Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 823 873 | 1 679 853 | 9 707 670 | 9 399 210 |
Current Assets | 56 899 481 | 56 965 304 | 57 158 334 | 48 818 338 |
Debtors | 55 075 608 | 55 285 451 | 47 450 664 | 39 419 128 |
Net Assets Liabilities | 81 580 612 | 85 052 154 | 90 776 598 | 116 530 166 |
Other Debtors | 47 817 826 | 12 578 912 | 2 953 239 | 2 286 384 |
Property Plant Equipment | 1 386 | 897 | 410 | 4 |
|
Other Financial Data |
Audit Fees Expenses | 16 000 | 16 400 | 15 000 | 15 750 |
Estimated Money Value Benefits In Kind For Audit Services | 2 772 | 1 885 | 839 | 1 633 |
Estimated Money Value Benefits In Kind For Non-audit Services | 900 | 3 207 | 3 464 | 3 431 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 912 | 1 543 | 2 030 | 2 436 |
Actuarial Gain Loss On Assets Defined Benefit Plan | | 2 936 000 | | |
Administrative Expenses | 518 196 | 524 275 | 683 691 | 905 854 |
Amounts Owed By Related Parties | | 35 165 432 | 35 680 202 | 36 701 130 |
Amounts Owed To Related Parties | 338 580 | 185 754 | 131 467 | 133 979 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Assumed Percentage Employees Opting For Early Retirement | 2 | 3 | 3 | 3 |
Assumed Rate Increase Pensionable Salaries | 3 | 3 | 3 | 3 |
Assumed Rate Increase Pensions In Payment Deferred Pensions | 4 | 4 | 4 | 4 |
Assumed Rate Inflation- R P I | 3 | 3 | 4 | 3 |
Balances With Banks | 4 873 | 1 679 853 | 9 707 670 | 1 219 210 |
Cash Cash Equivalents | 1 823 873 | 1 679 853 | 9 707 670 | 9 399 210 |
Comprehensive Income Expense | -7 963 189 | 3 471 542 | 5 724 444 | 25 753 568 |
Creditors | 459 226 | 260 095 | 215 232 | 269 159 |
Current Tax For Period | 56 390 | 55 705 | | |
Decrease In Assets Defined Benefit Plan From Benefits Paid | | -5 675 000 | -5 846 000 | -6 175 000 |
Decrease Increase In Liabilities Defined Benefit Plan From Remeasurement | | -949 000 | -2 743 000 | -49 845 000 |
Deferred Tax Asset Debtors | 7 238 190 | 7 530 951 | 8 793 708 | 409 186 |
Deferred Tax Assets | 7 238 190 | 7 530 951 | 8 793 708 | 409 186 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -167 042 | -180 031 | -184 467 | 219 522 |
Deficit Surplus In Defined Benefit Plan | 42 544 000 | 39 609 000 | 33 285 000 | |
Depreciation Expense Property Plant Equipment | 487 | 487 | 487 | 406 |
Discount Rate Used Defined Benefit Plan | 2 | 2 | 3 | 2 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -1 856 | | |
Disposals Property Plant Equipment | | -1 858 | | |
Dividend Declared Payable | 6 501 | 6 501 | 6 501 | 6 501 |
Fair Value Assets Defined Benefit Plan | 143 918 000 | 144 269 000 | 143 402 000 | 130 944 000 |
Financial Assets | 9 525 978 | 9 798 055 | 8 961 093 | 9 823 990 |
Fixed Assets | 67 684 357 | 67 955 945 | 67 118 496 | 67 980 987 |
Gain Loss On Disposals Property Plant Equipment | | -2 | | |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | -220 579 | 81 222 | -92 127 | -154 139 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | -655 | 46 | -586 | -1 452 |
Increase Decrease In Assets Defined Benefit Plan From Foreign Exchange Differences | | -14 000 | -12 000 | -54 000 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -296 | | |
Increase Decrease In Liabilities Defined Benefit Plan From Business Combinations Disposals | | -5 675 000 | -5 846 000 | -6 175 000 |
Increase Decrease In Liabilities Defined Benefit Plan From Foreign Exchange Differences | | | -1 498 000 | -2 773 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 487 | 487 | 406 |
Increase In Assets Defined Benefit Plan From Contributions By Employer | | | 1 763 000 | |
Increase In Assets Defined Benefit Plan From Contributions By Participants | | | | 1 300 000 |
Increase In Assets Defined Benefit Plan From Interest Income | | 3 104 000 | 2 276 000 | 2 678 000 |
Increase In Assets Defined Benefit Plan From Return On Assets Net Interest Income | | | 952 000 | -10 207 000 |
Increase In Liabilities Defined Benefit Plan From Contributions By Participants | | | | -170 000 |
Increase In Liabilities Defined Benefit Plan From Interest Expense | | 4 040 000 | 2 896 000 | 3 299 000 |
Interest Income On Bank Deposits | 4 541 | | | |
Interest Payable Similar Charges Finance Costs | 947 000 | 936 000 | 620 000 | 621 000 |
Investments Fixed Assets | 58 156 993 | 58 156 993 | 58 156 993 | 58 156 993 |
Investments In Subsidiaries | 58 156 993 | 58 156 993 | 58 156 993 | 58 156 993 |
Liabilities Defined Benefit Plan Present Value | 186 462 000 | 183 878 000 | 176 687 000 | 121 023 000 |
Net Current Assets Liabilities | 56 440 255 | 56 705 209 | 56 943 102 | 48 549 179 |
Number Shares Issued Fully Paid | 208 319 683 | 208 319 683 | 208 319 683 | 208 319 683 |
Operating Profit Loss | -518 196 | -524 275 | -683 691 | 994 146 |
Other Employee Expense | 19 873 | 15 159 | 6 804 | 11 217 |
Other Finance Costs | 947 000 | 936 000 | 620 000 | 621 000 |
Other Interest Receivable Similar Income Finance Income | 1 039 019 | 728 243 | 664 254 | 1 259 083 |
Other Operating Income Format1 | | | | 1 900 000 |
Other Payables Accrued Expenses | 58 046 | 55 539 | 46 755 | 65 045 |
Other Remaining Operating Income | | | | 1 900 000 |
Ownership Interest In Subsidiary Percent | 100 | 100 | 100 | 100 |
Par Value Share | | 0 | 0 | 0 |
Pension Costs Defined Contribution Plan | 1 522 | 110 | | |
Prepayments | 9 497 | 9 944 | 23 365 | 22 278 |
Profit Loss | -536 104 | -526 188 | -547 097 | 1 258 568 |
Profit Loss On Ordinary Activities Before Tax | -646 756 | -650 810 | -731 564 | 1 478 090 |
Property Plant Equipment Gross Cost | 4 298 | 2 440 | 2 440 | 2 440 |
Short-term Deposits Classified As Cash Equivalents | 1 819 000 | | | 8 180 000 |
Social Security Costs | 5 508 | 4 454 | 4 013 | 7 326 |
Staff Costs Employee Benefits Expense | 60 703 | 49 167 | 81 170 | 158 391 |
Tax Decrease From Utilisation Tax Losses | | -296 | 131 428 | |
Tax Expense Credit Applicable Tax Rate | -122 884 | -123 654 | -138 997 | 280 837 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -1 356 | -1 095 | | -721 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 180 630 | 180 454 | 7 569 | 128 250 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 311 275 |
Tax Increase Decrease From Other Short-term Timing Differences | -167 042 | -180 031 | -184 467 | 219 522 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -719 641 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -110 652 | -124 622 | -184 467 | 219 522 |
Trade Creditors Trade Payables | 56 099 | 12 301 | 30 509 | 63 634 |
Trade Debtors Trade Receivables | 10 095 | 212 | 150 | 150 |
Wages Salaries | 33 800 | 29 444 | 70 353 | 139 848 |
Director Remuneration | | | 50 000 | 50 000 |