Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | 146 810 | | |
Current Assets | 360 833 | 2 972 404 | 3 965 | |
Debtors | 360 833 | 2 825 594 | 3 965 | 3 560 |
Other Debtors | 27 433 | 82 088 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | 110 | 1 067 | 1 962 |
Accumulated Amortisation Impairment Intangible Assets | | | | 82 |
Accumulated Depreciation Impairment Property Plant Equipment | | 67 | 273 | 592 |
Additions Other Than Through Business Combinations Intangible Assets | | | 1 110 | 1 955 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 558 | 426 |
Administrative Expenses | | 3 792 | | |
Amounts Owed To Group Undertakings | | | | 52 |
Average Number Employees During Period | | 3 | 4 | 4 |
Bank Borrowings | | 67 | 68 | 47 |
Bank Borrowings Overdrafts | | 67 | 13 | 12 |
Called Up Share Capital Not Paid | | | 7 183 | 8 627 |
Cash Cash Equivalents | 124 | 967 | 3 031 | 2 549 |
Comprehensive Income Expense | | 29 | 1 675 | |
Corporation Tax Payable | | | 12 | 168 |
Corporation Tax Recoverable | | 440 | 153 | 68 |
Cost Sales | | 7 163 | 17 679 | 31 552 |
Creditors | 47 945 | 21 817 | 61 | 203 |
Current Tax For Period | | -418 | -153 | 55 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -88 | 343 | 207 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | 177 | 35 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 256 | 166 |
Double Taxation Relief | | | -80 | -97 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -3 | -23 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | 94 | -15 |
Further Item Tax Increase Decrease Component Adjusting Items | | 1 | -16 | -13 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | 12 | 2 | -570 |
Government Grant Income | | 313 | 1 056 | |
Gross Profit Loss | | 2 734 | 8 322 | |
Income Taxes Paid Refund Classified As Operating Activities | | -21 | -56 | -217 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | -159 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | -62 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | 3 | -25 | -640 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 4 | 60 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 82 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 209 | 360 |
Intangible Assets | | 393 | 1 503 | 3 211 |
Intangible Assets Gross Cost | | 393 | 1 503 | 3 279 |
Interest Paid Classified As Operating Activities | | -168 | | |
Interest Payable Similar Charges Finance Costs | | 168 | 1 369 | 1 297 |
Interest Received Classified As Investing Activities | | -140 | -516 | -546 |
Investments Fixed Assets | | 20 | 46 | 72 |
Investments In Subsidiaries | | 20 | 46 | 72 |
Issue Equity Instruments | | 3 283 | 2 | |
Loans From Other Related Parties Other Than Directors | | 4 172 | 9 681 | 10 170 |
Net Cash Generated From Operations | | | | -3 467 |
Net Finance Income Costs | | 140 | 2 181 | 1 441 |
Operating Profit Loss | | -745 | 1 582 | |
Other Creditors | 25 000 | 5 500 | 7 | 219 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 18 |
Other Disposals Property Plant Equipment | | | | 33 |
Other Interest Receivable Similar Income Finance Income | | 140 | 2 181 | 1 441 |
Other Provisions Balance Sheet Subtotal | | | | 250 |
Other Remaining Borrowings | | 4 172 | 9 681 | 10 170 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 116 | 228 | 516 |
Percentage Class Share Held In Subsidiary | | | 100 | 100 |
Prepayments Accrued Income | | 185 | 510 | 2 962 |
Profit Loss | | 17 | 1 675 | 872 |
Profit Loss On Ordinary Activities Before Tax | | -773 | 2 394 | 2 013 |
Property Plant Equipment Gross Cost | | 353 | 911 | 1 242 |
Redemption Shares Decrease In Equity | | | | 20 |
Share-based Payment Expense Cash Settled | | 13 | 27 | |
Social Security Costs | | 168 | 485 | |
Staff Costs Employee Benefits Expense | | 2 216 | 6 451 | 13 060 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 98 | 441 | 554 |
Tax Decrease From Utilisation Tax Losses | | | | 8 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -2 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -192 | -227 | -245 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 26 | 18 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 315 | 37 |
Tax Increase Decrease From Other Short-term Timing Differences | | -6 | -455 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -430 | 698 | 571 |
Total Borrowings | | 4 239 | 9 694 | 10 182 |
Total Current Tax Expense Credit | | -418 | -149 | 23 |
Total Deferred Tax Expense Credit | | | 350 | 151 |
Trade Creditors Trade Payables | 22 945 | 16 317 | 14 | 9 461 |
Trade Debtors Trade Receivables | | 4 710 | 9 855 | 12 356 |
Turnover Revenue | | 9 897 | 26 001 | |
Wages Salaries | | 1 932 | 5 738 | 11 607 |
Amounts Owed By Group Undertakings | 333 400 | 2 743 506 | | |
Net Current Assets Liabilities | 312 888 | 2 950 587 | | |
Total Assets Less Current Liabilities | 312 888 | 2 950 587 | | |