Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 14 872 | 621 380 | 2 364 334 | | |
Current Assets | 274 283 | 1 406 516 | 6 183 419 | 5 857 322 | 7 903 513 |
Debtors | 259 411 | 785 136 | 2 386 352 | | |
Net Assets Liabilities | 28 489 | 318 756 | 2 920 383 | | |
Property Plant Equipment | | 35 084 | 43 413 | | |
|
Other Financial Data |
Accrued Income | | | 825 420 | 1 446 009 | 2 926 217 |
Accrued Liabilities Deferred Income | | | 5 841 | 4 134 670 | 3 284 129 |
Accumulated Amortisation Impairment Intangible Assets | | | | 17 104 | 162 166 |
Accumulated Depreciation Impairment Property Plant Equipment | | 11 695 | 30 065 | 89 044 | 71 239 |
Additional Provisions Increase From New Provisions Recognised | | | | | 565 594 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 560 185 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 46 779 | 26 699 | 135 890 | 44 294 |
Administration Support Average Number Employees | | | 23 | 29 | 34 |
Administrative Expenses | | | | 767 370 | 884 030 |
Amortisation Expense Intangible Assets | | | | 17 104 | 145 062 |
Average Number Employees During Period | 16 | 17 | 23 | 29 | 34 |
Balances With Banks | | | 14 041 | 64 012 | 215 644 |
Bank Borrowings | | | | | 1 350 000 |
Cash Cash Equivalents | | | 2 629 678 | 364 881 | 423 812 |
Cash On Hand | | | 293 | 88 | 130 |
Comprehensive Income Expense | 48 389 | | | 1 194 578 | 1 728 571 |
Cost Sales | | | | 2 139 328 | 2 200 464 |
Creditors | 245 794 | 1 121 368 | 1 873 716 | | |
Current Liabilities | | | 5 169 391 | 7 590 739 | |
Current Provisions | | | | | 565 594 |
Current Tax For Period | | | | -302 724 | 476 361 |
Deferred Income Current Liability | | | 3 822 109 | 3 958 987 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | -2 020 | 2 846 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | | 28 693 |
Depreciation Amortisation Expense | | | | 79 249 | 269 389 |
Depreciation Expense Property Plant Equipment | | | | 10 414 | 32 327 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | -109 804 |
Disposals Property Plant Equipment | | | | | -109 804 |
Dividend Per Share Interim | | | | 3 533 | 650 |
Dividends Paid | 20 000 | | | -3 250 198 | -650 000 |
Dividends Paid Classified As Financing Activities | | | | -3 250 198 | -650 000 |
Dividends Paid On Shares Interim | | | | 3 250 198 | 650 000 |
Equity Liabilities | | | -6 254 818 | -6 810 997 | |
Finance Lease Liabilities Present Value Total | | | 18 963 | 190 451 | 132 808 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | 3 360 304 | -1 775 467 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -2 906 874 | -1 987 261 |
Gain Loss In Cash Flows From Change In Provisions | | | | | 565 594 |
Government Grant Income | | | | 1 294 | 29 399 |
Gross Profit Loss | | | | 2 038 486 | 3 098 054 |
Income Expense Recognised Directly In Equity | -19 900 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | -302 724 | 1 179 |
Income Tax Expense Credit | | | | -302 724 | 505 054 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -2 264 797 | 58 931 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -302 724 | 53 845 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 17 104 | 145 062 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 11 695 | 18 370 | 51 731 | 91 999 |
Intangible Assets | | | | 543 081 | 398 019 |
Intangible Assets Gross Cost | | | | 560 185 | 560 185 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 279 | 698 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 5 355 | 9 175 |
Interest Income On Bank Deposits | | | | 4 180 | 75 |
Interest Paid Classified As Financing Activities | | | | -5 634 | -9 873 |
Interest Payable Similar Charges Finance Costs | | | | 5 634 | 9 873 |
Interest Received Classified As Investing Activities | | | | 4 180 | 75 |
Investments | | | -120 | | |
Issue Equity Instruments | 100 | | | | |
Lease Liabilities | | | | 238 518 | 185 514 |
Loans To Related Parties | | | 1 684 218 | 2 022 613 | 3 496 813 |
Net Cash Flows From Used In Financing Activities | | | | -3 301 613 | 788 651 |
Net Cash Flows From Used In Investing Activities | | | | -691 895 | -44 219 |
Net Cash Flows From Used In Operating Activities | | | | 1 728 711 | -685 501 |
Net Cash Generated From Operations | | | | 1 425 987 | -684 322 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 972 557 | 2 512 812 |
Net Current Assets Liabilities | 28 489 | 285 148 | 2 876 970 | | |
Net Finance Income Costs | | | | -1 454 | -9 798 |
Nominal Value Allotted Share Capital | | | 1 000 | 1 000 | 1 000 |
Non-current Assets | | | 71 399 | 953 675 | 745 102 |
Number Shares Issued Fully Paid | 100 | | 1 000 | 1 000 | 1 000 |
Number Shares Issued In Period- Gross | 100 | | | | |
Operating Profit Loss | | | | 893 308 | 2 243 423 |
Other Interest Receivable Similar Income Finance Income | | | | 4 180 | 75 |
Other Operating Expenses By Function | | | | 379 102 | |
Other Operating Income | | | | 1 294 | 29 399 |
Other Payables | | | 15 687 | 358 666 | 5 019 |
Other Receivables | | | 425 288 | 1 835 955 | 682 155 |
Other Remaining Financial Liabilities | | | 265 433 | 200 007 | 208 113 |
Other Revenue | | | | 259 494 | 170 681 |
Other Short-term Employee Benefits | | | | 2 676 | 2 460 |
Other Taxation Social Security Payable | | | 1 019 526 | 52 653 | 56 224 |
Par Value Share | 1 | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -45 781 | -51 476 |
Pension Costs Defined Contribution Plan | | | | 18 298 | 23 917 |
Prepayments | | | 10 237 | 30 526 | 143 278 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 1 500 000 |
Profit Loss | 48 389 | | | 1 194 578 | 1 728 571 |
Profit Loss Before Tax | | | | 891 854 | 2 233 625 |
Property Plant Equipment Excluding Right-of-use Assets | | 35 084 | 43 414 | 168 890 | 180 857 |
Property Plant Equipment Gross Cost | | 46 779 | 73 478 | 330 748 | 237 465 |
Property Plant Equipment Right-of-use Assets | | | 27 985 | 241 704 | 166 226 |
Provisions | | | | | 565 594 |
Purchase Intangible Assets | | | | -560 185 | |
Purchase Property Plant Equipment | | | | -135 890 | -44 294 |
Revenue From Rendering Services | 263 514 | | | 357 237 | 249 428 |
Revenue From Sale Goods | | | | 3 561 083 | 4 878 409 |
Right-of-use Assets Balance Sheet Subtotal | | | 27 985 | 241 704 | 166 226 |
Short-term Deposits Classified As Cash Equivalents | | | 2 615 344 | 300 781 | 208 038 |
Social Security Costs | | | | 138 164 | 149 791 |
Staff Costs Employee Benefits Expense | | | | 1 036 217 | 1 341 386 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | -17 174 | 24 201 |
Tax Decrease From Utilisation Tax Losses | | | | 227 558 | |
Tax Expense Credit Applicable Tax Rate | | | | 169 452 | 424 389 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 5 157 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -37 054 | -27 102 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 2 723 | 26 875 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | -348 642 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 65 298 | 265 450 | 16 521 |
Total Assets | | | 6 254 818 | 6 810 997 | 8 648 615 |
Total Assets Less Current Liabilities | 28 489 | 320 232 | 2 920 383 | | |
Total Borrowings | | | 18 963 | 190 451 | 1 482 808 |
Total Liabilities | | | -5 169 391 | -7 781 190 | -8 540 237 |
Trade Creditors Trade Payables | | | 19 778 | 2 774 465 | 2 708 699 |
Trade Debtors Trade Receivables | | | 608 578 | 157 338 | 231 238 |
Trade Other Payables | | | 1 062 886 | 7 325 279 | 6 062 101 |
Trade Other Receivables | | | 3 553 741 | 5 492 441 | 7 479 701 |
Turnover Revenue | | | | 4 177 814 | 5 298 518 |
Unpaid Contributions To Pension Schemes | | | 2 054 | 4 826 | 8 030 |
Wages Salaries | | | | 877 079 | 1 165 218 |
Director Remuneration | 4 663 | | | | |