Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 785 389 | 1 953 005 | 2 126 144 | 4 115 756 |
Current Assets | 2 952 877 | 3 777 166 | 5 094 322 | 6 372 127 |
Debtors | 167 488 | 1 824 161 | 2 968 178 | 2 256 371 |
Net Assets Liabilities | 1 655 722 | 1 647 002 | 1 751 968 | 1 788 101 |
Other Debtors | 57 | 10 631 | | |
Property Plant Equipment | 100 524 | 47 684 | 98 398 | 114 640 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | 3 639 586 | 4 980 498 |
Accumulated Amortisation Impairment Intangible Assets | 4 204 935 | 4 745 920 | 4 795 157 | 5 319 386 |
Accumulated Depreciation Impairment Property Plant Equipment | 716 799 | 773 326 | 386 916 | 357 288 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 634 902 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 687 | 81 730 | 59 323 |
Administrative Expenses | | | 3 537 565 | 4 433 674 |
Amortisation Expense Intangible Assets | | | 520 687 | 524 229 |
Amortisation Impairment Expense Intangible Assets | | | 784 626 | |
Average Number Employees During Period | | 43 | 52 | 68 |
Balances Amounts Owed To Related Parties | | | 361 666 | 468 119 |
Cash Cash Equivalents Cash Flow Value | | 1 953 005 | 2 126 144 | 4 115 756 |
Comprehensive Income Expense | | | 121 370 | 45 247 |
Corporation Tax Payable | | -54 | | |
Cost Sales | | | 399 710 | 563 191 |
Creditors | 660 016 | 956 657 | 16 404 | 25 519 |
Deferred Income | | 2 739 756 | 3 639 586 | 4 980 498 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -790 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 88 677 | -50 865 |
Depreciation Expense Property Plant Equipment | | | 30 828 | 43 016 |
Depreciation Impairment Expense Property Plant Equipment | | | 30 828 | 43 016 |
Equity Settled Share-based Payments Increase Decrease In Equity | | | -16 404 | -9 114 |
Fixed Assets | | | 1 832 083 | 1 958 998 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 53 038 | -12 208 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 465 204 | 410 954 | 341 497 | 272 040 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 1 144 017 | |
Gross Profit Loss | -1 666 923 | -1 733 685 | 3 737 104 | 4 231 917 |
Impairment Loss Intangible Assets | | | 263 939 | |
Income From Related Parties | 1 392 534 | 1 102 556 | 1 319 063 | 1 719 601 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 183 885 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | -173 139 | -1 989 612 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -183 885 |
Increase From Amortisation Charge For Year Intangible Assets | | 540 985 | 520 687 | 524 229 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 56 527 | 30 828 | 43 016 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | 263 939 | |
Intangible Assets | 1 674 644 | 1 666 923 | 1 733 685 | 1 844 358 |
Intangible Assets Gross Cost | 5 879 579 | 6 412 843 | 6 528 842 | 7 163 744 |
Interest Income On Bank Deposits | | | 5 258 | 6 388 |
Interest Received Classified As Investing Activities | | | -5 258 | -6 388 |
Issue Equity Instruments | | 982 579 | | |
Net Current Assets Liabilities | 2 292 861 | 2 820 509 | 3 817 910 | 5 031 290 |
Number Equity Instruments Granted Share-based Payment Arrangement | | | 13 970 | |
Number Equity Instruments Outstanding Share-based Payment Arrangement | | | 13 970 | 10 866 |
Operating Profit Loss | | | 204 789 | -195 891 |
Other Creditors | 2 296 266 | 2 739 756 | 299 159 | 12 048 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 735 389 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 417 238 | 72 644 |
Other Disposals Intangible Assets | | | 735 389 | |
Other Disposals Property Plant Equipment | | | 417 426 | 72 709 |
Other Interest Receivable Similar Income Finance Income | | | 5 258 | 6 388 |
Other Operating Income Format1 | | | 5 250 | 5 866 |
Other Provisions Balance Sheet Subtotal | | | 25 000 | 30 000 |
Other Taxation Social Security Payable | 458 842 | 557 864 | 742 731 | 1 007 311 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 100 345 | 145 011 |
Prepayments Accrued Income | 89 027 | 77 149 | 175 229 | 169 069 |
Proceeds From Sales Property Plant Equipment | | | -188 | -65 |
Profit Loss | | | 121 370 | 45 247 |
Profit Loss On Ordinary Activities Before Tax | | | 210 047 | -189 503 |
Property Plant Equipment Gross Cost | 817 323 | 821 010 | 485 314 | 471 928 |
Provisions | 116 041 | 148 358 | 242 035 | |
Provisions For Liabilities Balance Sheet Subtotal | 116 041 | 148 358 | 242 035 | |
Purchase Intangible Assets | | | -851 388 | -634 902 |
Purchase Property Plant Equipment | | | -81 730 | -59 323 |
Research Development Expense Recognised In Profit Or Loss | | | -851 388 | -634 902 |
Social Security Costs | | | 260 509 | 337 713 |
Staff Costs Employee Benefits Expense | | | 2 578 300 | 3 422 089 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 101 041 | 128 358 | 217 035 | 166 170 |
Tax Expense Credit Applicable Tax Rate | | | 39 909 | -36 006 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -183 885 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -4 562 | -2 703 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 292 | 842 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 88 677 | -234 750 |
Total Assets Less Current Liabilities | 4 068 029 | 4 535 116 | 5 649 993 | 6 990 288 |
Total Operating Lease Payments | | | 67 153 | 67 153 |
Trade Creditors Trade Payables | 86 810 | 89 791 | 234 522 | 174 429 |
Trade Debtors Trade Receivables | 78 404 | 1 736 381 | 2 792 949 | 2 087 302 |
Turnover Revenue | | | 4 136 814 | 4 795 108 |
Wages Salaries | | | 2 217 446 | 2 939 365 |
Weighted Average Exercise Price Equity Instruments Expired Share-based Payment Arrangement | | | | 1 |
Weighted Average Exercise Price Equity Instruments Granted Share-based Payment Arrangement | | | 1 | |
Weighted Average Exercise Price Equity Instruments Outstanding Share-based Payment Arrangement | | | 1 | 1 |
Director Remuneration | | | | 476 423 |