Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
USD | USD | USD |
|
Balance Sheet |
Cash Bank On Hand | 10 317 482 | 12 258 445 | 2 205 716 |
Current Assets | 34 155 004 | 44 976 094 | 51 583 837 |
Debtors | 23 826 840 | 32 717 649 | 49 378 121 |
Net Assets Liabilities | 2 145 765 | 2 512 603 | 3 113 235 |
Other Debtors | 7 487 | | |
Property Plant Equipment | 11 066 | 9 225 | 100 268 |
Total Inventories | 10 682 | | |
|
Other Financial Data |
Audit Fees Expenses | 5 755 | 7 613 | 5 772 |
Other Non-audit Services Fees | 6 203 | 7 612 | 5 772 |
Taxation Compliance Services Fees | 342 | 413 | 394 |
Amount Specific Advance Or Credit Directors | | 132 | 132 |
Amount Specific Advance Or Credit Made In Period Directors | | 132 | |
Company Contributions To Money Purchase Plans Directors | 1 696 | 1 653 | 1 617 |
Director Remuneration | 65 906 | 68 651 | 109 558 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 2 081 363 | 4 111 801 | 6 256 335 |
Accumulated Depreciation Impairment Property Plant Equipment | 29 601 | 31 442 | 54 433 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | -314 | 23 321 |
Administrative Expenses | 399 765 | 237 822 | 395 194 |
Amounts Owed To Group Undertakings | 21 959 190 | 23 933 120 | 30 758 090 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 5 | 3 | 3 |
Cash Cash Equivalents Cash Flow Value | 10 317 482 | 12 258 445 | |
Comprehensive Income Expense | 452 436 | 366 838 | 600 632 |
Corporation Tax Payable | 107 968 | 86 644 | 130 989 |
Cost Sales | 88 782 923 | 105 432 317 | 244 258 884 |
Creditors | 32 018 399 | 42 471 124 | 48 545 957 |
Current Tax For Period | 107 968 | 86 644 | 130 095 |
Deferred Tax Liabilities | 1 906 | 1 592 | 24 913 |
Depreciation Amortisation Expense | 1 840 | 1 840 | 22 990 |
Depreciation Expense Property Plant Equipment | 1 841 | 1 841 | 22 991 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -1 519 522 | -1 973 931 | -6 824 970 |
Further Item Interest Expense Component Total Interest Expense | 89 | | 889 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 34 473 | -9 887 | -6 309 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 990 759 | 8 500 333 | -794 482 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 899 152 | -8 890 677 | -16 660 472 |
Gross Profit Loss | 844 253 | 473 306 | 1 110 650 |
Income From Related Parties | 45 942 175 | 47 825 974 | 117 992 382 |
Income Taxes Paid Refund Classified As Operating Activities | -86 674 | -107 968 | -85 792 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 135 531 | 1 940 963 | -10 052 729 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 43 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -54 269 | -10 682 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 841 | 22 991 |
Interest Paid Classified As Operating Activities | -89 | | -889 |
Interest Payable Similar Charges Finance Costs | 89 | | 889 |
Loans Owed By Related Parties | 15 710 852 | 17 722 865 | 30 664 873 |
Loans Owed To Related Parties | -938 599 | -24 403 688 | -32 112 804 |
Merchandise | 10 682 | | |
Net Cash Flows From Used In Financing Activities | -1 514 406 | -1 973 585 | -6 824 970 |
Net Cash Flows From Used In Investing Activities | -37 218 | -196 368 | 84 510 |
Net Cash Flows From Used In Operating Activities | 416 093 | 228 990 | 16 793 189 |
Net Cash Generated From Operations | 329 330 | 121 022 | 16 706 508 |
Net Current Assets Liabilities | 2 136 605 | 2 504 970 | 3 037 880 |
Net Interest Received Paid Classified As Investing Activities | -37 218 | -196 368 | -29 524 |
Number Shares Issued Fully Paid | | 100 | 100 |
Operating Profit Loss | 522 954 | 256 800 | 725 456 |
Other Creditors | 1 084 | 746 | 10 451 |
Other Deferred Tax Expense Credit | -321 | -314 | 23 321 |
Other Interest Receivable Similar Income Finance Income | 37 218 | 196 368 | 29 524 |
Other Operating Income Format1 | 78 466 | 21 316 | 10 000 |
Other Taxation Social Security Payable | 8 523 | 5 870 | 5 673 |
Par Value Share | | 1 | 1 |
Payments To Related Parties | | 193 475 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 4 899 | 4 838 | 3 245 |
Prepayments | 2 150 207 | 4 453 760 | 4 316 023 |
Profit Loss | 452 436 | 366 838 | 600 632 |
Profit Loss On Ordinary Activities Before Tax | 560 083 | 453 168 | 754 091 |
Property Plant Equipment Gross Cost | 40 667 | 40 667 | 154 701 |
Provisions | 1 906 | 1 592 | 24 913 |
Provisions For Liabilities Balance Sheet Subtotal | 1 906 | 1 592 | 24 913 |
Purchase Property Plant Equipment | | | -114 034 |
Social Security Costs | 23 517 | 23 651 | 24 587 |
Staff Costs Employee Benefits Expense | 256 418 | 282 227 | 270 709 |
Tax Expense Credit Applicable Tax Rate | 106 416 | 86 102 | 143 277 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 314 | -17 817 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 231 | 228 | 4 635 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | -314 | 23 321 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 107 647 | 86 330 | 153 459 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 114 034 |
Total Assets Less Current Liabilities | 2 147 671 | 2 514 195 | 3 138 148 |
Total Deferred Tax Expense Credit | | -314 | 23 364 |
Total Operating Lease Payments | 41 339 | 3 143 | 2 648 |
Trade Creditors Trade Payables | 7 860 057 | 14 332 943 | 11 315 550 |
Trade Debtors Trade Receivables | 17 667 995 | 23 367 619 | 41 060 815 |
Turnover Revenue | 89 627 176 | 105 905 623 | 245 369 534 |
Wages Salaries | 228 002 | 253 738 | 242 877 |