Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | | | 87 656 | |
Current Assets | | 41 054 | 213 167 | 258 766 |
Debtors | | 41 054 | 125 511 | 258 766 |
Net Assets Liabilities | 3 668 500 | 2 808 196 | 2 437 194 | 4 260 067 |
Other Debtors | | 41 054 | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 21 497 | 46 895 | 16 224 | 169 703 |
Accumulated Amortisation Impairment Intangible Assets | 181 467 | 302 447 | 423 427 | 544 407 |
Accumulated Depreciation Impairment Property Plant Equipment | 55 762 | 69 930 | 84 671 | 100 653 |
Acquired Through Business Combinations Property Plant Equipment | | -2 825 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 5 518 | 11 900 | 30 557 |
Administrative Expenses | 1 684 236 | 1 446 053 | 1 530 747 | 1 176 009 |
Amounts Owed To Group Undertakings | 56 | 18 350 | | |
Amounts Recoverable On Contracts | | | | 908 257 |
Bank Borrowings Overdrafts | 1 344 188 | 123 971 | 71 781 | 58 862 |
Bank Overdrafts | | | | 624 |
Cash Cash Equivalents | 299 179 | 622 795 | 1 272 560 | 595 283 |
Cash Cash Equivalents Cash Flow Value | | | 87 656 | -624 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | |
Comprehensive Income Expense | -241 009 | -301 065 | -62 153 | 546 005 |
Corporation Tax Payable | | | 11 231 | 88 130 |
Corporation Tax Recoverable | 12 215 | 88 066 | 88 066 | |
Cost Sales | 3 910 338 | 2 352 215 | 1 943 176 | 3 353 100 |
Creditors | 18 350 | 106 514 | 149 399 | 183 108 |
Current Tax For Period | -12 201 | -75 851 | 11 231 | 76 899 |
Deferred Income | | 554 854 | 53 750 | 62 500 |
Deferred Tax Asset Debtors | | | 18 685 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -872 | -542 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -3 871 | -11 684 | 8 247 | -395 |
Dividends Paid Classified As Financing Activities | -228 000 | -120 000 | -165 000 | -200 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | -120 000 | -165 000 | -253 662 |
Dividends Received Classified As Investing Activities | -228 000 | -1 857 766 | -165 000 | -200 000 |
Fixed Assets | 3 686 850 | 4 091 204 | 3 643 478 | 5 393 878 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | -872 | -542 | | |
Further Item Tax Increase Decrease Component Adjusting Items | 22 986 | 22 986 | 22 986 | -664 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 218 478 | | |
Gain Loss On Disposals Property Plant Equipment | 3 076 | | | |
Government Grant Income | | 318 147 | 366 810 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 88 730 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -664 |
Increase From Amortisation Charge For Year Intangible Assets | | 120 980 | 120 980 | 120 980 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 14 168 | 14 741 | 15 982 |
Intangible Assets | 423 401 | 302 421 | 181 441 | 60 461 |
Intangible Assets Gross Cost | 604 868 | 604 868 | 604 868 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 49 502 | 20 940 | 33 759 | |
Interest Income On Bank Deposits | 495 | | | |
Interest Paid Classified As Operating Activities | -50 301 | -20 940 | -32 055 | -45 882 |
Interest Payable Similar Charges Finance Costs | 50 301 | 20 940 | 32 055 | 45 882 |
Interest Received Classified As Investing Activities | -495 | | | |
Investment Property | | 3 043 478 | 3 043 478 | 3 043 478 |
Investments Fixed Assets | 3 686 850 | 1 047 726 | 600 000 | 2 350 400 |
Investments In Subsidiaries | 3 686 850 | 1 047 726 | 600 000 | 2 350 400 |
Issue Equity Instruments | | | | |
Net Cash Flows From Used In Financing Activities | | | | |
Net Cash Flows From Used In Investing Activities | | | | |
Net Cash Generated From Operations | | -508 550 | -106 200 | -28 622 |
Net Current Assets Liabilities | -18 350 | -65 460 | | |
Net Finance Income Costs | 228 000 | 1 857 766 | 165 000 | 200 000 |
Other Creditors | 207 039 | 164 703 | 70 315 | 113 296 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 232 567 | |
Other Disposals Property Plant Equipment | | | 232 567 | |
Payments Received On Account | | | 788 399 | 529 906 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 71 188 | 51 909 | 55 327 | 107 019 |
Percentage Class Share Held In Subsidiary | 90 | 90 | 90 | 90 |
Prepayments Accrued Income | 520 611 | 210 414 | 43 694 | 267 589 |
Profit Loss | 228 000 | -740 304 | -206 002 | 283 704 |
Property Plant Equipment Gross Cost | 2 973 564 | 148 564 | 160 464 | 160 464 |
Purchase Investment Properties | | -3 043 478 | | |
Social Security Costs | 294 996 | 226 712 | 215 444 | |
Staff Costs Employee Benefits Expense | 3 059 840 | 2 461 798 | 2 200 213 | 2 734 596 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 39 845 | 27 619 | 19 504 | 19 504 |
Tax Decrease From Utilisation Tax Losses | 267 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -23 491 | -71 839 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 425 | 1 442 | -275 | -1 696 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 9 112 | 3 485 | 7 346 | 3 310 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 1 442 | 1 518 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -16 944 | -88 077 | 19 504 | 20 164 |
Total Assets Less Current Liabilities | 3 668 500 | 4 025 744 | | |
Total Current Tax Expense Credit | | | 11 231 | 76 235 |
Total Deferred Tax Expense Credit | -4 743 | -12 226 | -26 800 | |
Trade Creditors Trade Payables | 304 668 | 283 397 | 151 043 | 390 949 |
Trade Debtors Trade Receivables | 1 068 783 | 1 065 546 | 64 500 | 75 000 |
Turnover Revenue | 5 386 427 | 2 906 137 | 2 781 932 | |
Wages Salaries | 2 693 656 | 2 183 177 | 1 929 442 | 2 351 079 |