Profit & Loss |
Date of Accounts |
2012-10-31 | 2013-10-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | -9 195 | 12 714 | 36 344 | 755 372 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 307 222 | 710 817 | 479 178 | 750 340 | 965 370 | 547 545 | 34 316 | 3 197 |
Current Assets | 72 440 | 98 458 | 210 921 | 1 187 428 | 1 167 134 | 1 163 692 | 1 836 535 | 2 184 329 | 1 149 918 | 1 080 592 | 1 001 754 |
Debtors | 13 703 | 25 563 | 111 572 | 880 206 | 456 317 | 684 514 | 1 086 195 | 1 218 959 | 602 373 | 1 046 276 | 998 557 |
Net Assets Liabilities | | | | 755 372 | 998 325 | 1 049 596 | 1 537 829 | 1 788 658 | 823 960 | 1 031 268 | 776 971 |
Other Debtors | | | | | | 50 719 | 26 523 | | | | 5 127 |
Property Plant Equipment | | | | 4 571 | 938 273 | 921 380 | 1 060 140 | 1 039 652 | 1 025 473 | 6 070 | 4 924 |
Cash Bank In Hand | 22 472 | 30 499 | 99 349 | 307 222 | | | | | | | |
Stocks Inventory | 36 265 | 42 396 | | | | | | | | | |
Tangible Fixed Assets | 2 521 | 2 912 | 4 047 | 4 571 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | -9 295 | 12 614 | 36 244 | 755 272 | | | | | | | |
Shareholder Funds | -9 195 | 12 714 | 36 344 | 755 372 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | | 4 850 | 6 000 |
Accrued Liabilities Deferred Income | | | | | | | | | 1 999 | 6 850 | 6 000 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 4 801 | 24 058 | 43 723 | 64 012 | 84 500 | 105 311 | 16 755 | 17 901 |
Administrative Expenses | | | | | | | | | 234 149 | -613 926 | 73 123 |
Amounts Owed By Associates Joint Ventures Participating Interests | | | | | | | | | 105 406 | | |
Amounts Owed By Group Undertakings | | | | | | | | | | 1 046 276 | 993 430 |
Amounts Owed To Group Undertakings | | | | | | | | | 11 500 | 6 445 451 | 6 733 726 |
Average Number Employees During Period | | | | | 3 | 3 | 3 | 5 | 5 | 4 | |
Bank Borrowings | | | | | | 81 764 | 124 032 | 124 032 | 123 216 | | |
Bank Borrowings Overdrafts | | | | | 81 764 | 560 387 | 867 569 | 780 424 | 689 657 | | |
Corporation Tax Payable | | | | 233 429 | 180 996 | 256 650 | 221 418 | 295 642 | 200 888 | 99 965 | |
Creditors | | | | 436 627 | 560 387 | 560 387 | 867 569 | 780 424 | 689 657 | 6 579 105 | 6 753 418 |
Current Tax For Period | | | | | | | | | 200 838 | 100 000 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | | 1 414 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | | 1 414 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 1 414 | | |
Depreciation Expense Property Plant Equipment | | | | | | | | | 20 811 | 11 077 | |
Dividends Paid | | | | | | | 438 890 | 1 000 000 | 1 765 000 | 340 000 | |
Dividends Paid On Shares Final | | | | | | | | | 1 765 000 | 340 000 | |
Fixed Assets | | | | | | | 1 060 140 | 1 087 129 | 1 072 950 | 6 531 195 | 6 530 049 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | 15 366 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | 7 705 | 469 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | | | -1 396 | -65 780 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | | | | | | 772 142 | |
Government Grant Income | | | | | | | | | 11 687 | | |
Impairment Loss Reversal On Investments | | | | | | | | | 40 551 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | | | -434 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 19 257 | 19 665 | 20 289 | 20 488 | 20 811 | 11 077 | 1 146 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | | 16 687 | 22 430 | |
Interest Income From Group Undertakings Participating Interests | | | | | | | | | | 14 726 | 40 887 |
Interest Paid To Group Undertakings | | | | | | | | | | | 222 495 |
Interest Payable Similar Charges Finance Costs | | | | | | | | | 32 053 | 22 430 | 222 495 |
Investments Fixed Assets | | | | | | | | 47 477 | 47 477 | 6 525 125 | 6 525 125 |
Investments In Subsidiaries | | | | | | | | | 47 477 | 6 525 125 | 6 525 125 |
Issue Equity Instruments | | | | | | | | | 100 | | |
Net Current Assets Liabilities | -11 716 | 9 802 | 32 297 | 750 801 | 620 439 | 688 603 | 1 345 258 | 1 481 953 | 442 081 | -5 498 513 | -5 751 664 |
Operating Profit Loss | | | | | | | | | 1 075 058 | 655 012 | |
Other Creditors | | | | 489 | 489 | 489 | 489 | 489 | | 13 692 | 13 692 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 99 633 | |
Other Disposals Property Plant Equipment | | | | | | | | | | 1 107 959 | |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | | 14 726 | 40 887 |
Other Operating Income Format1 | | | | | | | | | 192 207 | 41 086 | |
Other Taxation Social Security Payable | | | | 1 310 | 896 | 1 422 | -962 | 1 158 | 355 373 | 13 147 | |
Percentage Class Share Held In Subsidiary | | | | | | | | 66 | 100 | 100 | 100 |
Profit Loss | | | | | | | 927 123 | 1 250 829 | 800 202 | 547 308 | -254 297 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | | 1 002 454 | 647 308 | -254 731 |
Property Plant Equipment Gross Cost | | | | 9 372 | 962 331 | 965 103 | 1 124 152 | 1 124 152 | 1 130 784 | 22 825 | |
Social Security Costs | | | | | | | | | 4 457 | 966 | |
Staff Costs Employee Benefits Expense | | | | | | | | | 67 724 | 9 006 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 1 414 | 1 414 | 1 414 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | 190 466 | 122 989 | -48 399 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -1 287 | 2 082 | -1 648 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | | 48 199 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 202 252 | 100 000 | -434 |
Total Assets Less Current Liabilities | -9 195 | 12 714 | 36 344 | 755 372 | 1 558 712 | 1 609 983 | 2 405 398 | 2 569 082 | 1 515 031 | 1 032 682 | 778 385 |
Total Borrowings | | | | | | | | | 123 216 | | |
Total Current Tax Expense Credit | | | | | | | | | | 100 000 | -434 |
Total Operating Lease Payments | | | | | | | | | 7 500 | 7 500 | |
Turnover Revenue | | | | | | | | | 1 117 000 | | |
Wages Salaries | | | | | | | | | 63 267 | 8 040 | |
Director Remuneration | | | | | | | | | 42 000 | 7 000 | |
Accrued Liabilities | | | | 975 | 1 200 | | | 1 680 | 2 000 | | |
Amounts Owed By Associates | | | | 1 392 | 1 392 | | | | | | |
Creditors Due Within One Year | 84 156 | 88 656 | 178 624 | 436 627 | | | | | | | |
Number Shares Allotted | 100 | 100 | 100 | 100 | | | | | | | |
Number Shares Issued Fully Paid | | | | | | | 100 | 100 | 40 | | |
Par Value Share | 1 | 1 | 1 | 1 | | | 1 | 1 | 1 | | |
Prepayments | | | | 5 075 | 75 | | | | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | | | | | | | |
Tangible Fixed Assets Additions | 3 361 | 1 363 | 2 600 | 2 048 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 3 361 | 4 724 | 7 324 | 9 372 | | | | | | | |
Tangible Fixed Assets Depreciation | 840 | 1 812 | 3 277 | 4 801 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 840 | 972 | 1 465 | 1 524 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 952 959 | 2 772 | 159 049 | | 6 632 | | |
Trade Creditors Trade Payables | | | | 56 096 | 55 112 | 653 | 49 151 | 31 155 | 1 | | |
Trade Debtors Trade Receivables | | | | 873 739 | 449 110 | 593 244 | 808 956 | 967 200 | 493 080 | | |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 1 414 | | |
Corporation Tax Recoverable | | | | | | | | | 2 720 | | |
Investments In Group Undertakings | | | | | | | | 47 477 | 47 477 | | |
Net Assets Liabilities Associates | | | | | | | -70 868 | -81 146 | -1 166 551 | | |
Net Assets Liabilities Subsidiaries | | | | | | | 15 863 | 58 547 | -7 044 | | |
Percentage Class Share Held In Associate | | | | | | | | 9 | 9 | | |
Profit Loss From Continuing Operations Associates | | | | | | | 8 845 | 10 278 | 1 085 405 | | |
Profit Loss Subsidiaries | | | | | | | -3 407 | -42 684 | 2 309 | | |
Provisions | | | | | | | | | 1 414 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | | | | | 1 414 | | |