Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 4 630 | 47 391 | 52 504 | 48 339 | 176 679 |
Current Assets | 233 473 | 155 933 | 327 160 | 419 426 | 383 825 |
Debtors | 228 843 | 108 542 | 274 656 | 371 087 | 207 146 |
Net Assets Liabilities | 70 294 | 109 862 | 241 839 | 331 415 | 314 480 |
Other Debtors | 10 750 | 84 346 | 3 276 | 3 276 | 7 354 |
Property Plant Equipment | 8 157 | 5 954 | 3 230 | 23 214 | 16 882 |
|
Other Financial Data |
Audit Fees Expenses | | | 1 500 | 1 500 | 1 590 |
Other Non-audit Services Fees | | 2 400 | 3 078 | 2 250 | 1 405 |
Accrued Liabilities Deferred Income | | 1 880 | 9 400 | 2 892 | 2 965 |
Accumulated Amortisation Impairment Intangible Assets | 1 233 | 2 219 | 3 205 | 3 945 | |
Accumulated Depreciation Impairment Property Plant Equipment | 3 218 | 6 104 | 9 185 | 13 328 | 19 260 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 357 | 24 127 | |
Administrative Expenses | | 131 228 | 145 693 | 101 156 | 130 018 |
Amortisation Expense Intangible Assets | | 986 | 986 | 740 | |
Amortisation Impairment Expense Intangible Assets | | 986 | 986 | 740 | |
Average Number Employees During Period | | 3 | 3 | 2 | 3 |
Cash Cash Equivalents Cash Flow Value | 4 630 | 47 391 | 52 504 | 48 339 | 176 679 |
Corporation Tax Payable | 14 916 | 23 731 | 55 727 | 51 040 | 45 335 |
Creditors | 172 498 | 52 620 | 88 678 | 110 396 | 85 871 |
Current Tax For Period | | 23 731 | 55 727 | 51 040 | 45 335 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -419 | -518 | 215 | -473 |
Depreciation Expense Property Plant Equipment | | 2 886 | 3 081 | 4 143 | 5 965 |
Depreciation Impairment Expense Property Plant Equipment | | 2 886 | 3 081 | 4 143 | 5 965 |
Dividends Paid | | 58 926 | 102 872 | 127 739 | 205 030 |
Dividends Paid Classified As Financing Activities | | -58 926 | -102 872 | -127 739 | -205 030 |
Dividends Paid On Shares | 2 712 | | | | |
Dividends Paid On Shares Interim | | 58 926 | 102 872 | 127 739 | 205 030 |
Fixed Assets | 10 869 | 7 680 | 3 970 | 23 214 | |
Further Item Interest Expense Component Total Interest Expense | | | | | 1 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 70 910 | -70 910 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 16 380 | 6 825 | 4 095 | 4 095 | 7 200 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -5 868 | -4 635 | -7 308 | -219 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 128 693 | -4 062 | -26 405 | 18 820 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -191 211 | 237 024 | 96 431 | -164 583 |
Gain Loss On Disposals Property Plant Equipment | | | | | -367 |
Income Taxes Paid Refund Classified As Operating Activities | | -14 916 | -23 731 | -55 726 | -51 040 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -42 761 | -5 113 | 4 165 | -128 340 |
Increase From Amortisation Charge For Year Intangible Assets | 1 233 | 986 | 986 | 740 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 3 218 | 2 886 | 3 081 | 4 143 | 5 965 |
Intangible Assets | 2 712 | 1 726 | 740 | | |
Intangible Assets Gross Cost | 3 945 | 3 945 | 3 945 | 3 945 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 1 000 | 118 | | |
Interest Payable Similar Charges Finance Costs | | 1 000 | 118 | | 1 |
Interest Received Classified As Investing Activities | | -68 | -153 | -419 | -151 |
Issue Bonus Shares Decrease Increase In Equity | | | -50 000 | | |
Key Management Personnel Compensation Total | | 12 891 | 24 490 | 18 084 | 24 889 |
Net Cash Flows From Used In Financing Activities | | 58 926 | 102 872 | 127 739 | 205 030 |
Net Cash Flows From Used In Investing Activities | | 71 525 | -70 706 | 23 708 | 491 |
Net Cash Flows From Used In Operating Activities | | -173 212 | -37 279 | -147 282 | -333 861 |
Net Cash Generated From Operations | | -189 128 | -61 128 | -203 008 | -384 902 |
Net Current Assets Liabilities | 60 975 | 103 313 | 238 482 | 309 030 | 297 954 |
Net Finance Income Costs | | 68 | 153 | 419 | 151 |
Net Interest Paid Received Classified As Operating Activities | | -1 000 | -118 | | -1 |
Operating Profit Loss | | 122 738 | 290 023 | 268 151 | 232 807 |
Other Creditors | 125 333 | 1 880 | 154 | 493 | 2 276 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 33 |
Other Disposals Property Plant Equipment | | | | | 400 |
Other Interest Income | | 68 | 153 | 419 | 151 |
Other Interest Receivable Similar Income Finance Income | | 68 | 153 | 419 | 151 |
Other Taxation Social Security Payable | 32 249 | 26 991 | 23 396 | 55 971 | 35 295 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 1 714 | 2 816 | | 2 276 |
Prepayments Accrued Income | | 10 160 | 9 788 | 1 752 | 2 354 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | -70 910 | | 642 |
Profit Loss | | 98 494 | 234 849 | 217 315 | 188 095 |
Profit Loss On Ordinary Activities Before Tax | | 121 806 | 290 058 | 268 570 | 232 957 |
Property Plant Equipment Gross Cost | 11 375 | 12 058 | 12 415 | 36 542 | 36 142 |
Provisions For Liabilities Balance Sheet Subtotal | 1 550 | 1 131 | 613 | 829 | 356 |
Purchase Property Plant Equipment | | -683 | -357 | -24 127 | |
Social Security Costs | | | | | 24 |
Staff Costs Employee Benefits Expense | | 36 051 | 55 448 | 19 334 | 49 947 |
Tax Expense Credit Applicable Tax Rate | | 23 143 | 55 111 | 51 028 | 44 262 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | 85 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 169 | 98 | 227 | 515 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 23 312 | 55 209 | 51 255 | 44 862 |
Total Additions Including From Business Combinations Property Plant Equipment | 11 375 | 683 | | | |
Total Assets Less Current Liabilities | 71 844 | 110 993 | 242 452 | 332 244 | 314 836 |
Total Operating Lease Payments | | 16 355 | 16 420 | 16 380 | 19 780 |
Trade Creditors Trade Payables | | 18 | 1 | | |
Trade Debtors Trade Receivables | 218 093 | 24 196 | 261 592 | 366 059 | 197 438 |
Turnover Revenue | | 253 966 | 435 716 | 369 307 | 362 825 |
Wages Salaries | | 34 337 | 52 632 | 19 334 | 47 647 |
Director Remuneration | | 12 891 | 24 490 | 18 084 | 24 889 |