Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 833 958 | 589 795 | 433 681 | 530 321 | 1 736 582 |
Current Assets | 3 877 540 | 3 739 519 | 3 866 678 | 3 672 566 | 7 675 988 |
Debtors | 3 043 582 | 3 149 724 | 3 432 997 | 3 142 245 | 5 939 406 |
Net Assets Liabilities | 1 650 687 | 1 800 451 | 1 801 608 | 1 823 586 | 2 041 472 |
Other Debtors | 128 012 | 76 360 | 58 245 | 224 773 | 682 726 |
Property Plant Equipment | 1 856 526 | 771 736 | 1 136 718 | 1 038 549 | 1 359 561 |
|
Other Financial Data |
Audit Fees Expenses | 6 800 | 11 397 | 12 250 | 12 750 | 19 000 |
Accrued Liabilities Deferred Income | 12 055 | 23 393 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 145 972 | 725 562 | 839 511 | 954 446 | 818 337 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 94 020 | 628 331 | 63 104 | 519 845 |
Administration Support Average Number Employees | | 38 | 28 | 25 | 31 |
Administrative Expenses | 1 985 033 | 1 462 839 | 1 376 630 | 1 281 951 | 1 668 023 |
Amounts Owed By Related Parties | | | 235 000 | 305 000 | 510 000 |
Amounts Owed To Related Parties | | | | | 90 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 159 | 133 | 106 | 93 | 107 |
Balances With Banks | | 589 795 | 433 681 | | |
Bank Borrowings | | 4 318 | 711 597 | 434 288 | 663 479 |
Bank Borrowings Overdrafts | 42 021 | 4 318 | | | |
Banking Arrangements Classified As Cash Cash Equivalents | -42 021 | -4 318 | | | |
Bank Overdrafts | 42 021 | 4 318 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 379 936 | 554 578 | | | |
Cash Cash Equivalents Cash Flow Value | 791 937 | 585 477 | | | |
Corporation Tax Payable | | | | 18 024 | 12 432 |
Corporation Tax Recoverable | 154 807 | | | | |
Cost Sales | 14 824 720 | 13 656 153 | 7 978 451 | 9 313 834 | 17 312 277 |
Creditors | 248 003 | 85 415 | 1 098 409 | 702 410 | 1 103 930 |
Current Tax For Period | -262 091 | | 28 650 | 18 024 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 3 379 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -11 597 | | 26 884 | 25 872 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 28 835 | | 13 440 | 79 898 |
Deferred Tax Liabilities | | 98 576 | 98 576 | 112 016 | 189 850 |
Depreciation Amortisation Expense | | 444 847 | 166 905 | | |
Depreciation Expense Property Plant Equipment | 423 282 | 344 114 | 174 761 | 149 227 | 105 955 |
Depreciation Impairment Expense Property Plant Equipment | 423 282 | 344 114 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -60 812 | -34 292 | -242 064 |
Disposals Property Plant Equipment | | | -149 400 | -46 338 | -334 942 |
Finance Lease Liabilities Present Value Total | 248 003 | 85 415 | 386 812 | 268 122 | 440 451 |
Finance Lease Payments Owing Minimum Gross | 709 386 | 278 762 | | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | -430 624 | 1 849 700 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -24 | 29 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 430 606 | 204 905 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 933 083 | 932 137 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 260 949 | 283 273 | | |
Gain Loss On Disposals Property Plant Equipment | 15 828 | -100 733 | 7 856 | -1 194 | 29 628 |
Gross Profit Loss | 778 460 | 1 665 875 | 1 562 917 | 1 438 672 | 2 086 243 |
Income Taxes Paid Refund Classified As Operating Activities | | -153 967 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 180 495 | 206 460 | -151 796 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -24 927 | 840 | | -33 171 | -50 317 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 344 114 | 174 761 | 149 227 | 105 955 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 94 084 | 99 236 | 113 942 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 36 938 | 24 392 | 72 012 | 51 934 | 52 522 |
Interest Income On Bank Deposits | 218 | 31 | | | 19 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 218 | 31 | | | |
Interest Paid Classified As Financing Activities | | -24 392 | -166 096 | | |
Interest Paid Classified As Operating Activities | | 24 392 | 166 096 | | |
Interest Payable Similar Charges Finance Costs | 36 938 | 24 392 | 166 096 | 151 170 | 166 464 |
Interest Received Classified As Investing Activities | -218 | 795 | | | |
Interest Received Classified As Operating Activities | | 795 | | | |
Net Cash Flows From Used In Financing Activities | 643 272 | 430 624 | 1 232 696 | | |
Net Cash Flows From Used In Investing Activities | 8 048 | -640 738 | -531 890 | | |
Net Cash Flows From Used In Operating Activities | -470 825 | 416 574 | -852 602 | | |
Net Cash Generated From Operations | -662 570 | 546 149 | -852 602 | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 647 883 | 362 808 | | |
Net Current Assets Liabilities | 111 905 | 1 212 706 | 1 861 875 | 1 599 463 | 1 977 755 |
Net Finance Income Costs | 218 | 795 | | | |
Net Interest Paid Received Classified As Operating Activities | -36 938 | -24 392 | | | |
Number Shares Issued Fully Paid | | | | 1 000 | 1 000 |
Operating Profit Loss | -1 206 573 | 203 036 | 195 903 | 171 441 | |
Other Creditors | 26 896 | 509 998 | 140 777 | 345 196 | 1 551 138 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 764 524 | | | |
Other Disposals Property Plant Equipment | | 1 599 220 | | | |
Other Interest Income | | 764 | | | |
Other Interest Receivable Similar Income Finance Income | 218 | 795 | | | 19 |
Other Operating Income Format1 | | | 9 616 | 14 720 | 11 767 |
Other Payables Accrued Expenses | | 23 393 | 87 457 | 445 212 | 408 533 |
Other Revenue | | | 112 808 | 111 069 | |
Other Taxation Social Security Payable | 759 236 | 495 138 | | | |
Par Value Share | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -430 624 | | | |
Pension Costs Defined Contribution Plan | | 85 703 | 123 854 | 112 191 | 20 208 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 37 893 | | | | |
Prepayments | | 52 682 | 72 754 | 63 385 | 63 833 |
Prepayments Accrued Income | 1 733 | 52 682 | | | |
Proceeds From Sales Property Plant Equipment | | 733 963 | 96 441 | | |
Production Average Number Employees | | 95 | 78 | 68 | 76 |
Profit Loss | -981 202 | 149 764 | 1 157 | 21 978 | 217 886 |
Profit Loss On Ordinary Activities Before Tax | -1 243 293 | 179 439 | 29 807 | 20 271 | 263 542 |
Property Plant Equipment Gross Cost | 3 002 498 | 1 497 298 | 1 976 229 | 1 992 995 | 2 177 898 |
Provisions For Liabilities Balance Sheet Subtotal | 69 741 | 98 576 | 98 576 | 112 016 | 191 914 |
Purchase Property Plant Equipment | | -94 020 | -628 331 | | |
Revenue From Rendering Services | | 15 322 028 | 9 428 560 | 10 641 437 | 19 398 520 |
Social Security Costs | 137 774 | 396 212 | 287 504 | 309 476 | 118 265 |
Staff Costs Employee Benefits Expense | 5 664 179 | 4 975 926 | 3 854 854 | 3 735 787 | 4 411 518 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 69 741 | 98 576 | | | |
Taxation Social Security Payable | | 491 694 | 688 675 | 104 703 | 555 190 |
Tax Decrease From Utilisation Tax Losses | | | -954 | | |
Tax Expense Credit Applicable Tax Rate | -236 226 | 34 093 | 5 663 | 3 851 | 50 073 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 5 074 | 7 720 | -3 253 | -28 221 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -1 663 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 749 | 1 236 | 15 709 | 603 | 48 249 |
Tax Increase Decrease From Other Short-term Timing Differences | | | 512 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 29 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -262 091 | 29 675 | 28 650 | -1 707 | 45 656 |
Total Assets Less Current Liabilities | 1 968 431 | 1 984 442 | 2 998 593 | 2 638 012 | 3 337 316 |
Total Borrowings | 42 021 | 85 415 | 1 098 409 | 702 410 | 1 103 930 |
Total Current Tax Expense Credit | -262 091 | 840 | | | |
Total Deferred Tax Expense Credit | | 29 675 | | | |
Total Operating Lease Payments | 40 000 | 41 653 | 8 320 | | |
Trade Creditors Trade Payables | 2 464 044 | 1 300 619 | 475 819 | 754 468 | 2 657 319 |
Trade Debtors Trade Receivables | 2 759 030 | 3 020 682 | 2 296 551 | 1 925 799 | 3 574 122 |
Turnover Revenue | 15 603 180 | 15 322 028 | 9 541 368 | 10 752 506 | 19 398 520 |
Unpaid Contributions To Pension Schemes | | 3 444 | 4 283 | 2 492 | |
Wages Salaries | 5 488 512 | 4 494 011 | 3 443 496 | 3 314 120 | 4 273 045 |
Company Contributions To Defined Benefit Plans Directors | 3 408 | 5 009 | | | |
Company Contributions To Money Purchase Plans Directors | | 5 009 | 54 353 | | 2 334 |
Director Remuneration | | 348 028 | 181 269 | 130 482 | 285 956 |
Director Remuneration Benefits Including Payments To Third Parties | 453 866 | 353 037 | | | |
Number Directors Accruing Benefits Under Defined Benefit Scheme | | 6 | 3 | | |