Profit & Loss |
Date of Accounts |
2021-12-31 | 2022-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 38 539 | 143 322 |
Current Assets | 130 684 | 344 645 |
Debtors | 92 145 | 4 739 399 |
Net Assets Liabilities | 871 624 | 869 511 |
Other Debtors | 85 595 | 50 604 |
Property Plant Equipment | 1 208 067 | 1 507 826 |
|
Other Financial Data |
Accrued Income | 114 221 | |
Accumulated Amortisation Impairment Intangible Assets | 118 000 | 118 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 572 483 | 6 858 221 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 777 011 |
Administration Support Average Number Employees | 29 | 29 |
Administrative Expenses | 4 192 821 | 6 110 767 |
Amounts Owed By Related Parties | | 147 668 |
Amounts Owed To Related Parties | 2 455 065 | 1 775 597 |
Applicable Tax Rate | 19 | 19 |
Average Number Employees During Period | 115 | 118 |
Balances Amounts Owed By Related Parties | 314 062 | 387 839 |
Balances Amounts Owed To Related Parties | 35 080 | 16 235 |
Balances With Banks | 34 950 | 139 733 |
Bank Borrowings | 900 | |
Cash Cash Equivalents | 38 539 | 143 322 |
Cash On Hand | 3 589 | 3 589 |
Comprehensive Income Expense | 67 002 | 1 158 449 |
Cost Sales | 7 727 517 | 10 513 643 |
Creditors | 530 370 | 454 043 |
Current Tax For Period | 98 827 | 353 595 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 307 988 | 167 822 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 307 988 | 167 822 |
Deferred Tax Liabilities | 93 731 | 222 857 |
Depreciation Amortisation Expense | 1 020 250 | 1 139 913 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -168 059 |
Disposals Property Plant Equipment | | -191 514 |
Dividend Per Share Interim | 3 | 6 |
Dividends Paid | -197 685 | -460 562 |
Dividends Paid Classified As Financing Activities | -197 685 | -460 562 |
Finance Lease Liabilities Present Value Total | 530 370 | 454 043 |
Fixed Assets | 3 716 533 | 3 316 292 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 290 197 | 34 800 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -375 826 | 576 119 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 784 336 | 1 436 703 |
Gain Loss On Disposals Property Plant Equipment | 38 066 | 6 862 |
Gross Profit Loss | 5 702 099 | 8 790 863 |
Income Taxes Paid Refund Classified As Operating Activities | 84 278 | 80 220 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -49 171 | 1 242 417 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -8 029 | |
Increase Decrease In Existing Provisions | | 129 126 |
Increase From Amortisation Charge For Year Intangible Assets | | 23 772 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 453 797 |
Intangible Assets | 81 215 | 57 443 |
Intangible Assets Gross Cost | 118 000 | 118 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 62 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | 1 435 | 4 029 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 17 012 | 38 779 |
Interest Income On Bank Deposits | 1 | 1 |
Interest Paid Classified As Financing Activities | -18 509 | -42 808 |
Interest Paid Classified As Operating Activities | 18 509 | 42 886 |
Interest Payable Similar Charges Finance Costs | 18 509 | 42 886 |
Interest Received Classified As Investing Activities | 1 | 1 |
Interest Received Classified As Operating Activities | 1 | 1 |
Investments Fixed Assets | 2 508 466 | 1 808 466 |
Investments In Subsidiaries | 2 508 466 | 1 808 466 |
Loss On Financing Activities Due To Foreign Exchange Differences | | 78 |
Minimum Operating Lease Payments Recognised As Expense | 337 378 | 291 207 |
Net Cash Flows From Used In Financing Activities | -585 613 | -886 499 |
Net Cash Flows From Used In Investing Activities | -710 580 | -743 427 |
Net Cash Flows From Used In Operating Activities | 1 247 022 | 2 872 343 |
Net Cash Generated From Operations | 1 331 300 | 2 952 563 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 2 491 462 | 3 813 147 |
Net Current Assets Liabilities | -2 539 113 | -1 769 881 |
Number Shares Issued Fully Paid | 75 000 | 75 000 |
Operating Profit Loss | 1 509 278 | 2 680 096 |
Other Cash Inflow Outflow Classified As Financing Activities | | -78 |
Other Creditors | 1 565 | 1 565 |
Other Interest Receivable Similar Income Finance Income | 1 | 1 |
Other Payables Accrued Expenses | 13 395 | 14 640 |
Ownership Interest In Subsidiary Percent | 100 | 100 |
Par Value Share | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -345 603 | -383 051 |
Payments To Related Parties | 337 378 | 291 207 |
Pension Costs Defined Contribution Plan | 96 254 | 109 957 |
Prepayments | 299 180 | 242 160 |
Proceeds From Sales Property Plant Equipment | 88 820 | 141 673 |
Production Average Number Employees | 86 | 89 |
Profit Loss | 67 002 | 1 158 449 |
Profit Loss On Ordinary Activities Before Tax | 1 490 770 | 2 637 211 |
Property Plant Equipment Gross Cost | 7 780 550 | 8 366 047 |
Provisions | 93 731 | 222 857 |
Provisions For Liabilities Balance Sheet Subtotal | 93 731 | 222 857 |
Purchase Property Plant Equipment | -799 401 | -885 101 |
Revenue From Rendering Services | 13 429 616 | 19 304 506 |
Social Security Costs | 588 872 | 748 597 |
Staff Costs Employee Benefits Expense | 6 066 528 | 7 013 725 |
Taxation Social Security Payable | 27 275 | 50 105 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -7 608 | |
Tax Expense Credit Applicable Tax Rate | 283 246 | 501 070 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -178 787 | -147 892 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 760 | 434 |
Tax Increase Decrease From Other Short-term Timing Differences | 1 216 | -17 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 398 786 | 521 417 |
Total Assets Less Current Liabilities | 1 177 420 | 1 546 411 |
Total Borrowings | 212 065 | 634 509 |
Trade Creditors Trade Payables | 1 850 | 25 758 |
Trade Debtors Trade Receivables | 2 502 859 | 906 |
Turnover Revenue | 13 429 616 | 19 304 506 |
Wages Salaries | 5 381 402 | 6 155 171 |
Amount Specific Advance Or Credit Directors | 24 285 | |
Amount Specific Advance Or Credit Made In Period Directors | 187 497 | 436 279 |
Amount Specific Advance Or Credit Repaid In Period Directors | -187 800 | -460 564 |
Director Remuneration | 128 891 | 149 418 |