Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-09-30 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 240 464 | 1 169 487 | 1 609 634 | 965 024 |
Current Assets | 16 485 675 | 7 277 832 | 6 967 479 | 8 401 678 |
Debtors | 9 533 438 | 5 204 133 | 4 492 845 | 7 436 654 |
Net Assets Liabilities | 1 768 392 | -4 419 372 | 3 767 153 | 2 265 319 |
Other Debtors | 7 401 | 9 655 | 9 335 | 242 595 |
Property Plant Equipment | 147 395 | 133 924 | 96 735 | 34 335 |
|
Other Financial Data |
Audit Fees Expenses | | | 26 990 | |
Accrued Liabilities Deferred Income | 5 728 620 | 2 972 425 | 3 301 364 | 2 788 535 |
Accumulated Amortisation Impairment Intangible Assets | 5 172 235 | 7 925 116 | 177 288 | 15 529 |
Accumulated Depreciation Impairment Property Plant Equipment | 871 406 | 991 609 | 1 062 014 | 56 136 |
Additions Other Than Through Business Combinations Intangible Assets | | 3 079 758 | 31 821 | 15 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 106 732 | 33 216 | 6 453 |
Administrative Expenses | | | 19 699 271 | 9 975 355 |
Amortisation Expense Intangible Assets | | | 15 026 | 8 530 |
Amortisation Impairment Expense Intangible Assets | | | 15 026 | 8 530 |
Amounts Owed By Group Undertakings | | | 1 000 564 | 3 178 834 |
Amounts Owed To Group Undertakings | 2 110 752 | 15 018 503 | 389 273 | |
Amounts Recoverable On Contracts | 358 672 | 279 880 | 343 491 | 228 209 |
Average Number Employees During Period | 271 | 241 | 226 | 159 |
Bank Borrowings Overdrafts | 17 545 638 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 30 061 | | | |
Cash Cash Equivalents Cash Flow Value | | 1 169 487 | 1 609 634 | 965 024 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | -2 370 001 |
Corporation Tax Recoverable | 851 500 | 701 071 | 586 761 | 556 824 |
Cost Sales | | | 6 496 591 | 3 441 731 |
Creditors | 10 907 376 | 20 674 366 | 6 622 618 | 5 625 351 |
Current Tax For Period | | | 64 000 | 44 383 |
Deferred Tax Asset Debtors | 849 011 | 904 212 | 865 000 | 1 403 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -153 618 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 39 212 | -384 382 |
Depreciation Expense Property Plant Equipment | | | 70 405 | 37 138 |
Depreciation Impairment Expense Property Plant Equipment | | | 70 405 | 37 138 |
Equity Securities Held | 100 000 | 100 000 | | |
Finance Lease Liabilities Present Value Total | 28 529 | | | |
Finance Lease Payments Owing Minimum Gross | 29 296 | | | |
Fixed Assets | 15 069 693 | 9 042 686 | 3 422 292 | 65 992 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | -560 685 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 38 239 | -94 207 |
Future Finance Charges On Finance Leases | 767 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 2 593 398 | 1 038 687 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 104 942 | 86 605 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 251 748 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -596 978 | 1 570 746 |
Gain Loss On Disposals Intangible Assets | | | | -370 |
Gain Loss On Disposals Property Plant Equipment | | | | -31 831 |
Gross Profit Loss | | | 19 580 014 | 8 967 651 |
Impairment Loss Reversal On Investments | | | 5 600 000 | 929 999 |
Income Taxes Paid Refund Classified As Operating Activities | | | -47 747 | 46 278 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 38 239 | -94 207 |
Increase From Amortisation Charge For Year Intangible Assets | | 2 752 881 | 15 026 | 8 530 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 120 203 | 70 405 | 37 138 |
Intangible Assets | 6 022 297 | 6 349 295 | 25 557 | 31 657 |
Intangible Assets Gross Cost | 11 194 532 | 14 274 411 | 202 845 | 47 186 |
Interest Income From Group Undertakings Participating Interests | | | 24 923 | 14 231 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 24 923 | 14 231 |
Interest Paid To Group Undertakings | | | 53 368 | 29 548 |
Interest Payable Similar Charges Finance Costs | | | 53 368 | 29 548 |
Interest Received Classified As Investing Activities | | | -24 923 | -14 231 |
Investments | 8 900 001 | 8 900 000 | 3 300 000 | |
Investments Fixed Assets | 8 900 001 | 8 900 000 | 3 300 000 | |
Investments In Subsidiaries | 8 800 001 | 8 800 000 | 3 300 000 | |
Issue Equity Instruments | | | 13 800 000 | |
Key Management Personnel Compensation Total | | | | 543 959 |
Loans From Group Undertakings Participating Interests | 17 545 638 | | | |
Net Cash Flows From Used In Operating Activities | | | -480 261 | 3 007 389 |
Net Cash Generated From Operations | | | -581 376 | |
Net Current Assets Liabilities | 5 578 299 | -13 396 534 | 344 861 | 2 776 327 |
Net Finance Income Costs | | | 24 923 | 14 231 |
Net Interest Paid Received Classified As Operating Activities | | | -53 368 | -29 548 |
Number Shares Issued Fully Paid | | | | 142 657 |
Operating Profit Loss | | -1 026 480 | 216 239 | -1 110 859 |
Other Creditors | 42 363 | 42 444 | 41 009 | 69 565 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | 170 289 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 1 043 016 |
Other Disposals Intangible Assets | | | | 170 659 |
Other Disposals Property Plant Equipment | | | | 1 074 731 |
Other Interest Receivable Similar Income Finance Income | | | 24 923 | 14 231 |
Other Operating Income Format1 | | | 335 496 | 457 530 |
Other Provisions Balance Sheet Subtotal | 131 017 | 65 524 | | |
Other Remaining Borrowings | 17 545 638 | | | |
Other Taxation Social Security Payable | | | 1 134 281 | 806 761 |
Par Value Share | | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 890 574 | 903 588 | 829 893 | 493 784 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 889 368 | 1 031 537 | 1 322 790 | 703 869 |
Profit Loss | -4 131 996 | -1 051 932 | -5 613 475 | -1 501 834 |
Profit Loss On Ordinary Activities Before Tax | | | -5 412 206 | -2 056 175 |
Property Plant Equipment Gross Cost | 1 018 801 | 1 125 533 | 1 158 749 | 90 471 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 577 000 |
Purchase Intangible Assets | | | -31 821 | -15 000 |
Purchase Property Plant Equipment | | | -33 216 | -6 453 |
Social Security Costs | 1 830 502 | 1 576 410 | 1 797 904 | 894 955 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 1 202 945 | 1 204 701 | | |
Tax Decrease From Utilisation Tax Losses | | | 96 094 | |
Tax Expense Credit Applicable Tax Rate | | | -1 028 319 | -390 673 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | 64 720 | 44 885 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | -153 618 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 58 397 | 82 641 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 59 818 | 33 483 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 201 269 | -554 341 |
Total Assets Less Current Liabilities | 20 647 992 | 1 986 685 | 3 767 153 | 2 842 319 |
Total Current Tax Expense Credit | | | 162 057 | -16 341 |
Total Deferred Tax Expense Credit | | | 39 212 | -538 000 |
Total Increase Decrease In Provisions | | | | -577 000 |
Trade Creditors Trade Payables | 2 061 636 | 1 882 387 | 1 756 691 | 1 960 490 |
Trade Debtors Trade Receivables | 4 282 288 | 3 181 962 | 1 229 904 | 1 123 323 |
Turnover Revenue | | | 26 076 605 | 12 409 382 |
Wages Salaries | 12 723 648 | 11 039 881 | 12 231 078 | 6 742 177 |
Company Contributions To Defined Benefit Plans Directors | | | 43 767 | 32 692 |
Director Remuneration | | | 317 354 | 246 695 |
Director Remuneration Benefits Including Payments To Third Parties | | | 361 121 | 279 387 |