Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2021-01-02 | 2022-01-01 |
Currency |
| | | | | |
Net Worth | -215 301 | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 34 164 | 126 879 | 60 103 | 81 967 | 1 251 522 | 551 877 |
Current Assets | 139 388 | 403 720 | 748 774 | 1 003 545 | 4 887 600 | 6 772 704 |
Debtors | 85 884 | 292 260 | 676 661 | 909 568 | 3 626 484 | 6 201 265 |
Net Assets Liabilities | | -1 285 543 | -1 967 228 | -2 637 446 | -2 436 338 | -3 140 653 |
Other Debtors | 30 585 | 33 841 | 23 144 | 28 200 | 32 605 | 365 106 |
Property Plant Equipment | 13 554 | 10 208 | 7 524 | 4 262 | 10 128 | 30 725 |
Total Inventories | 19 340 | 19 340 | 12 010 | 12 010 | 9 594 | 19 562 |
Cash Bank In Hand | 34 164 | | | | | |
Intangible Fixed Assets | 52 367 | | | | | |
Stocks Inventory | 19 340 | | | | | |
Tangible Fixed Assets | 13 554 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 103 | | | | | |
Profit Loss Account Reserve | -215 404 | | | | | |
Shareholder Funds | -215 301 | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 16 450 | 18 000 |
Fees For Non-audit Services | | | | | 4 900 | |
Accrued Liabilities Deferred Income | | | | | 403 174 | 1 397 051 |
Accumulated Amortisation Impairment Intangible Assets | 4 634 | 15 162 | 57 195 | 90 045 | 208 941 | 290 283 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 190 | 6 104 | 7 949 | 11 211 | 12 271 | 17 956 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 28 782 |
Administrative Expenses | | | | | 3 673 250 | 4 544 478 |
Amortisation Expense Intangible Assets | | | | | 68 917 | 81 342 |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | | | | | 91 | 189 |
Bank Borrowings | | | | | 50 000 | 10 000 |
Bank Borrowings Overdrafts | 10 783 | 1 756 | | | 2 892 500 | 10 000 |
Capital Reduction Decrease In Equity | | | 3 | | | |
Comprehensive Income Expense | | | | | 344 454 | -704 315 |
Cost Sales | | | | | 25 472 685 | 37 947 272 |
Creditors | 123 610 | 1 201 500 | 1 907 500 | 2 415 500 | 4 672 968 | 7 405 354 |
Depreciation Expense Property Plant Equipment | | | | | 904 | 6 623 |
Dividends Paid On Shares | | | 95 374 | | | |
Finished Goods Goods For Resale | | | | | 9 594 | 19 562 |
Fixed Assets | 65 921 | | 102 898 | 99 727 | 241 530 | 368 664 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 9 123 | 8 280 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 2 208 |
Gross Profit Loss | | | | | 3 997 704 | 3 838 609 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 109 706 | -699 645 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -1 361 | 790 |
Increase From Amortisation Charge For Year Intangible Assets | | 10 528 | 30 514 | 32 850 | | 81 342 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 4 914 | 3 413 | 3 262 | | 6 623 |
Intangible Assets | 52 367 | 125 888 | 95 374 | 95 465 | 231 402 | 337 939 |
Intangible Assets Gross Cost | 57 001 | 152 569 | 152 569 | 185 510 | 440 343 | 628 222 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | 690 |
Interest Paid Classified As Operating Activities | | | | | | 690 |
Interest Payable Similar Charges Finance Costs | | | | | | 690 |
Interest Received Classified As Operating Activities | | | | | | 36 |
Issue Equity Instruments | | | 500 000 | | | |
Key Management Personnel Compensation Total | | | | | 297 377 | 423 991 |
Net Cash Flows From Used In Financing Activities | | | | | 50 000 | -5 833 |
Net Cash Flows From Used In Investing Activities | | | | | -141 646 | -212 891 |
Net Cash Flows From Used In Operating Activities | | | | | 1 201 352 | -480 921 |
Net Cash Generated From Operations | | | | | 1 201 352 | -480 267 |
Net Current Assets Liabilities | 15 778 | -220 139 | -162 626 | -321 673 | 214 632 | -632 650 |
Nominal Value Allotted Share Capital | | | | | 10 100 | 10 100 |
Number Shares Issued Fully Paid | | 1 | 1 010 000 | | | 1 010 000 |
Operating Profit Loss | | | | | 344 454 | -705 869 |
Other Creditors | 297 000 | 1 201 500 | 1 907 500 | 2 415 500 | 267 394 | 282 064 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 938 |
Other Disposals Property Plant Equipment | | | | | | 2 500 |
Other Interest Receivable Similar Income Finance Income | | | | | | 36 |
Other Operating Income Format1 | | | | | 20 000 | |
Other Taxation Social Security Payable | 51 211 | 267 836 | 71 227 | 100 642 | 303 574 | 72 096 |
Par Value Share | 1 | 1 | 1 | | | 0 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 34 628 | 48 414 |
Prepayments Accrued Income | | | | | 47 410 | 123 317 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 50 000 | |
Proceeds From Sales Property Plant Equipment | | | | | | 3 770 |
Profit Loss | | -1 070 242 | -1 181 682 | -670 218 | 344 454 | -704 315 |
Profit Loss On Ordinary Activities Before Tax | | | | | 344 454 | -704 315 |
Property Plant Equipment Gross Cost | 14 744 | 14 744 | 15 473 | | 22 399 | 48 681 |
Purchase Intangible Assets | | | | | 134 720 | 187 879 |
Purchase Property Plant Equipment | | | | | 6 926 | 28 782 |
Repayments Borrowings Classified As Financing Activities | | | | | | 5 833 |
Revenue From Sale Goods | | | | | 29 470 389 | 41 785 881 |
Social Security Costs | | | | | 168 893 | 226 016 |
Staff Costs Employee Benefits Expense | | | | | 2 271 050 | 2 935 625 |
Tax Decrease From Utilisation Tax Losses | | | | | 76 137 | |
Tax Expense Credit Applicable Tax Rate | | | | | 65 446 | -133 820 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 11 712 | 11 320 |
Tax Increase Decrease From Effect Expenses Not Deductible For Tax Purposes Other Than Goodwill Amortisation Impairment | | | | | 340 | 612 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 187 879 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 729 | | | |
Total Assets Less Current Liabilities | 81 699 | -84 043 | -59 728 | -221 946 | 456 162 | -263 986 |
Total Operating Lease Payments | | | | | 25 878 | 8 280 |
Trade Creditors Trade Payables | | 240 999 | 595 570 | 912 015 | 3 698 826 | 5 644 143 |
Trade Debtors Trade Receivables | 55 299 | 258 419 | 653 517 | 881 368 | 3 546 370 | 5 712 743 |
Turnover Revenue | | | | | 29 470 389 | 41 785 881 |
Wages Salaries | | | | | 2 067 529 | 2 661 195 |
Company Contributions To Money Purchase Plans Directors | | | | | 3 941 | 3 514 |
Director Remuneration | | | | | 227 732 | 320 209 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 282 073 | 323 723 |
Further Item Director Remuneration Benefits Component Total Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 50 400 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 3 | 4 |
Creditors Due After One Year | 297 000 | | | | | |
Creditors Due Within One Year | 123 610 | | | | | |
Intangible Fixed Assets Additions | 57 001 | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 4 634 | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | 4 634 | | | | | |
Intangible Fixed Assets Cost Or Valuation | 57 001 | | | | | |
Number Shares Allotted | 1 | | | | | |
Share Capital Allotted Called Up Paid | 1 | | | | | |
Tangible Fixed Assets Additions | 14 744 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 14 744 | | | | | |
Tangible Fixed Assets Depreciation | 1 190 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | 1 190 | | | | | |