Profit & Loss |
Date of Accounts |
2021-12-31 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 17 183 | 8 170 |
Current Assets | 31 071 521 | 84 224 335 |
Debtors | 31 054 338 | 84 216 165 |
Net Assets Liabilities | -9 492 696 | -22 143 531 |
Other Debtors | 11 624 | 8 188 |
|
Other Financial Data |
Audit Fees Expenses | 62 500 | |
Accrued Liabilities Deferred Income | 4 886 225 | 789 937 |
Accumulated Amortisation Impairment Intangible Assets | 8 985 321 | 24 016 471 |
Accumulated Depreciation Impairment Property Plant Equipment | 246 070 | 249 060 |
Acquired Through Business Combinations Intangible Assets | 2 570 832 | |
Acquired Through Business Combinations Property Plant Equipment | 246 070 | 30 083 |
Additions Other Than Through Business Combinations Intangible Assets | 122 510 463 | 44 357 530 |
Additions Other Than Through Business Combinations Property Plant Equipment | 3 769 | 21 459 |
Administrative Expenses | 6 133 270 | 14 089 415 |
Amortisation Expense Intangible Assets | 8 668 506 | |
Amortisation Impairment Expense Intangible Assets | 8 668 506 | |
Amounts Owed By Group Undertakings | 1 401 325 | 2 371 485 |
Amounts Owed To Group Undertakings | 105 611 984 | 124 500 249 |
Average Number Employees During Period | 2 | 2 |
Bank Borrowings | 28 480 959 | 57 374 531 |
Bank Borrowings Overdrafts | 27 134 871 | 55 808 335 |
Cash Cash Equivalents | 4 962 521 | 5 099 109 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | 86 204 294 | |
Comprehensive Income Expense | -15 511 175 | -29 911 535 |
Corporation Tax Payable | 889 374 | 699 798 |
Cost Sales | 12 230 528 | 24 680 339 |
Creditors | 7 434 968 | 9 875 982 |
Current Tax For Period | 701 936 | 941 897 |
Deferred Tax Asset Debtors | 58 246 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -7 489 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 126 639 | 118 940 |
Depreciation Expense Property Plant Equipment | 149 955 | |
Depreciation Impairment Expense Property Plant Equipment | 149 955 | |
Fixed Assets | 116 411 830 | |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 9 741 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 494 678 | |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | 3 911 785 | |
Further Item Creditors Component Total Creditors | 8 854 046 | 23 205 958 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | -7 489 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | 8 668 506 | 15 031 150 |
Further Item Tax Increase Decrease Component Adjusting Items | -124 | -11 076 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 044 356 | |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | -14 035 | -13 055 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | -14 035 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 480 959 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 387 781 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -5 064 071 | |
Gain Loss On Foreign Exchange Trading Transactions | -489 278 | |
Gross Profit Loss | 10 170 956 | 17 987 122 |
Income Taxes Paid Refund Classified As Operating Activities | 689 634 | |
Income Tax Expense Credit On Components Other Comprehensive Income | 689 634 | 1 118 997 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | 19 084 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 4 962 521 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 2 323 | -104 847 |
Increase From Amortisation Charge For Year Intangible Assets | 8 668 506 | 15 031 150 |
Increase From Depreciation Charge For Year Property Plant Equipment | 7 416 | 2 990 |
Intangible Assets | 116 095 974 | 145 422 354 |
Intangible Assets Gross Cost | 125 081 295 | 169 438 825 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 167 553 | 3 374 100 |
Interest Paid Classified As Financing Activities | 1 183 807 | |
Interest Paid To Group Undertakings | 8 854 046 | 14 351 912 |
Interest Payable Similar Charges Finance Costs | 10 037 853 | 17 788 230 |
Interest Received Classified As Investing Activities | -8 829 | -292 |
Investment Income Net Amounts Written Off Back To Investments | 8 829 | |
Investments Fixed Assets | 131 203 990 | 131 203 990 |
Investments In Subsidiaries | 131 203 990 | 131 203 990 |
Issue Equity Instruments | 1 | |
Net Cash Flows From Used In Financing Activities | 85 933 805 | |
Net Cash Flows From Used In Investing Activities | -82 438 657 | |
Net Cash Flows From Used In Operating Activities | 1 467 373 | 4 782 958 |
Net Cash Generated From Operations | 2 157 007 | 5 901 955 |
Net Cash Inflow Outflow From Change In Borrowings Classified As Financing Activities | 28 000 000 | |
Net Current Assets Liabilities | 28 904 216 | 50 167 021 |
Net Finance Income Costs | 8 829 | 292 |
Number Shares Issued Fully Paid | 100 | 100 |
Other Creditors | 8 854 046 | 101 391 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 3 613 |
Other Disposals Property Plant Equipment | | 12 165 |
Other Finance Costs | 148 590 | |
Other Interest Expense | 16 254 | |
Other Interest Receivable Similar Income Finance Income | 8 829 | 292 |
Other Operating Expenses Format1 | 674 341 | |
Other Operating Income Format1 | 30 142 | 44 754 |
Other Taxation Social Security Payable | 411 657 | 422 850 |
Pension Costs Defined Contribution Plan | 399 851 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 3 272 | 5 312 |
Percentage Class Share Held In Subsidiary | 100 | 100 |
Prepayments Accrued Income | 2 319 573 | 5 368 906 |
Profit Loss | -9 492 697 | -12 650 835 |
Profit Loss On Ordinary Activities Before Tax | -14 629 702 | |
Property Plant Equipment Gross Cost | 246 070 | 267 529 |
Purchase Property Plant Equipment | 154 977 | |
Social Security Costs | 29 535 | 47 983 |
Staff Costs Employee Benefits Expense | 274 619 | 395 505 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 82 528 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 3 616 | |
Tax Expense Credit Applicable Tax Rate | -2 779 643 | |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -9 605 | 2 517 582 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -3 611 | -6 730 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 566 124 | 4 100 147 |
Tax Increase Decrease From Effect Foreign Tax Rates | 81 798 | 15 402 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 867 438 | 1 021 853 |
Total Assets Less Current Liabilities | 160 108 206 | |
Total Borrowings | 27 134 871 | 55 808 335 |
Total Current Tax Expense Credit | 701 936 | 837 050 |
Total Deferred Tax Expense Credit | 126 639 | 111 451 |
Total Operating Lease Payments | 625 273 | |
Trade Creditors Trade Payables | 484 651 | 1 470 730 |
Trade Debtors Trade Receivables | 8 470 488 | 11 580 045 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | -316 815 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | -238 654 | -20 321 |
Turnover Revenue | 14 116 283 | 42 667 461 |
Wages Salaries | 241 812 | 342 210 |
Company Contributions To Defined Benefit Plans Directors | 3 299 | |
Director Remuneration | 257 104 | |