Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 366 876 | 88 573 | 244 851 | 131 140 | 3 240 114 |
Current Assets | 2 375 942 | 2 311 959 | 8 862 324 | 7 568 851 | 7 207 752 |
Debtors | 2 009 066 | 2 223 386 | 8 617 473 | 7 437 711 | 7 207 752 |
Net Assets Liabilities | -1 413 037 | 169 172 | 2 204 882 | 3 530 014 | 2 954 106 |
Other Debtors | 1 194 | 42 951 | 1 857 181 | 180 762 | 258 806 |
Total Inventories | 99 472 | 98 696 | 70 562 | 74 789 | 99 311 |
|
Other Financial Data |
Estimated Money Value Benefits In Kind For Audit Services | | | 16 460 | 21 000 | 23 250 |
Estimated Money Value Benefits In Kind For Non-audit Services | | | 18 320 | 23 155 | 10 235 |
Taxation Compliance Services Fees | | | 4 075 | 5 100 | |
Accumulated Amortisation Impairment Intangible Assets | 271 296 | 361 729 | 452 162 | 542 595 | 633 028 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 821 436 | 1 228 351 | 1 568 068 | 1 617 228 | 2 300 107 |
Additions Other Than Through Business Combinations Intangible Assets | | 1 449 165 | | 102 396 | 3 597 854 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 878 476 | | 899 735 | 1 620 675 |
Administration Support Average Number Employees | 10 | 10 | 8 | 36 | 27 |
Administrative Expenses | 12 651 623 | 13 186 058 | 13 173 533 | 16 542 209 | 22 040 339 |
Amortisation Expense Intangible Assets | 1 591 554 | 1 649 362 | 1 773 950 | 1 593 052 | 2 034 468 |
Amounts Owed By Related Parties | 1 890 000 | 2 190 000 | 6 687 875 | 6 743 973 | 6 898 953 |
Amounts Owed To Related Parties | 2 007 711 | 620 130 | 7 951 162 | 5 574 944 | 5 748 143 |
Applicable Tax Rate | | 19 | | 19 | 19 |
Average Number Employees During Period | 101 | 107 | 114 | 143 | 174 |
Balances With Banks | 366 876 | 88 573 | 244 851 | 131 140 | 3 240 114 |
Cash Cash Equivalents Cash Flow Value | 2 719 408 | 175 906 | 2 622 969 | 3 003 039 | |
Cash Receipts From Sales Interests In Joint Ventures Associates Participating Interests | | | | -21 662 | |
Comprehensive Income Expense | -674 774 | 1 582 209 | -519 290 | -769 502 | -12 147 646 |
Comprehensive Income Expense Attributable To Non-controlling Interests | 27 788 | 59 073 | 31 240 | 74 303 | -120 525 |
Comprehensive Income Expense Attributable To Owners Parent | 5 649 | 2 510 312 | -199 890 | 714 193 | -12 147 646 |
Corporation Tax Recoverable | | | 36 668 | | 2 955 |
Cost Sales | 3 846 852 | 5 451 133 | 9 351 645 | 6 659 058 | 7 818 009 |
Creditors | 3 339 814 | 1 763 904 | 47 850 | 6 304 502 | 4 864 477 |
Current Tax For Period | | 104 868 | -36 668 | | |
Deferred Income | 264 183 | 116 918 | 292 266 | 203 198 | 222 342 |
Deferred Tax Asset Debtors | 43 749 | 33 386 | 35 749 | 47 038 | 47 038 |
Deferred Tax Assets | 43 749 | 33 386 | | 47 038 | 47 038 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 49 568 | 73 094 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 225 824 | 53 691 | -219 633 | -97 826 | -1 369 457 |
Deferred Tax Liabilities | | | 35 749 | -62 026 | -126 317 |
Depreciation Amortisation Expense | 1 714 201 | 1 844 941 | 2 042 215 | 1 778 195 | 2 631 557 |
Depreciation Expense Property Plant Equipment | 122 647 | 195 580 | 268 265 | 185 143 | 597 089 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | -503 315 | | -701 266 | -419 662 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -826 046 | | -33 466 | |
Disposals Intangible Assets | | -806 855 | | -701 266 | -612 161 |
Disposals Property Plant Equipment | | -834 245 | | -33 466 | |
Dividends Paid Classified As Financing Activities | | -300 592 | | | |
Financial Liabilities | 3 339 814 | 1 763 904 | 211 940 | 628 340 | 660 857 |
Fixed Assets | 2 038 000 | 1 947 567 | 1 857 134 | 1 766 801 | 1 676 368 |
Foreign Exchange Differences Increase Decrease In Amortisation Impairment Intangible Assets | | -171 795 | | -543 932 | 60 785 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | 37 381 | | -102 517 | 85 790 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -448 407 | -99 142 | -4 590 612 | -275 826 | -487 232 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 16 007 | 18 442 | 309 686 | 228 207 | 240 908 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | 479 852 | 124 057 | 88 840 | -263 891 | 149 564 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | -6 007 | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | 6 007 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 276 862 | 565 280 | -4 783 952 | 160 984 | 3 845 488 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 398 540 | 5 878 881 | 7 547 431 | 2 816 680 | -7 985 865 |
Gain Loss In Cash Flows From Change In Inventories | -25 530 | -776 | -28 134 | 4 227 | 24 522 |
Gain Loss On Disposals Intangible Assets | | | | | -185 328 |
Gain Loss On Disposals Property Plant Equipment | | -311 738 | -152 023 | | |
Gain Loss On Financial Assets Liabilities Fair Value Through Profit Or Loss | | | | -1 905 367 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 17 694 | -377 069 | 400 841 | -242 927 | 459 048 |
Gross Profit Loss | 12 965 436 | 16 631 071 | 13 877 821 | 18 571 108 | 8 170 979 |
Income Taxes Paid Refund Classified As Operating Activities | | | 673 014 | 564 839 | 870 239 |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | -108 481 | | -645 540 | 113 122 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | -43 698 | | -144 272 | 155 362 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 824 996 | -2 543 502 | 2 447 063 | 380 070 | 237 075 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | 17 694 | 141 822 | -54 220 | -555 175 | -49 009 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 278 631 | 594 310 | 593 364 | 872 033 | |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | -21 302 | 43 328 | | | |
Increase Decrease In Current Tax From Unrecognised Timing Difference From Prior Period | | | 56 272 | 87 765 | 1 287 223 |
Increase From Amortisation Charge For Year Intangible Assets | | 90 433 | | 90 433 | 90 433 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 195 580 | | 185 143 | 597 089 |
Intangible Assets | 633 035 | 542 602 | 452 169 | 361 736 | 271 303 |
Intangible Assets Gross Cost | 904 331 | 904 331 | 904 331 | 904 331 | 904 331 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 1 904 | 835 | 45 989 | 123 574 | 99 986 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 255 813 | 248 590 | 582 161 | 81 422 | 38 011 |
Interest Income On Bank Deposits | 1 086 | 1 397 | 2 103 | 2 245 | 219 749 |
Interest Paid Classified As Financing Activities | -105 989 | -249 425 | -628 151 | -204 996 | -137 997 |
Interest Paid Classified As Operating Activities | 460 795 | 249 425 | 628 151 | 204 996 | 137 997 |
Interest Payable Similar Charges Finance Costs | 257 717 | 249 425 | 628 150 | 204 996 | 137 997 |
Interest Received Classified As Investing Activities | | | 3 435 | 2 691 | 220 165 |
Interest Received Classified As Operating Activities | 858 | 2 609 | 3 435 | 2 691 | 220 165 |
Investments Fixed Assets | 1 404 965 | 1 404 965 | 1 404 965 | 1 405 065 | 1 405 065 |
Investments In Associates | | | 4 261 | 10 267 | 10 267 |
Investments In Subsidiaries | 1 404 965 | 1 404 965 | 1 404 965 | 1 405 065 | 1 405 065 |
Issue Equity Instruments | | | 2 555 000 | 4 000 001 | 6 000 000 |
Key Management Personnel Compensation Post-employment Benefits | | | 18 344 | 24 900 | 38 644 |
Key Management Personnel Compensation Short-term Employee Benefits | | | 215 990 | 437 589 | 422 324 |
Key Management Personnel Compensation Total | | | 234 334 | 462 489 | 460 968 |
Minimum Operating Lease Payments Recognised As Expense | 398 952 | 382 926 | 387 434 | 341 142 | |
Net Cash Flows From Used In Financing Activities | -553 538 | -646 550 | 3 911 825 | 3 380 022 | 5 393 160 |
Net Cash Flows From Used In Investing Activities | -775 190 | -2 327 641 | -900 710 | -1 021 102 | -4 991 193 |
Net Cash Flows From Used In Operating Activities | 2 153 724 | 430 689 | -564 052 | -1 978 850 | -164 892 |
Net Cash Generated From Operations | | | 108 962 | -1 319 378 | 705 347 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 249 872 | 5 743 514 | 2 844 307 | 1 340 545 | -11 101 484 |
Net Current Assets Liabilities | -111 223 | -14 491 | 395 598 | 1 763 213 | 1 277 738 |
Nominal Value Allotted Share Capital | 1 000 | 1 000 | 4 584 | 4 584 | 4 584 |
Number Shares Issued Fully Paid | 10 000 | 10 000 | 45 837 | 45 839 | 45 842 |
Operating Profit Loss | 313 813 | 3 445 013 | 704 288 | 123 532 | -13 869 360 |
Other Comprehensive Income Expense Net Tax | 479 852 | 124 057 | 88 840 | -263 891 | 149 564 |
Other Creditors | 71 573 | 1 528 896 | 268 976 | 94 633 | 262 373 |
Other Departments Average Number Employees | 55 | 59 | 62 | 22 | 50 |
Other Finance Income | 858 | 1 212 | 1 332 | 446 | 416 |
Other Interest Receivable Similar Income Finance Income | 1 944 | 2 609 | 3 435 | 2 691 | 220 165 |
Other Inventories | 99 472 | 98 696 | 70 562 | 74 789 | 99 311 |
Other Payables Accrued Expenses | 42 850 | 48 250 | 43 390 | 22 900 | 70 520 |
Ownership Interest In Subsidiary Percent | 97 | 97 | 97 | 100 | 100 |
Par Value Share | | 0 | | 0 | 0 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -139 146 | -94 692 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | -4 846 | | | | |
Payments To Redeem Own Shares | 858 | 2 609 | | | |
Pension Costs Defined Contribution Plan | 140 653 | 126 745 | 130 413 | 144 813 | 189 682 |
Prepayments | 88 797 | 140 250 | 277 951 | 165 938 | 275 587 |
Proceeds From Finance Leases Classified As Financing Activities | | | | | 113 081 |
Proceeds From Issuing Shares | | | 2 555 000 | 4 000 000 | 6 000 000 |
Proceeds From Sales Intangible Assets | | | | | 7 171 |
Proceeds From Sales Investment Properties | | | | -21 662 | |
Production Average Number Employees | 36 | 38 | 44 | 85 | 97 |
Profit Loss | -674 774 | 1 582 209 | -519 290 | -2 674 869 | -6 481 274 |
Profit Loss Attributable To Non-controlling Interests | 27 788 | 59 073 | 31 240 | 74 303 | -120 525 |
Profit Loss Attributable To Owners Parent | -474 203 | 2 386 255 | -288 730 | 978 084 | -12 297 210 |
Profit Loss On Ordinary Activities Before Tax | 58 040 | 3 198 197 | 79 573 | 1 826 594 | -13 787 192 |
Property Plant Equipment Gross Cost | 2 021 082 | 2 021 615 | 2 206 747 | 2 928 744 | 4 704 781 |
Provisions For Liabilities Balance Sheet Subtotal | 224 851 | 278 542 | 58 908 | 62 026 | 126 318 |
Purchase Intangible Assets | -669 528 | -1 449 165 | -817 228 | -102 396 | -3 597 854 |
Purchase Property Plant Equipment | -100 816 | -878 476 | -86 917 | -899 735 | -1 620 675 |
Social Security Costs | 29 135 | 27 512 | 30 879 | 59 985 | 113 253 |
Staff Costs Employee Benefits Expense | 8 460 287 | 7 531 044 | 8 103 353 | 10 216 032 | 13 215 458 |
Taxation Social Security Payable | 100 848 | 24 306 | 1 436 388 | | 18 252 |
Tax Decrease From Utilisation Tax Losses | 446 171 | -274 631 | 303 141 | 42 529 | 1 103 164 |
Tax Expense Credit Applicable Tax Rate | 11 028 | 607 657 | 15 119 | 347 053 | -2 619 566 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 24 034 | 293 058 | 198 165 | 651 760 | 336 374 |
Tax Increase Decrease From Other Short-term Timing Differences | | | -219 634 | -97 826 | -1 369 457 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | -5 044 | 10 363 | -16 000 | -257 074 | -107 195 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 504 455 | 752 869 | 337 063 | 774 207 | -1 369 457 |
Total Assets Less Current Liabilities | 1 926 777 | 1 933 076 | 2 252 732 | 3 530 014 | 9 963 722 |
Total Borrowings | | 447 280 | 6 648 213 | 5 436 870 | 4 090 539 |
Total Current Tax Expense Credit | 278 631 | 699 178 | 556 696 | 872 033 | |
Trade Creditors Trade Payables | 292 977 | 1 332 884 | 5 741 178 | 4 596 | 111 351 |
Trade Debtors Trade Receivables | 74 123 | 9 630 010 | 14 597 618 | 300 000 | 9 514 736 |
Turnover Revenue | 1 044 857 | 1 066 244 | 334 679 | 300 000 | 203 198 |
Wages Salaries | 8 290 499 | 7 376 787 | 7 942 061 | 10 011 234 | 12 912 523 |
Director Remuneration | 31 214 | 22 857 | 42 275 | | |