Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 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 | -1 270 892 | -850 498 | -641 060 | -575 522 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 160 083 | 221 864 | 80 181 | 45 132 | 588 159 | 1 299 380 | 979 344 | 3 707 404 |
Current Assets | 630 348 | 733 855 | 667 497 | 769 341 | 920 522 | 625 041 | 532 172 | 1 607 705 | 1 781 145 | 1 579 210 | 5 092 632 |
Debtors | 450 828 | 570 167 | 473 570 | 519 063 | 526 610 | 497 591 | 334 415 | 982 217 | 424 715 | 482 745 | 1 334 379 |
Other Debtors | 4 384 | 300 | 77 817 | 70 458 | 29 736 | 34 951 | 30 715 | 15 409 | 32 440 | 137 881 | 207 799 |
Property Plant Equipment | | | | | | | | 65 074 | 48 093 | 22 612 | 73 269 |
Total Inventories | | | | 90 195 | 172 048 | 47 269 | 152 625 | 37 329 | 57 050 | 117 121 | 50 849 |
Cash Bank In Hand | 103 806 | 104 428 | 12 480 | 160 083 | | | | | | | |
Stocks Inventory | 40 000 | 56 075 | 181 447 | 90 195 | | | | | | | |
Tangible Fixed Assets | 10 434 | 4 945 | | | | | | | | | |
Trade Debtors | 236 290 | 363 362 | 233 302 | 293 432 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | -1 271 892 | -851 498 | -642 060 | -576 522 | | | | | | | |
Shareholder Funds | -1 270 892 | -850 498 | -641 060 | -575 522 | | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 66 711 | 36 811 | 36 811 | 34 856 | 38 596 | 62 676 | 88 157 | 103 408 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | 68 814 | | | |
Administrative Expenses | 1 375 017 | | 2 047 326 | 1 628 603 | 2 670 040 | 2 351 554 | 2 032 134 | | | | |
Amounts Owed By Related Parties | | | | 155 173 | 174 281 | 127 661 | 129 323 | 123 543 | | 33 802 | 711 319 |
Amounts Owed To Group Undertakings | | | | 1 247 634 | 1 603 750 | 1 349 841 | 1 252 624 | 1 701 563 | 1 724 172 | 741 378 | |
Average Number Employees During Period | | | | 18 | 18 | | | 16 | 21 | 22 | 28 |
Creditors | | | | 1 395 935 | 1 867 584 | 1 602 161 | 1 448 912 | 2 027 618 | 2 054 731 | 1 293 720 | 3 466 277 |
Financial Commitments Other Than Capital Commitments | | | | | 456 | | | | | | |
Fixed Assets | 61 506 | 56 017 | | | | | 51 072 | 116 146 | 48 093 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 150 000 | 363 000 | | | 269 173 | 168 233 | 33 647 | 1 393 205 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | | 3 740 | 24 080 | 25 481 | 25 863 |
Interest Payable Similar Charges Finance Costs | | | | 365 | 118 | 27 | 98 | | | | |
Investments | | | | 51 072 | 51 072 | | | | | | |
Investments Fixed Assets | 51 072 | 51 072 | 51 072 | 51 072 | 51 072 | 51 072 | 51 072 | 51 072 | | | |
Investments In Group Undertakings Participating Interests | | | | | 51 072 | | | 51 072 | | | |
Net Current Assets Liabilities | -1 332 398 | -906 515 | -692 132 | -626 594 | -947 062 | -977 120 | -916 740 | -419 913 | -273 586 | 285 490 | 1 626 355 |
Nominal Value Allotted Share Capital | | | | 1 000 | 1 000 | | | | | | |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Operating Profit Loss | 175 178 | | 210 841 | 66 059 | -320 350 | -30 031 | 60 478 | | | | |
Other Creditors | | | | 33 427 | 135 991 | 168 512 | 131 037 | 258 414 | 165 218 | 253 368 | 2 744 131 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 29 900 | | 1 955 | | | | 10 612 |
Other Disposals Property Plant Equipment | | | | | 29 900 | | 1 955 | | | | 12 386 |
Other Operating Income Format1 | | | | 102 688 | 82 271 | 125 717 | 72 315 | | | | |
Other Taxation Social Security Payable | | | | 82 604 | 69 750 | 32 576 | 26 912 | 50 216 | 141 500 | 221 115 | 439 735 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | | | |
Profit Loss | | | | 65 538 | -320 468 | -30 058 | 60 380 | | | | |
Profit Loss On Ordinary Activities Before Tax | 164 436 | | 209 438 | 65 694 | -320 468 | -30 058 | 60 380 | | | | |
Property Plant Equipment Gross Cost | | | | 66 711 | 36 811 | 36 811 | 34 856 | 103 670 | 110 769 | 110 769 | 176 677 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 156 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | | | | 7 099 | | 78 294 |
Total Assets Less Current Liabilities | -1 270 892 | -850 498 | -641 060 | -575 522 | -895 990 | -926 048 | -865 668 | -303 767 | -225 493 | 308 102 | 1 699 624 |
Trade Creditors Trade Payables | | | | 32 270 | 58 093 | 51 232 | 38 339 | 17 425 | 23 841 | 77 859 | 282 411 |
Trade Debtors Trade Receivables | | | | 293 432 | 322 593 | 334 979 | 174 377 | 810 454 | 359 464 | 311 062 | 274 739 |
Turnover Revenue | | | | 1 591 974 | 2 267 419 | 2 195 806 | 2 020 297 | | | | |
Amounts Owed By Group Undertakings Other Participating Interests Within One Year | 167 988 | 185 777 | | | | | | | | | |
Amounts Owed To Group Undertakings Other Participating Interests Within One Year | 1 378 633 | 986 799 | 1 089 540 | 1 247 634 | | | | | | | |
Bank Borrowings Overdrafts | 28 855 | 40 430 | | | | | | | | | |
Creditors Due Within One Year | 1 962 746 | 1 640 370 | 1 359 629 | 1 395 935 | | | | | | | |
Debtors Due After One Year | 42 166 | 20 728 | | | | | | | | | |
Debtors Due Within One Year | 408 662 | 549 439 | | | | | | | | | |
Depreciation Tangible Fixed Assets Expense | 13 127 | 10 440 | 4 945 | | | | | | | | |
Foreign Exchange Gain Loss Recognised In Profit Loss | 41 710 | | | | | | | | | | |
Interest Payable Similar Charges | 10 742 | | 2 183 | 365 | | | | | | | |
Number Shares Allotted | | 1 000 | | 1 000 | | | | | | | |
Operating Leases Expiring Between Two Five Years | 113 846 | 113 846 | | | | | | | | | |
Other Creditors Due Within One Year | 257 810 | 462 875 | 143 310 | 33 427 | | | | | | | |
Other Operating Income | 104 560 | | 159 239 | 102 688 | | | | | | | |
Prepayments Accrued Income Current Asset | 35 714 | 3 185 | | | | | | | | | |
Profit Loss For Period | 164 436 | | 209 438 | 65 538 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 5 961 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 109 263 | 88 432 | | 66 711 | | | | | | | |
Tangible Fixed Assets Depreciation | 98 829 | 83 487 | | 66 711 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 6 337 | | | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 25 782 | | | | | | | | | |
Tangible Fixed Assets Disposals | | 26 792 | | | | | | | | | |
Taxation Social Security Due Within One Year | 24 773 | 38 056 | | | | | | | | | |
Trade Creditors Within One Year | 272 675 | 112 210 | 46 496 | 32 270 | | | | | | | |
Turnover Gross Operating Revenue | 1 445 635 | | 2 098 928 | 1 591 974 | | | | | | | |
Director Remuneration Benefits Excluding Payments To Third Parties | 193 368 | 223 247 | | | | | | | | | |
Advances Credits Made In Period Directors | | | | 211 | | | | | | | |
Advances Credits Repaid In Period Directors | | | | 641 | | | | | | | |
Director Remuneration Benefits Including Payments To Third Parties | | | 256 875 | 230 296 | | | | | | | |
Amounts Owed By Group Undertakings Other Participating Interests | | | 162 451 | 155 173 | | | | | | | |
Foreign Currency Translation Gain Loss Recognised In Profit Loss | | | -49 111 | -11 764 | | | | | | | |
Increase Decrease In U K Corporation Tax Arising From Adjustment For Prior Periods | | | | 156 | | | | | | | |
Interest Receivable On Short-term Investments Loans Deposits | | | 780 | | | | | | | | |
Other Interest Receivable Similar Income | | | 780 | | | | | | | | |
Other Operating Leases Expiring Between Two Five Years | | | -100 000 | -100 000 | | | | | | | |
Other Taxation Social Security Within One Year | | | 80 283 | 82 604 | | | | | | | |
Tax On Profit Or Loss On Ordinary Activities | | | | 156 | | | | | | | |
Total U K Foreign Current Tax After Adjustments Relief | | | | 156 | | | | | | | |