Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 144 970 | 181 564 | 282 929 | 282 929 | 282 929 | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | | 2 595 827 | 2 143 634 | 1 874 305 |
Current Assets | 578 123 | 523 509 | 636 992 | 282 929 | 282 929 | 9 545 803 | 14 724 720 | 18 069 898 |
Debtors | 573 589 | 475 459 | 541 802 | 282 929 | 282 929 | 1 649 844 | 2 616 213 | 2 426 954 |
Net Assets Liabilities | | | | | | 7 160 486 | 11 641 579 | 14 050 914 |
Other Debtors | | | | | | 338 915 | 94 556 | 459 761 |
Property Plant Equipment | | | | | | 38 542 | 39 139 | 37 015 |
Cash Bank In Hand | 4 534 | 48 050 | 95 190 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 144 970 | 181 564 | 282 929 | 282 929 | 282 929 | | | |
Tangible Fixed Assets | 1 968 | 2 030 | 2 942 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | 100 | 100 | | | |
Profit Loss Account Reserve | 144 870 | 181 464 | 282 829 | 282 829 | 282 829 | | | |
Shareholder Funds | 144 970 | 181 564 | 282 929 | 282 929 | 282 929 | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 8 000 | 8 000 |
Accrued Liabilities Deferred Income | | | | | | 1 170 913 | 817 671 | 1 044 486 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 226 117 | 240 117 | 254 117 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | | 27 180 | 46 331 | 64 825 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 140 000 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 19 748 | 16 370 |
Administrative Expenses | | | | | | 747 774 | 1 297 219 | 2 167 375 |
Amortisation Expense Intangible Assets | | | | | | | 14 000 | 14 000 |
Amortisation Impairment Expense Intangible Assets | | | | | | | 14 000 | 14 000 |
Average Number Employees During Period | | | | | | 18 | 22 | 23 |
Cash Cash Equivalents Cash Flow Value | | | | | | 2 595 827 | 2 143 634 | 1 874 305 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | | -75 609 | 75 534 |
Cash Receipts From Sales Interests In Associates | | | | | | 93 963 | -75 609 | |
Comprehensive Income Expense | | | | | | 2 872 041 | 4 481 093 | 2 409 334 |
Corporation Tax Payable | | | | | | | 197 024 | 179 956 |
Cost Sales | | | | | | 7 989 498 | 7 426 588 | 9 546 072 |
Creditors | | | | | | 2 423 859 | 3 245 209 | 4 164 928 |
Current Asset Investments | | | | | | 5 300 132 | 9 964 873 | 13 768 639 |
Current Tax For Period | | | | | | | 191 059 | 157 439 |
Deferred Income | | | | | | | 1 015 425 | 1 286 887 |
Deferred Tax Asset Debtors | | | | | | 235 019 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 215 149 | 238 090 | |
Depreciation Expense Property Plant Equipment | | | | | | 9 932 | 19 151 | 18 494 |
Depreciation Impairment Expense Property Plant Equipment | | | | | | 9 932 | 19 151 | 18 494 |
Distribution Costs | | | | | | 1 847 578 | 2 936 939 | 2 922 335 |
Dividend Income | | | | | | 10 597 | 16 589 | 43 418 |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | | | | | | 10 597 | 16 589 | 43 418 |
Dividends Received Classified As Investing Activities | | | | | | -10 597 | -16 589 | -43 418 |
Fixed Assets | 1 968 | 2 030 | 2 942 | | | 38 542 | 165 139 | 149 015 |
Further Item Cash Flow From Used In Investing Activities Component Net Cash Flows From Used In Investing Activities | | | | | | -127 633 | -485 010 | 1 224 364 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | | | 24 103 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | -328 920 | 17 173 | -579 780 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -89 724 | -41 995 | 753 651 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -219 389 | 526 428 | -602 893 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 341 789 | 1 276 997 | -264 794 |
Gross Profit Loss | | | | | | 5 566 869 | 8 642 757 | 8 825 297 |
Impairment Loss Reversal On Investments | | | | | | 2 573 | -57 907 | 1 268 412 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 5 965 | -174 507 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | -1 384 049 | 452 193 | 269 329 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 14 000 | 14 000 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | | 19 151 | 18 494 |
Intangible Assets | | | | | | | 126 000 | 112 000 |
Intangible Assets Gross Cost | | | | | | 226 117 | 366 117 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 14 | | 366 |
Interest Income On Bank Deposits | | | | | | 1 560 | 44 | 12 498 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | 130 206 | 427 103 | 44 048 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | | 1 560 | 44 | 12 498 |
Interest Paid Classified As Operating Activities | | | | | | -14 | | -366 |
Interest Payable Similar Charges Finance Costs | | | | | | 14 | | 366 |
Interest Received Classified As Investing Activities | | | | | | -1 560 | -44 | -12 498 |
Investments | | | | | | 5 300 132 | 9 964 873 | 13 768 639 |
Net Cash Generated From Operations | | | | | | -2 834 946 | -3 653 750 | -4 907 230 |
Net Current Assets Liabilities | 342 975 | 379 508 | 479 961 | 282 929 | 282 929 | 7 121 944 | 11 479 511 | 13 904 970 |
Net Finance Income Costs | | | | | | 142 363 | 443 736 | 99 964 |
Operating Profit Loss | | | | | | 2 947 414 | 4 408 599 | 3 735 587 |
Other Creditors | | | | | | 14 159 | 927 932 | 793 177 |
Other Interest Receivable Similar Income Finance Income | | | | | | 142 363 | 443 736 | 99 964 |
Other Remaining Borrowings | | | | | | 4 671 | | 62 432 |
Other Taxation Social Security Payable | | | | | | 18 913 | 23 975 | 47 000 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 1 715 | 3 194 | 43 027 |
Prepayments Accrued Income | | | | | | 162 434 | 295 005 | 57 893 |
Proceeds From Sales Or Maturity Financial Assets Held For Trading Trading Investments | | | | | | 1 459 372 | 4 664 741 | 3 803 766 |
Profit Loss | | | | | | 2 872 041 | 4 481 093 | 2 409 334 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 3 087 190 | 4 910 242 | 2 566 773 |
Property Plant Equipment Gross Cost | | | | | | 65 722 | 85 470 | 101 840 |
Purchase Property Plant Equipment | | | | | | -41 579 | -19 748 | -16 370 |
Repayments Borrowings Classified As Financing Activities | | | | | | 4 241 | -4 671 | 62 432 |
Staff Costs Employee Benefits Expense | | | | | | 732 528 | 1 266 318 | 2 946 181 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | 3 071 | 3 071 |
Tax Decrease From Utilisation Tax Losses | | | | | | 10 119 | -9 141 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 23 253 | 14 154 | 8 249 |
Tax Expense Credit Applicable Tax Rate | | | | | | 586 566 | 932 946 | 487 687 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -3 256 | -4 903 | -4 307 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 8 233 | 6 060 | 262 088 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 215 149 | 429 149 | 157 439 |
Total Assets Less Current Liabilities | 344 943 | 381 538 | 482 903 | 282 929 | 282 929 | 7 160 486 | 11 644 650 | 14 053 985 |
Trade Creditors Trade Payables | | | | | | 1 215 203 | 263 182 | 750 990 |
Trade Debtors Trade Receivables | | | | | | 913 476 | 2 226 652 | 1 909 300 |
Turnover Revenue | | | | | | 13 556 367 | 16 069 345 | 18 371 369 |
Wages Salaries | | | | | | 730 813 | 1 263 124 | 2 903 154 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | 720 |
Director Remuneration | | | | | | 155 333 | 492 125 | 512 608 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | 492 125 | 513 328 |
Creditors Due After One Year | 199 973 | 199 974 | 199 974 | | | | | |
Creditors Due Within One Year | 235 148 | 144 001 | 157 031 | | | | | |
Number Shares Allotted | | 100 | 100 | 100 | 100 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | |
Share Capital Allotted Called Up Paid | 100 | 100 | 100 | 100 | 100 | | | |
Tangible Fixed Assets Additions | | 1 586 | 2 384 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 34 141 | 35 727 | 38 111 | | | | | |
Tangible Fixed Assets Depreciation | 32 173 | 33 697 | 35 169 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 1 524 | 1 472 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | | 35 169 | | | | |
Tangible Fixed Assets Disposals | | | | 38 111 | | | | |