Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
Net Worth | 100 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 317 717 | 557 259 | 981 618 | 170 202 | 231 785 | 88 636 | 233 547 |
Current Assets | 100 | 2 245 008 | 2 427 994 | 3 113 305 | 2 661 647 | 3 055 777 | 600 851 | 704 966 |
Debtors | 100 | 1 927 291 | 1 870 735 | 2 131 687 | 2 491 445 | 420 613 | 465 594 | 471 419 |
Net Assets Liabilities | 100 | -454 455 | -149 538 | -515 761 | 421 858 | -602 403 | -10 816 352 | -14 673 078 |
Other Debtors | 100 | | | | 64 034 | | 194 | |
Property Plant Equipment | | | | 2 316 | 3 386 | 3 216 | 5 265 | 6 689 |
Total Inventories | | | | | | 463 862 | 814 692 | |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | | | | | | | |
Shareholder Funds | 100 | | | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | | 404 951 | 274 905 | 97 549 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | 2 488 440 | 7 667 961 | 8 851 024 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 328 | 1 805 | 2 589 565 | 2 958 992 | 3 447 393 |
Acquired Through Business Combinations Intangible Assets | | | | | | | 4 356 129 | |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | 65 755 | |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 305 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 2 644 | 2 547 | | 835 041 | 263 869 |
Administrative Expenses | | | | | | 4 781 610 | 11 058 833 | 7 900 436 |
Amounts Owed By Related Parties | | | 1 870 735 | 22 081 | 338 577 | | | |
Amounts Owed To Group Undertakings | | | 8 983 864 | 9 895 044 | 10 818 550 | 12 229 227 | 17 949 346 | 21 803 311 |
Amounts Recoverable On Contracts | | | | | | | | 73 082 |
Average Number Employees During Period | | | | | | 7 | 10 | 8 |
Bank Borrowings | | | | | | 367 092 | 321 719 | 272 471 |
Bank Borrowings Overdrafts | | | | | | 317 092 | 286 737 | 248 576 |
Bank Overdrafts | | | | | | | 18 | 1 105 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 94 057 | 54 940 | 27 356 |
Cash Cash Equivalents | | | | | 170 202 | 231 785 | 1 112 116 | 1 060 484 |
Cash Cash Equivalents Cash Flow Value | | | | | | 231 785 | 88 636 | 233 547 |
Cash Flows Used In Acquiring Or Obtaining Control Subsidiaries Or Other Businesses Classified As Investing Activities | | | | | | | -5 034 528 | -915 775 |
Comprehensive Income Expense | | | | | | -1 790 216 | -5 563 048 | -4 689 585 |
Corporation Tax Payable | | | | | | | 72 494 | 27 901 |
Cost Sales | | | | | | 7 243 612 | 8 297 356 | 9 343 538 |
Creditors | 100 | 5 581 446 | 8 863 864 | 9 895 044 | 10 818 550 | 143 755 | 442 796 | 330 978 |
Current Tax For Period | | | | | | | 7 071 | |
Deferred Income | | | | | | 17 381 | 563 316 | 193 129 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | -30 817 | 25 366 | 591 600 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | 84 932 | -61 039 | -97 879 |
Distribution Costs | | | | | | 9 004 | 10 873 | 15 330 |
Dividends Received Classified As Investing Activities | | | | | | -325 000 | -300 000 | -200 000 |
Finance Lease Liabilities Present Value Total | | | | | | 41 280 | 7 626 | 9 318 |
Finance Lease Payments Owing Minimum Gross | | | | | | 55 803 | 33 658 | 16 212 |
Fixed Assets | 100 | | 6 289 212 | 6 291 528 | 8 732 751 | 8 714 802 | 6 974 939 | 6 756 245 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | | | | | -33 426 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 114 723 | 166 | 513 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -8 709 | -5 001 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | -23 | 1 200 | |
Government Grant Income | | | | | | 273 438 | 180 891 | |
Impairment Loss Intangible Assets | | | | | | | 4 232 108 | 694 743 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | | | 907 259 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | 947 413 | 488 320 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 328 | 1 477 | | 375 524 | 488 401 |
Increase From Impairment Loss Recognised In Profit Or Loss Intangible Assets | | | | | | | 4 232 108 | 694 743 |
Intangible Assets | | | | | | 4 086 675 | 3 263 588 | 2 080 525 |
Intangible Assets Gross Cost | | | | | | 6 575 115 | 10 931 549 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 28 681 | 14 395 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | | | | | 53 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 494 | 82 | |
Interest Paid Classified As Operating Activities | | | | | | -797 110 | -14 520 | -18 165 |
Interest Paid To Group Undertakings | | | | | | 797 111 | 1 077 378 | 1 351 509 |
Interest Payable Similar Charges Finance Costs | | | | | | 1 410 677 | 170 119 | 775 381 |
Interest Received Classified As Investing Activities | | | | | | -128 580 | -178 857 | -226 454 |
Investments Fixed Assets | 100 | 2 884 863 | 6 289 212 | 6 289 212 | 8 729 365 | 8 711 586 | 6 969 674 | 6 749 556 |
Investments In Subsidiaries | | | | | | 8 711 586 | 6 969 674 | 6 749 556 |
Net Cash Generated From Operations | | | | | | -406 983 | | |
Net Current Assets Liabilities | | 2 242 128 | 2 425 114 | 3 087 755 | 2 507 657 | 2 912 022 | 158 055 | |
Net Finance Income Costs | | | | | | 453 580 | 478 857 | 426 454 |
Other Creditors | 100 | | 2 880 | 7 550 | 95 255 | 10 559 | 6 155 | 61 967 |
Other Current Tax Expense | | | | | | | -6 313 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 6 097 | |
Other Disposals Property Plant Equipment | | | | | | | 6 097 | |
Other Finance Costs | | | | | | 613 567 | -907 259 | -577 863 |
Other Interest Receivable Similar Income Finance Income | | | | | | 130 | 86 | 500 |
Other Taxation Social Security Payable | | | | | 20 842 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 4 936 | 12 677 | 8 207 |
Percentage Class Share Held In Subsidiary | | | | 100 | 60 | | 100 | |
Prepayments Accrued Income | | | | | | 38 123 | 365 942 | 5 125 |
Profit Loss | | | 184 917 | -246 223 | 937 619 | -1 024 261 | -10 213 949 | -3 856 726 |
Property Plant Equipment Gross Cost | | | | 2 644 | 5 191 | 4 074 533 | 5 073 229 | 5 129 104 |
Purchase Property Plant Equipment | | | | | | -1 870 | -4 972 | -4 559 |
Raw Materials Consumables | | | | | | 348 104 | 541 037 | |
Social Security Costs | | | | | | 31 935 | 38 728 | |
Staff Costs Employee Benefits Expense | | | | | | 278 654 | 406 921 | 594 243 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 280 274 | 251 289 | 153 410 |
Tax Decrease From Utilisation Tax Losses | | | | | | 93 158 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | -6 313 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 69 812 | -858 | -20 803 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 125 | 1 223 | 12 106 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | 200 028 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | | | 8 342 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 84 932 | -60 281 | -97 879 |
Total Assets Less Current Liabilities | 100 | 5 126 991 | 8 714 326 | 9 379 283 | 11 240 408 | 11 626 824 | 7 132 994 | |
Total Borrowings | | | | | | 317 092 | 286 737 | 248 576 |
Total Current Tax Expense Credit | | | | | | | 758 | |
Trade Creditors Trade Payables | | | | 18 000 | 37 491 | 654 444 | 111 354 | 1 805 623 |
Trade Debtors Trade Receivables | | | | | | 1 976 173 | 2 895 801 | 2 519 801 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | -103 997 | 207 994 |
Turnover Revenue | | | | | | 11 495 227 | 13 747 395 | |
Wages Salaries | | | | | | 241 783 | 355 516 | 528 135 |
Accrued Liabilities | | 2 880 | 2 880 | | | | | |
Investments In Group Undertakings | 100 | 2 884 863 | 6 289 212 | | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | | | | | |
Par Value Share | 1 | 1 | 1 | | | | | |
Creditors Due Within One Year | 100 | | | | | | | |
Number Shares Allotted | 100 | | | | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | | | | |