Profit & Loss |
Date of Accounts |
2012-06-30 | 2013-06-30 | 2014-06-30 | 2015-06-30 | 2016-06-30 | 2017-06-30 | 2018-06-30 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | | |
Net Worth | 453 241 | 327 599 | 121 767 | 1 510 | 358 013 | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 103 750 | | 5 988 | 10 763 | 11 805 | | | | | | |
Cash Bank On Hand | | | | | 11 805 | 11 404 | | 620 840 | 346 409 | 210 907 | 143 797 |
Current Assets | 106 415 | 5 103 | 9 926 | 18 543 | 22 135 | 19 357 | 27 908 | 651 532 | 385 275 | 248 680 | 173 741 |
Debtors | 2 665 | 5 103 | 3 938 | 7 780 | 10 330 | 7 953 | 27 908 | 30 692 | 38 866 | 37 773 | 29 944 |
Intangible Fixed Assets | 647 777 | 583 001 | 518 225 | 453 449 | 388 673 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 453 241 | 327 599 | 121 767 | 1 510 | 358 013 | | | | | | |
Other Debtors | | | | | 7 278 | 7 328 | 25 591 | 10 282 | 10 076 | 36 978 | 29 944 |
Property Plant Equipment | | | | | | 1 014 | 1 495 | | | | |
|
Capital & Reserves |
Called Up Share Capital | 600 | 600 | 600 | 600 | 1 518 | | | | | | |
Profit Loss Account Reserve | 182 941 | 57 299 | -148 533 | -268 790 | 356 495 | | | | | | |
Shareholder Funds | 453 241 | 327 599 | 121 767 | 1 510 | 358 013 | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 15 000 | 15 750 | 14 500 | 15 000 | |
Amount Specific Advance Or Credit Directors | | | | | | | | | 7 395 | 17 158 | 29 944 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | | 7 395 | 17 158 | 16 324 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | | | | | 7 395 | 3 538 |
Accrued Liabilities Deferred Income | | | | | | | 44 928 | 112 471 | 86 435 | 105 690 | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 259 104 | 268 824 | 388 659 | 647 777 | 647 777 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 3 492 | 5 205 | 6 717 | 8 212 | 8 212 | | |
Administrative Expenses | | | | | | | 192 613 | 414 060 | 58 762 | 84 503 | |
Amortisation Expense Intangible Assets | | | | | | | 119 835 | 259 118 | | | |
Bank Borrowings Overdrafts | | | | | | | 13 551 | | | | |
Bank Overdrafts | | | | | | | 13 551 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | -13 551 | 620 840 | 346 409 | | |
Comprehensive Income Expense | | | | | | | -158 302 | -745 327 | -313 505 | -55 301 | |
Cost Sales | | | | | | | 111 194 | 629 701 | 598 993 | 294 986 | |
Creditors | | | | | 52 796 | 45 823 | 93 322 | 201 660 | 248 908 | 167 614 | 107 828 |
Creditors Due After One Year | 207 525 | 228 277 | 332 453 | 172 183 | | | | | | | |
Creditors Due Within One Year | 93 527 | 32 229 | 73 932 | 298 300 | 52 796 | | | | | | |
Depreciation Amortisation Expense | | | | | | | 121 347 | 260 613 | | | |
Depreciation Expense Property Plant Equipment | | | | | | | 1 512 | 1 495 | | | |
Fixed Assets | 647 878 | 583 002 | 518 226 | 453 450 | 388 674 | 379 968 | 260 614 | 1 | 1 | 1 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 460 | 5 299 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 33 948 | 121 889 | 47 248 | -81 294 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -19 955 | -2 784 | -779 | 10 856 | |
Gross Profit Loss | | | | | | | 34 380 | -330 652 | -265 011 | 29 202 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | -24 955 | 634 391 | -274 431 | -135 502 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 9 720 | | 259 118 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 1 713 | | 1 495 | | | |
Intangible Assets | | | | | 388 673 | 378 953 | 259 118 | | | | |
Intangible Assets Gross Cost | | | | | 647 777 | | 647 777 | 647 777 | 647 777 | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | | 64 776 | 129 552 | 194 328 | 259 104 | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 64 776 | 64 776 | 64 776 | 64 776 | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 647 777 | 647 777 | 647 777 | 647 777 | | | | | | | |
Interest Expense On Bank Overdrafts | | | | | | | 69 | 183 | 43 | | |
Interest Expense On Loan Capital | | | | | | | | 1 270 | | | |
Interest Paid Classified As Operating Activities | | | | | | | -69 | -1 453 | -43 | | |
Interest Payable Similar Charges Finance Costs | | | | | | | 69 | 1 453 | 43 | | |
Investments Fixed Assets | 101 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Investments In Group Undertakings | | | | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Issue Equity Instruments | | | | | | | | 1 000 000 | | | |
Net Assets Liabilities Subsidiaries | | | | | | | -1 | -1 | -1 | -1 | |
Net Cash Flows From Used In Financing Activities | | | | | | | | -1 000 000 | 7 395 | 9 763 | |
Net Cash Flows From Used In Investing Activities | | | | | | | 1 993 | -838 | -311 | | |
Net Cash Flows From Used In Operating Activities | | | | | | | 22 962 | 366 447 | 267 347 | 125 739 | |
Net Cash Generated From Operations | | | | | | | 22 893 | 364 994 | 267 304 | 125 739 | |
Net Current Assets Liabilities | 12 888 | -27 126 | -64 006 | -279 757 | -30 661 | -26 466 | -65 414 | 449 872 | 136 367 | 81 066 | 65 913 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -838 | -311 | | |
Nominal Value Shares Issued Specific Share Issue | | | | | | | | 1 | | | |
Number Shares Allotted | | 300 | 300 | 300 | 918 | | | | | | |
Number Shares Issued Fully Paid | | | | | | | | 2 822 | 2 822 | 2 822 | |
Number Shares Issued Specific Share Issue | | | | | | | | 1 904 | | | |
Operating Profit Loss | | | | | | | -158 233 | -744 712 | -313 773 | -55 301 | |
Other Creditors | | | | | 43 116 | 27 276 | | | | 125 914 | 103 910 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 838 | 311 | | |
Par Value Share | | 1 | 1 | 1 | 1 | | | 1 | 1 | 1 | |
Percentage Class Share Held In Subsidiary | | | | | | | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | | | | | 1 692 | 20 410 | 21 395 | | |
Proceeds From Issuing Shares | | | | | | | | -1 000 000 | | | |
Profit Loss | | | | | | | -158 302 | -745 327 | -313 505 | -55 301 | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | -158 302 | -745 327 | -313 505 | -55 301 | |
Property Plant Equipment Gross Cost | | | | | 3 492 | 6 219 | 8 212 | 8 212 | 8 212 | | |
Purchase Property Plant Equipment | | | | | | | -1 993 | | | | |
Share Capital Allotted Called Up Paid | 300 | 300 | 300 | 300 | 918 | | | | | | |
Share Premium Account | 269 700 | 269 700 | 269 700 | 269 700 | | | | | | | |
Tangible Fixed Assets Additions | | 3 492 | | | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | | 3 492 | 3 492 | 3 492 | | | | | | | |
Tangible Fixed Assets Depreciation | | 3 492 | 3 492 | 3 492 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 3 492 | | | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 2 727 | | | | | |
Total Assets Less Current Liabilities | 660 766 | 555 876 | 454 220 | 173 693 | 358 013 | 353 502 | 195 200 | 449 873 | 136 368 | 81 067 | 65 914 |
Total Operating Lease Payments | | | | | | | 7 127 | 8 736 | 6 124 | 559 | |
Trade Creditors Trade Payables | | | | | 9 680 | 18 547 | 34 843 | 89 189 | 162 473 | 41 700 | 3 918 |
Trade Debtors Trade Receivables | | | | | 3 052 | 625 | 625 | | | 795 | |
Turnover Revenue | | | | | | | 145 574 | 299 049 | 333 982 | 324 188 | |
Applicable Tax Rate | | | | | | | | | 19 | 19 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 647 777 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 8 212 | |
Disposals Intangible Assets | | | | | | | | | | 647 777 | |
Disposals Property Plant Equipment | | | | | | | | | | 8 212 | |
Other Operating Income Format1 | | | | | | | | | 10 000 | | |
Tax Expense Credit Applicable Tax Rate | | | | | | | | | -59 566 | -10 507 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -44 | -36 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | | | 28 | |