Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 63 752 | 108 412 | 276 953 | 81 240 | 478 519 | 4 548 493 | 4 032 280 |
Current Assets | 13 455 | 27 543 | 83 056 | 317 741 | 403 600 | 266 133 | 814 538 | 4 989 122 | 4 197 526 |
Debtors | 75 | 15 526 | 19 304 | 209 329 | 126 647 | 184 893 | 336 019 | 440 629 | 165 246 |
Net Assets Liabilities | | | 62 885 | 209 017 | 199 422 | 231 817 | 255 314 | 281 049 | 307 528 |
Other Debtors | | | | 109 658 | 39 595 | 2 680 | 2 454 | | |
Property Plant Equipment | | | 587 | 4 773 | 9 148 | 14 711 | 11 810 | 17 763 | 18 812 |
Cash Bank In Hand | 13 380 | 12 017 | 63 752 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | -9 509 | 3 583 | 62 885 | | | | | | |
Tangible Fixed Assets | | | 587 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 | 1 | 1 | | | | | | |
Profit Loss Account Reserve | -9 510 | 3 582 | 62 884 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | 196 | 1 787 | 4 837 | 9 743 | 13 679 | 23 784 | 34 671 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 5 777 | | | | | |
Amounts Owed By Group Undertakings Participating Interests | | | 16 350 | | | | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | 66 515 | | | | | |
Average Number Employees During Period | | | | 4 | 5 | 7 | 9 | 8 | 11 |
Corporation Tax Payable | | | 15 690 | 6 153 | | 6 336 | 6 214 | 4 668 | 7 310 |
Creditors | | | 20 758 | 66 515 | 167 572 | 49 027 | 300 303 | 2 625 579 | 3 905 236 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 591 | 3 050 | 4 906 | 3 936 | 10 105 | 10 888 |
Net Current Assets Liabilities | -9 509 | 3 583 | 62 298 | 270 759 | 357 846 | 217 106 | 543 807 | 2 892 240 | 292 290 |
Other Creditors | | | 958 | 4 999 | 4 914 | 691 | 2 561 | 19 256 | |
Other Taxation Social Security Payable | | | 376 | 36 199 | 36 262 | 8 854 | | | |
Property Plant Equipment Gross Cost | | | 783 | 6 560 | 13 985 | 24 454 | 25 489 | 41 547 | 53 483 |
Total Assets Less Current Liabilities | | | 62 885 | 275 532 | 366 994 | 231 817 | 555 617 | 2 910 003 | 311 102 |
Trade Creditors Trade Payables | | | 3 734 | 5 784 | 4 578 | 11 603 | 485 | 8 602 | 11 099 |
Trade Debtors Trade Receivables | | | 2 954 | 99 671 | 87 052 | 89 296 | 327 088 | 62 454 | 93 200 |
Audit Fees Expenses | | | | | | | 2 500 | 3 500 | 5 500 |
Director Remuneration | | | | | | 3 450 | 3 600 | 3 600 | |
Amounts Owed By Group Undertakings | | | | | | 89 440 | | | |
Amounts Owed To Group Undertakings | | | | 66 515 | 167 572 | | 300 303 | 2 625 579 | 2 806 835 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 7 425 | 10 469 | 1 035 | 16 058 | 11 936 |
Accrued Liabilities | | | | | | 14 696 | 5 500 | 8 000 | 7 000 |
Accrued Liabilities Deferred Income | | | | | | | 234 606 | 1 800 201 | 970 505 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | 3 375 | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | | 199 |
Administrative Expenses | | | | | | 219 541 | 208 104 | 146 205 | 332 589 |
Applicable Tax Rate | | | | | | 19 | 19 | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | 81 240 | 478 519 | 4 548 493 | |
Comprehensive Income Expense | | | | | | 32 395 | 23 497 | 25 735 | 26 479 |
Cost Sales | | | | | | 203 792 | 517 934 | 2 866 136 | 1 799 956 |
Current Tax For Period | | | | | | 6 336 | 6 307 | 4 629 | 7 310 |
Depreciation Amortisation Expense | | | | | | 4 906 | 3 936 | 10 105 | 10 888 |
Depreciation Expense Property Plant Equipment | | | | | | 4 906 | 3 936 | 10 105 | 10 888 |
Further Item Interest Expense Component Total Interest Expense | | | | | | -57 | | 40 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | 2 500 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 25 908 | 15 113 | 15 113 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -2 934 | -3 978 | 12 607 | -31 323 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -3 006 | 221 826 | 1 827 697 | -1 001 123 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 31 194 | -240 566 | -104 610 | 275 383 |
Gross Profit Loss | | | | | | 233 215 | 237 908 | 169 082 | 366 242 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -57 | -6 429 | -6 175 | -4 668 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -195 713 | 397 279 | 4 069 974 | -516 213 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | 93 | -650 | -6 535 |
Interest Paid Classified As Operating Activities | | | | | | 57 | | -40 | |
Interest Payable Similar Charges Finance Costs | | | | | | -57 | | 40 | |
Net Cash Flows From Used In Financing Activities | | | | | | 257 012 | -389 743 | -2 325 276 | -181 255 |
Net Cash Flows From Used In Investing Activities | | | | | | 10 469 | 1 035 | 15 156 | 11 601 |
Net Cash Flows From Used In Operating Activities | | | | | | -71 768 | -8 571 | -1 759 854 | 685 867 |
Net Cash Generated From Operations | | | | | | -71 768 | -15 000 | -1 766 069 | 681 199 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -902 | -335 |
Number Shares Issued Fully Paid | | | | | | | 105 027 | 105 027 | 105 027 |
Operating Profit Loss | | | | | | 38 674 | 29 804 | 32 877 | 33 653 |
Other Deferred Tax Expense Credit | | | | | | | | 3 375 | 199 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 902 | 335 |
Other Operating Income Format1 | | | | | | 25 000 | | 10 000 | |
Par Value Share | | 1 | 1 | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 3 144 | 1 180 | 1 314 | |
Prepayments | | | | | | 3 477 | 6 477 | 42 716 | 40 935 |
Prepayments Accrued Income | | | | | | | | 335 459 | 31 111 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | 257 012 | -389 743 | -2 325 276 | -181 255 |
Profit Loss | | | | | | 32 395 | 23 497 | 25 735 | 26 479 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 38 731 | 29 804 | 33 739 | 33 988 |
Provisions | | | | | | | | 3 375 | 3 574 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | 3 375 | 3 574 |
Purchase Property Plant Equipment | | | | | | -10 469 | -1 035 | -16 058 | -11 936 |
Social Security Costs | | | | | | 26 225 | 16 929 | 12 000 | |
Staff Costs Employee Benefits Expense | | | | | | 101 934 | 127 779 | 105 096 | |
Tax Expense Credit Applicable Tax Rate | | | | | | 7 359 | 5 663 | 6 410 | 6 458 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -1 057 | 551 | -1 131 | 7 387 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 34 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 6 336 | 6 307 | 8 004 | 7 509 |
Total Operating Lease Payments | | | | | | 11 149 | 25 434 | 15 291 | |
Turnover Revenue | | | | | | 437 007 | 755 842 | 3 035 218 | 2 166 198 |
Wages Salaries | | | | | | 72 565 | 109 670 | 91 782 | |
Capital Employed | -9 509 | 3 583 | 62 885 | | | | | | |
Creditors Due Within One Year | 22 964 | 23 960 | 20 758 | | | | | | |
Number Shares Allotted | | 1 | 1 | | | | | | |
Share Capital Allotted Called Up Paid | 1 | 1 | 1 | | | | | | |
Tangible Fixed Assets Additions | | | 783 | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | | 783 | | | | | | |
Tangible Fixed Assets Depreciation | | | 196 | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | | 196 | | | | | | |