment | | | 4 449 268 | | | |
Profit Loss | | -370 631 | -615 927 | | | |
Profit Loss From Continuing Operations Associates | | | -183 089 | | | |
Profit Loss On Ordinary Activities Before Tax | | -446 226 | -616 482 | | | |
Property Plant Equipment Gross Cost | | 71 109 | 71 109 | 71 109 | 79 450 | 83 835 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 1 189 | 1 865 |
Purchase Financial Investments Other Than Trading Investments | | 1 490 399 | 750 000 | | | |
Research Development Average Number Employees | | 3 | 2 | | | |
Revenue From Sale Goods | | 3 982 332 | 2 776 757 | | | |
Selling Average Number Employees | | 1 | 1 | | | |
Social Security Costs | | 59 514 | 61 477 | | | |
Staff Costs Employee Benefits Expense | | 568 971 | 599 698 | | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 555 | | | | |
Taxation Social Security Payable | | | 17 245 | 84 404 | 185 614 | 47 428 |
Tax Expense Credit Applicable Tax Rate | | -84 783 | -117 132 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | 84 783 | 117 132 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -75 595 | -555 | | | |
Total Assets Less Current Liabilities | | 19 800 445 | 19 183 963 | 16 562 208 | 19 173 951 | 18 378 012 |
Total Current Tax Expense Credit | | -73 021 | | | | |
Trade Creditors Trade Payables | | 500 290 | 802 630 | 834 019 | 232 049 | 823 398 |
Trade Debtors Trade Receivables | | 519 056 | 422 075 | 491 219 | 1 562 294 | 606 301 |
Turnover Revenue | | 3 982 332 | 2 776 757 | | | |
Wages Salaries | | 508 792 | 530 795 | | | |
Director Remuneration | | 120 000 | 120 000 | | | |
Number Shares Allotted | 100 | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | |