Profit & Loss |
Date of Accounts |
2016-12-31 | 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 | | -318 485 | -258 698 | 45 441 | 395 262 | 347 706 | |
Current Assets | | | 560 545 | 1 000 | 515 658 | 854 114 | 1 475 645 |
Debtors | 1 000 | 1 000 | 258 433 | 1 000 | 120 396 | 848 991 | 1 471 078 |
Net Assets Liabilities | 1 000 | -118 455 | -322 458 | 24 699 | 71 882 | 79 763 | 28 499 |
Other Debtors | 1 000 | 1 000 | 1 000 | 1 000 | 718 | 70 233 | 50 519 |
Property Plant Equipment | | | | | | 1 647 | 1 276 |
Total Inventories | | | | 5 800 | 5 800 | 5 800 | 5 800 |
|
Other Financial Data |
Accumulated Amortisation Impairment Intangible Assets | | | 607 438 | 1 504 826 | 2 513 784 | 3 522 743 | 4 531 702 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 5 619 | 7 697 | 9 737 | 11 157 | 11 686 |
Acquired Through Business Combinations Property Plant Equipment | | | | 3 564 | | | |
Additions Other Than Through Business Combinations Intangible Assets | | | | 6 694 239 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 17 909 | 89 662 | 198 196 | 120 207 |
Administration Support Average Number Employees | | | 115 | 289 | | | |
Administrative Expenses | | | 885 148 | 2 196 356 | 2 372 932 | 2 203 562 | 3 003 322 |
Amortisation Expense Intangible Assets | | | 339 817 | 897 388 | 1 008 958 | 1 008 959 | 1 008 959 |
Amounts Owed By Related Parties | | | | | 119 678 | 848 991 | 1 471 078 |
Amounts Owed To Related Parties | | | 1 674 352 | 2 651 942 | 3 726 159 | 5 437 609 | 5 863 342 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | 2 | 6 | 5 | 5 |
Bank Borrowings | | 3 880 784 | 3 528 409 | 12 146 149 | 11 224 859 | 10 459 905 | 10 557 504 |
Bank Overdrafts | | 49 100 | 320 492 | | 2 413 | | |
Cash Cash Equivalents Acquired | | | | -383 499 | | | |
Cash Transferred To Acquire Entity | | | | 9 650 000 | | | |
Consideration Received For Shares Issued In Period | | | | 490 | | | |
Cost Sales | | | 2 357 238 | 5 142 600 | 5 796 261 | 6 012 356 | 6 518 677 |
Creditors | | 4 857 276 | 5 103 999 | 13 692 973 | 12 186 851 | 10 459 905 | 10 557 504 |
Current Tax For Period | | | 62 543 | 232 902 | 200 564 | 409 543 | 190 229 |
Deferred Income | | | | 91 851 | 30 583 | 22 750 | 62 267 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | 38 733 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 38 733 | 25 900 |
Deferred Tax Liabilities | | | | 139 849 | 139 849 | 178 582 | 204 482 |
Depreciation Amortisation Expense | | | 443 885 | 1 145 874 | 1 264 914 | 1 265 001 | 1 229 763 |
Depreciation Expense Property Plant Equipment | | | 104 068 | 248 486 | 255 956 | 256 042 | 220 804 |
Dividends Paid | | | | -74 360 | -80 000 | -80 000 | -82 000 |
Dividends Paid Classified As Financing Activities | | | | -74 360 | -80 000 | -80 000 | -82 000 |
Financial Assets Acquired | | | | 751 409 | | | |
Financial Liabilities Assumed | | | | -917 565 | | | |
Fixed Assets | | | 5 137 808 | 14 132 277 | 12 965 284 | 16 481 678 | 16 481 307 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 12 698 000 | 13 435 500 | 350 000 | 1 060 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -58 184 | 577 490 | -63 775 | -781 914 | -302 266 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 119 593 | -121 988 | 876 219 | 497 519 | 9 300 |
Goodwill Arising On Business Combination | | | | 6 694 239 | | | |
Government Grant Income | | | | 4 000 | 479 858 | 417 140 | 237 301 |
Gross Profit Loss | | | 1 001 941 | 2 963 933 | 3 095 255 | 3 540 760 | 3 538 448 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 364 596 | 488 | 197 399 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 59 787 | 304 139 | 468 276 | -166 011 | -23 845 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -74 969 | 21 924 | 5 016 | -319 385 | -31 023 |
Increase Decrease In Net Debt From Cash Flows | | | | | | 486 227 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 897 388 | 1 008 958 | 1 008 959 | 1 008 959 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 2 078 | 2 040 | 1 420 | 529 |
Intangible Assets | | | 2 905 125 | 8 701 976 | 7 693 018 | 6 684 059 | 5 675 100 |
Intangible Assets Gross Cost | | | 3 512 563 | 10 206 802 | 10 206 802 | 10 206 802 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 113 609 | 212 934 | 288 607 | 301 129 | 405 214 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 89 347 | 450 880 | 154 988 | 30 549 | 9 819 |
Interest Paid Classified As Financing Activities | | | -116 231 | -736 444 | -1 167 699 | -331 678 | -476 102 |
Interest Paid Classified As Operating Activities | | | 202 956 | 736 444 | 1 011 287 | 413 390 | 476 102 |
Interest Payable Similar Charges Finance Costs | | | 202 956 | 736 444 | 1 011 287 | 413 390 | 476 102 |
Inventories Acquired | | | | 5 800 | | | |
Investments Fixed Assets | | 6 567 052 | 6 517 952 | 16 480 031 | 16 480 031 | 16 480 031 | 16 480 031 |
Investments In Subsidiaries | 6 567 052 | 6 567 052 | 6 517 952 | 16 480 031 | 16 480 031 | 16 480 031 | 16 480 031 |
Issue Equity Instruments | | | | 1 000 | | | |
Net Cash Flows From Used In Financing Activities | | | -323 114 | 7 652 295 | -480 558 | -1 063 916 | -1 305 911 |
Net Cash Flows From Used In Investing Activities | | | | -9 596 489 | -97 921 | | |
Net Cash Flows From Used In Operating Activities | | | 382 901 | 2 248 333 | 1 046 755 | 1 125 367 | 1 453 323 |
Net Cash Generated From Operations | | | 382 901 | 2 612 929 | 1 047 243 | 1 322 766 | 1 453 323 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | 560 678 | 1 913 451 | 1 987 237 | 2 602 199 | 1 764 889 |
Net Cash Outflow Inflow On Business Combination | | | | 9 578 580 | | | |
Net Current Assets Liabilities | 1 000 | -1 828 231 | -1 736 411 | -2 762 359 | -4 221 298 | -5 942 010 | -5 895 304 |
Net Debt Funds | | | | | -12 194 434 | -11 789 919 | |
Net Identifiable Assets Liabilities Acquired | | | | 3 267 840 | | | |
Nominal Value Allotted Share Capital | | | | 490 | | | |
Number Shares Issued Fully Paid | 2 | 2 | 1 000 | 2 000 | 2 000 | 2 000 | 2 000 |
Number Shares Issued In Period- Gross | | | | 490 | | | |
Operating Profit Loss | | | 116 793 | 767 577 | 722 323 | 1 337 198 | 535 126 |
Other Creditors | | 1 780 131 | 5 302 | 193 215 | 531 256 | 385 481 | 450 576 |
Other Finance Costs | | | | 72 630 | 567 692 | 81 712 | 61 069 |
Other Items Increase Decrease In Net Debt In Period | | | | | | -81 712 | |
Other Payables Accrued Expenses | | | 183 452 | 161 764 | 53 708 | 54 233 | 59 400 |
Other Remaining Borrowings | | | | 111 417 | 591 550 | 308 855 | 33 754 |
Ownership Interest In Subsidiary Percent | | 100 | 100 | 100 | 100 | | |
Par Value Share | | 500 | | 1 | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | | | 32 189 | 107 039 | 1 383 | 2 335 | 2 642 |
Percentage Class Share Held In Subsidiary | | | | | 100 | 100 | 100 |
Percentage Voting Equity Interests Acquired | | | | 100 | | | |
Prepayments | | | 257 433 | 13 740 | 19 455 | 35 894 | 39 654 |
Proceeds From Issuing Shares | | | | -1 000 | | | |
Profit Loss | | | -204 003 | 420 517 | 127 183 | 87 881 | 30 736 |
Profit Loss Acquiree | | | | 390 142 | | | |
Profit Loss On Ordinary Activities Before Tax | | | -86 163 | 31 133 | -288 964 | 923 808 | 59 024 |
Property Plant Equipment Acquired | | | | 3 428 196 | | | |
Property Plant Equipment Gross Cost | | | 9 180 | 12 744 | 12 744 | 12 744 | 12 744 |
Purchase Intangible Assets | | | | -9 578 580 | | | |
Purchase Property Plant Equipment | | | | -17 909 | -97 921 | -227 462 | -171 257 |
Repayments Borrowings Classified As Financing Activities | | | -206 883 | -4 233 901 | -12 668 359 | -1 002 238 | -1 807 809 |
Revenue Acquiree | | | | 1 875 516 | | | |
Social Security Costs | | | 110 090 | 447 758 | 20 878 | 28 376 | 39 564 |
Staff Costs Employee Benefits Expense | | | 2 121 359 | 4 456 457 | 211 932 | 268 625 | 351 488 |
Taxation Social Security Payable | | | 30 784 | 88 413 | 34 494 | 49 844 | 32 536 |
Tax Expense Credit Applicable Tax Rate | | | -16 371 | 5 915 | -54 903 | 175 524 | 11 215 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 19 099 | 41 319 | 37 917 | 40 136 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 64 565 | 183 839 | 215 660 | 193 883 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -4 750 | 1 829 | 1 890 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -12 426 | 254 826 | 205 580 | 128 891 | 185 106 |
Total Assets Less Current Liabilities | 1 000 | 4 738 821 | 4 781 541 | 13 717 672 | 12 258 733 | 10 539 668 | 10 586 003 |
Total Borrowings | | 3 880 784 | 3 528 409 | 12 146 149 | 11 816 409 | 10 459 905 | 10 557 504 |
Total Consideration Transferred Including Settlement Pre-existing Relationship | | | | 9 962 079 | | | |
Trade Creditors Trade Payables | | | | 143 315 | 5 653 | 21 207 | 34 268 |
Trade Debtors Trade Receivables | | | 177 625 | 485 190 | 439 421 | 277 793 | 389 165 |
Turnover Revenue | | | 3 359 179 | 8 106 533 | | | |
Unpaid Contributions To Pension Schemes | | | | 20 620 | 1 231 | 1 083 | 1 083 |
Wages Salaries | | | 1 979 080 | 4 187 197 | 189 671 | 237 914 | 309 282 |
Director Remuneration | | | 13 787 | 17 154 | 17 488 | 5 865 | |