Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | |
|
Balance Sheet |
Debtors | 436 630 | 399 776 | 1 899 776 |
Other Debtors | 36 854 | | |
|
Other Financial Data |
Audit Fees Expenses | | 4 000 | -4 000 |
Accrued Liabilities | | | 693 308 |
Accumulated Amortisation Impairment Intangible Assets | | 34 005 | 21 335 |
Accumulated Depreciation Impairment Property Plant Equipment | | 795 423 | 892 345 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 124 021 |
Administrative Expenses | 24 200 | 16 500 | 8 513 |
Amortisation Expense Intangible Assets | | | 130 |
Amounts Owed By Other Related Parties Other Than Directors | | | |
Amounts Owed By Subsidiaries | | | |
Amounts Owed To Subsidiaries | | | |
Average Number Employees During Period | | | 165 |
Cash Cash Equivalents | | 3 314 084 | 2 601 201 |
Cash Cash Equivalents Cash Flow Value | | | 2 601 201 |
Comprehensive Income Expense | -24 200 | -4 000 | 6 503 229 |
Cost Sales | | | 202 180 |
Current Liabilities | | | 2 784 516 |
Current Tax Assets | | | |
Current Tax For Period | | | 758 |
Current Tax Liabilities | | | 403 422 |
Deferred Tax Assets | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Credit Or Temporary Difference From Prior Period | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | -2 299 |
Deferred Tax Liabilities | | | 32 304 |
Depreciation Expense Property Plant Equipment | | | 328 164 |
Dividends Paid Classified As Financing Activities | | | |
Dividends Paid To Owners Parent Classified As Financing Activities | | | |
Dividends Received Classified As Investing Activities | | | |
Financial Assets | | | |
Government Grant Income | | | 111 444 |
Gross Profit Loss | | | 10 194 184 |
Income Taxes Paid Refund Classified As Operating Activities | | | -662 010 |
Income Tax Expense Credit | | | 719 686 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | |
Increase From Amortisation Charge For Year Intangible Assets | | | 130 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 328 164 |
Intangible Assets Gross Cost | | 2 525 878 | 2 525 878 |
Intangible Assets Including Right-of-use Assets | | | 390 |
Interest Expense | | | 70 613 |
Interest Income | | | 6 819 |
Interest Income On Bank Deposits | | | 5 109 |
Interest Paid Classified As Operating Activities | | | |
Interest Payable Similar Charges Finance Costs | | | 70 613 |
Interest Received Classified As Investing Activities | | | -6 819 |
Investments In Subsidiaries | | | |
Net Cash Generated From Operations | | | -6 305 611 |
Net Cash Inflow Outflow From Change In Lease Liabilities Classified As Financing Activities | | | |
Net Current Assets Liabilities | -6 442 082 | -10 059 713 | -9 556 484 |
Operating Profit Loss | | -4 000 | 3 987 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | 12 800 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 231 242 |
Other Disposals Intangible Assets | | | 12 800 |
Other Disposals Property Plant Equipment | | | 237 623 |
Other Interest Expense | | | |
Other Interest Income | | | 1 710 |
Other Interest Receivable Similar Income Finance Income | | | 6 819 |
Other Operating Income | | | 247 644 |
Other Payables | | | 866 869 |
Other Taxation Social Security Payable | | | 562 848 |
Payments Lease Liabilities Classified As Financing Activities | | | -173 984 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 98 040 |
Percentage Class Share Held In Subsidiary | | 100 | 100 |
Prepayments | | | 476 357 |
Proceeds From Sales Property Plant Equipment | | | -5 315 |
Profit Loss | -24 200 | -4 000 | 6 503 229 |
Profit Loss Before Tax | | | 3 777 053 |
Property Plant Equipment Excluding Right-of-use Assets | | | 1 111 376 |
Property Plant Equipment Gross Cost | | 8 639 | 3 442 |
Property Plant Equipment Including Right-of-use Assets | | | 1 111 376 |
Purchase Property Plant Equipment | | | -124 021 |
Social Security Costs | | | 407 461 |
Staff Costs Employee Benefits Expense | | | 4 934 128 |
Tax Expense Credit Applicable Tax Rate | | | 717 640 |
Total Borrowings | | | 34 271 |
Total Deferred Tax Expense Credit | | | |
Trade Creditors Trade Payables | | | 83 377 |
Trade Debtors Trade Receivables | | | 771 259 |
Trade Other Payables | | | 2 206 402 |
Trade Other Receivables | | | 1 081 734 |
Turnover Revenue | | | 10 396 364 |
Wages Salaries | | | 4 428 627 |
Dividend Recommended By Directors | | | 6 000 000 |
Amounts Owed By Group Undertakings | 399 776 | 399 776 | 1 899 776 |
Amounts Owed To Group Undertakings | 6 059 196 | 8 705 151 | 10 672 302 |
Creditors | 6 878 712 | 10 459 489 | 11 456 260 |
Investments Fixed Assets | 6 417 982 | 10 031 613 | 10 031 613 |
Investments In Group Undertakings | 6 417 982 | 10 031 613 | 10 031 613 |
Issue Equity Instruments | 100 | | |
Number Shares Issued Fully Paid | 100 | 100 | 100 |
Other Creditors | 819 516 | 1 737 838 | 780 000 |
Par Value Share | 1 | 1 | 1 |
Profit Loss On Ordinary Activities Before Tax | -24 200 | -4 000 | 6 503 987 |
Total Assets Less Current Liabilities | -24 100 | -28 100 | 475 129 |
Accrued Liabilities Deferred Income | | 4 000 | |
Corporation Tax Payable | | | 758 |
Dividend Per Share Interim | | | 60 000 |
Dividends Paid | | | 6 000 000 |
Dividends Paid On Shares Interim | | | 6 000 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 75 000 | 75 000 |
Income From Shares In Group Undertakings | | | 6 500 000 |
Net Assets Liabilities Subsidiaries | -2 184 129 | -1 043 820 | -1 191 769 |
Other Operating Income Format1 | | 12 500 | 12 500 |
Profit Loss Subsidiaries | 132 683 | 132 491 | 147 949 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 758 |