Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 73 484 | 32 344 | 69 023 | 103 085 | 38 579 | 66 974 |
Current Assets | 554 429 | 1 074 361 | 1 568 577 | 935 531 | 1 253 707 | 1 805 001 |
Debtors | 16 079 | 29 400 | 19 663 | 67 386 | 123 030 | 246 928 |
Net Assets Liabilities | -60 872 | -73 155 | -90 133 | 3 415 340 | 3 419 314 | 3 437 392 |
Other Debtors | | 1 500 | 19 663 | 67 386 | | |
Property Plant Equipment | 1 593 342 | 1 890 492 | 3 162 401 | 3 614 064 | 3 978 047 | 4 385 232 |
Total Inventories | 464 866 | 1 012 617 | 1 479 891 | 765 060 | 1 092 098 | 1 491 099 |
|
Other Financial Data |
Audit Fees Expenses | 3 000 | 3 000 | 3 000 | 3 000 | | |
Accrued Liabilities | | | 6 500 | 13 752 | | |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | -35 183 | -39 592 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 35 514 | 88 531 | 167 537 | 243 252 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 699 007 | 504 680 | | 482 900 |
Administrative Expenses | 91 761 | 76 316 | 65 789 | 5 486 | | |
Amounts Owed To Related Parties | | 2 967 478 | 4 061 183 | 1 012 105 | | |
Average Number Employees During Period | | 1 | 2 | 2 | 2 | 3 |
Balances With Banks | | 32 344 | 69 023 | | | |
Cash Cash Equivalents Cash Flow Value | 73 484 | 32 344 | | | | |
Comprehensive Income Expense | -60 873 | -12 283 | -16 978 | 5 474 | | |
Cost Sales | 164 585 | 118 965 | 159 847 | 228 393 | | |
Creditors | 2 208 643 | 6 612 | 12 223 | 28 336 | 1 777 257 | 2 713 249 |
Depreciation Amortisation Expense | | | 5 919 | | | |
Depreciation Expense Property Plant Equipment | | | 5 919 | | | |
Finance Lease Liabilities Present Value Total | | 6 612 | 32 701 | | | |
Finance Lease Payments Owing Minimum Gross | | 19 775 | 44 924 | | | |
Finished Goods Goods For Resale | | 406 671 | 228 393 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 3 587 | 5 679 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 2 208 643 | 809 590 | -1 149 539 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 16 079 | -13 321 | -9 737 | | | |
Gain Loss In Cash Flows From Change In Inventories | | 547 751 | 467 274 | | | |
Gross Profit Loss | 48 297 | 11 571 | 41 018 | 41 751 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 73 484 | -41 140 | 36 679 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 35 514 | 53 017 | | 75 715 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 33 079 | 43 510 | | | |
Interest Paid Classified As Financing Activities | | -33 079 | -43 510 | | | |
Interest Paid Classified As Operating Activities | -29 224 | -33 079 | 43 510 | | | |
Interest Payable Similar Charges Finance Costs | 29 224 | 33 079 | 7 523 | 48 422 | | |
Issue Equity Instruments | 1 | | | 3 499 999 | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | -74 624 | -35 987 | | | |
Minimum Operating Lease Payments Recognised As Expense | | 4 893 | 3 909 | | | |
Net Cash Flows From Used In Financing Activities | -1 | -19 775 | -18 361 | | | |
Net Cash Flows From Used In Operating Activities | -1 666 825 | -236 235 | 724 453 | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 20 796 | 32 451 | | | |
Net Current Assets Liabilities | -1 654 214 | -1 957 035 | -2 631 895 | -170 388 | -523 550 | -908 248 |
Number Shares Issued Fully Paid | 1 | 1 | 1 | 3 500 000 | 3 500 000 | 3 500 000 |
Other Creditors | | | 152 | 480 | | |
Other Operating Income Format1 | 11 815 | 85 541 | 15 316 | 17 631 | | |
Other Payables Accrued Expenses | | 3 000 | 6 500 | | | |
Other Post-employment Benefit Costs | | 1 371 | 632 | | | |
Other Remaining Operating Income | | 10 917 | 15 316 | | | |
Par Value Share | 1 | 1 | 1 | 1 | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 19 775 | 25 149 | | | |
Profit Loss | -60 873 | -12 283 | -16 978 | 5 474 | | |
Profit Loss On Ordinary Activities Before Tax | -60 873 | -12 283 | -16 978 | 5 474 | | |
Property Plant Equipment Gross Cost | 1 593 342 | 1 890 492 | 2 589 499 | 3 702 595 | 4 145 584 | 4 628 484 |
Purchase Property Plant Equipment | -1 593 342 | -297 150 | -669 413 | | | |
Raw Materials Consumables | | 110 088 | 221 197 | 306 137 | 896 020 | 1 074 496 |
Revenue From Sale Goods | | 130 536 | 200 865 | | | |
Sales Marketing Distribution Average Number Employees | | 1 | 2 | | | |
Social Security Costs | | 1 131 | 1 347 | | | |
Staff Costs Employee Benefits Expense | | 42 669 | 14 612 | | | |
Taxation Social Security Payable | | 1 420 | 2 824 | 2 685 | | |
Total Assets Less Current Liabilities | -60 872 | -66 543 | -77 910 | 3 443 676 | 3 454 497 | 3 476 984 |
Total Borrowings | | 6 612 | 12 223 | 28 336 | | |
Trade Creditors Trade Payables | 83 127 | 46 139 | 97 112 | 43 928 | | |
Turnover Revenue | 212 882 | 130 536 | 200 865 | 270 144 | | |
Unpaid Contributions To Pension Schemes | | 195 | 152 | | | |
Wages Salaries | | 40 167 | 12 633 | | | |
Work In Progress | 408 899 | 363 245 | 1 030 301 | 458 923 | 196 078 | 416 603 |
Accrued Liabilities Deferred Income | 3 000 | 3 000 | | | | |
Amounts Owed To Group Undertakings | 2 122 516 | 2 967 478 | | | | |
Further Item Interest Expense Component Total Interest Expense | 29 224 | 33 079 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -85 880 | 74 624 | | | | |
Income From Related Parties | 212 882 | 132 323 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 464 866 | 547 751 | | | | |
Loans Owed To Related Parties | 2 174 319 | -2 967 478 | | | | |
Merchandise | | 406 671 | | | | |
Net Cash Flows From Used In Investing Activities | 1 593 342 | 297 150 | | | | |
Net Cash Generated From Operations | -1 696 049 | -269 314 | | | | |
Nominal Value Shares Issued Specific Share Issue | 1 | | | | | |
Number Shares Issued Specific Share Issue | 1 | | | | | |
Operating Profit Loss | -31 649 | 20 796 | | | | |
Other Taxation Social Security Payable | | 1 420 | | | | |
Payments To Related Parties | 234 093 | 55 161 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 1 371 | | | | |
Prepayments Accrued Income | | 1 500 | | | | |
Proceeds From Issuing Shares | -1 | | | | | |
Recoverable Value-added Tax | 16 079 | 26 400 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | 1 593 342 | 297 150 | | | | |
Total Operating Lease Payments | | 4 893 | | | | |