Profit & Loss |
Accounts Information Date |
2021-12-31 | 2022-12-31 | 2023-12-31 |
|
Balance Sheet |
Cash Bank On Hand | 357 480 | 263 197 | 947 023 |
Current Assets | 654 556 | 1 196 371 | 1 062 198 |
Debtors | 297 076 | 933 174 | 115 175 |
Other Debtors | | | 10 386 |
|
Other |
Accrued Liabilities Deferred Income | 2 000 | 18 105 | 23 386 |
Administrative Expenses | | 653 286 | 605 215 |
Amounts Owed By Group Undertakings | | | 71 938 |
Amounts Owed To Group Undertakings | 270 074 | 471 727 | 696 515 |
Applicable Tax Rate | | 19 | 25 |
Average Number Employees During Period | 23 | 116 | 109 |
Cash Cash Equivalents Cash Flow Value | | 263 197 | |
Comprehensive Income Expense | | 110 134 | 38 748 |
Corporation Tax Payable | 15 458 | 31 964 | 9 926 |
Cost Sales | | 11 546 024 | 10 134 848 |
Creditors | 587 879 | 1 019 560 | 846 639 |
Current Tax For Period | | 31 964 | 9 926 |
Further Operating Expense Item Component Total Operating Expenses | | 3 500 | 4 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 17 338 | 4 603 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 213 522 | -375 671 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -636 098 | 889 937 |
Gross Profit Loss | | 795 226 | 653 790 |
Income From Related Parties | | 8 770 124 | 10 787 369 |
Income Taxes Paid Refund Classified As Operating Activities | | -15 458 | -31 964 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -94 283 | 683 826 |
Loans Owed By Related Parties | | 471 727 | 696 515 |
Net Cash Flows From Used In Financing Activities | | -201 653 | -152 850 |
Net Cash Flows From Used In Investing Activities | | | -99 |
Net Cash Flows From Used In Operating Activities | | 295 936 | -530 877 |
Net Cash Generated From Operations | | 280 478 | -562 841 |
Net Current Assets Liabilities | 66 677 | 176 811 | 215 559 |
Net Interest Received Paid Classified As Investing Activities | | | -99 |
Number Shares Issued Fully Paid | | | 1 000 |
Operating Profit Loss | | 142 098 | 48 575 |
Other Creditors | 135 598 | 120 549 | 83 925 |
Other Interest Receivable Similar Income Finance Income | | | 99 |
Other Operating Income Format1 | | 158 | |
Other Taxation Social Security Payable | 155 235 | 353 208 | |
Par Value Share | | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 99 806 | 119 538 |
Prepayments Accrued Income | 287 813 | 105 284 | 29 623 |
Proceeds From Borrowings Classified As Financing Activities | | -201 653 | -152 850 |
Profit Loss | | 110 134 | 38 748 |
Profit Loss On Ordinary Activities Before Tax | | 142 098 | 48 674 |
Recoverable Value-added Tax | 2 119 | 11 261 | 3 228 |
Social Security Costs | | 936 856 | 1 127 262 |
Staff Costs Employee Benefits Expense | | 8 493 884 | 10 460 584 |
Tax Expense Credit Applicable Tax Rate | | 26 999 | 12 169 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 133 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 31 964 | 9 926 |
Total Assets Less Current Liabilities | 66 677 | 176 811 | 215 559 |
Trade Creditors Trade Payables | 9 514 | 24 007 | 32 887 |
Trade Debtors Trade Receivables | 7 144 | 816 629 | |
Turnover Revenue | | 12 341 250 | 10 788 638 |
Wages Salaries | | 7 457 222 | 9 213 784 |