Profit & Loss |
Accounts Information Date |
2020-12-31 | 2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Cash Bank On Hand | 456 602 | 886 752 | |
Debtors | 1 | 1 | 1 |
Net Assets Liabilities | 2 612 | 4 112 | |
Other Debtors | 235 450 | 329 547 | |
|
Other |
Accrued Liabilities Deferred Income | 1 800 | 1 800 | 853 410 |
Accumulated Amortisation Impairment Intangible Assets | 6 094 621 | 6 838 391 | 7 388 758 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 222 851 | 1 361 356 | 1 499 861 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 42 500 | 20 458 |
Administrative Expenses | 3 757 311 | 2 745 918 | 3 276 022 |
Amounts Owed By Group Undertakings | 100 000 | | |
Amounts Owed By Group Undertakings Participating Interests | 100 000 | 41 964 | |
Amounts Owed To Group Undertakings | 12 240 000 | 12 241 500 | 7 000 000 |
Amounts Owed To Related Parties | 12 240 000 | 12 241 500 | |
Average Number Employees During Period | 727 | 559 | |
Bank Borrowings Overdrafts | 646 | | |
Bank Overdrafts | 646 | | |
Called Up Share Capital Not Paid | 1 | 1 | 2 |
Cash Cash Equivalents | 455 956 | 886 752 | 859 673 |
Cash Cash Equivalents Cash Flow Value | 455 956 | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | 12 240 000 | | |
Comprehensive Income Expense | -3 314 080 | 168 644 | -1 756 965 |
Cost Sales | 16 073 282 | 12 765 528 | 19 768 547 |
Creditors | 12 242 613 | 12 244 113 | 12 245 466 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -1 972 291 | 99 734 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | -1 986 732 | -459 385 |
Finance Lease Liabilities Present Value Total | 99 721 | 28 333 | 16 528 |
Finance Lease Payments Owing Minimum Gross | 99 721 | 14 166 | 14 166 |
Gain Loss On Disposals Property Plant Equipment | | 47 500 | |
Government Grant Income | 641 152 | 37 568 | |
Gross Profit Loss | 4 582 297 | 938 092 | |
Income Taxes Paid Refund Classified As Operating Activities | -2 026 468 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 16 363 576 | | |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | -438 903 |
Increase Decrease In Property Plant Equipment | 544 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 743 770 | 550 367 |
Increase From Depreciation Charge For Year Property Plant Equipment | 138 505 | 138 505 | 138 505 |
Intangible Assets | 1 294 137 | 550 367 | |
Intangible Assets Gross Cost | 7 388 758 | 7 388 758 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 2 984 | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 735 | 2 735 | |
Interest Paid Classified As Operating Activities | -16 675 | -5 295 | -8 292 |
Interest Payable Similar Charges Finance Costs | 16 675 | 5 295 | 8 292 |
Investments Fixed Assets | 12 240 000 | 12 240 000 | 12 240 000 |
Investments In Subsidiaries | 12 240 000 | 12 240 000 | 12 240 000 |
Issue Equity Instruments | 1 | | |
Net Cash Flows From Used In Financing Activities | 99 721 | 57 222 | |
Net Cash Flows From Used In Investing Activities | 12 240 000 | 3 608 | |
Net Cash Flows From Used In Operating Activities | 12 240 000 | | |
Net Cash Generated From Operations | -12 240 000 | -489 705 | -461 431 |
Net Current Assets Liabilities | -12 242 612 | 12 244 112 | |
Operating Profit Loss | -4 125 271 | -1 770 258 | |
Other Creditors | 728 969 | 760 967 | 903 970 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 39 837 | |
Other Disposals Property Plant Equipment | | 39 837 | |
Other Operating Income Format1 | 4 214 337 | | |
Other Taxation Social Security Payable | 154 044 | 495 729 | |
Payments Finance Lease Liabilities Classified As Financing Activities | 99 722 | 57 222 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 258 414 | 179 750 | 283 832 |
Percentage Class Share Held In Subsidiary | 80 | 80 | |
Prepayments Accrued Income | 953 710 | 333 386 | 294 315 |
Proceeds From Issuing Shares Other Equity Instruments | 1 | | |
Proceeds From Sales Property Plant Equipment Intangible Assets Classified As Investing Activities | | 47 500 | |
Profit Loss | -2 613 | -1 500 | -1 353 |
Profit Loss Attributable To Non-controlling Interests | 827 866 | | |
Profit Loss Attributable To Owners Parent | 4 141 946 | | |
Profit Loss On Ordinary Activities Before Tax | -3 314 080 | -1 775 553 | |
Property Plant Equipment Gross Cost | 2 094 227 | 2 094 227 | 2 094 227 |
Purchase Property Plant Equipment Intangible Assets | 544 | 43 892 | |
Social Security Costs | 872 351 | 687 420 | |
Staff Costs Employee Benefits Expense | 12 841 888 | 9 265 985 | 12 686 501 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | -2 026 468 | -4 013 200 | -4 472 585 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 14 133 | 1 616 | 1 616 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 55 821 | -2 086 | 1 680 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 533 652 | 301 456 | 290 525 |
Tax Increase Decrease From Other Short-term Timing Differences | | -1 972 291 | -459 385 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | -1 986 732 | -459 385 |
Total Assets Less Current Liabilities | -2 612 | 19 914 880 | |
Total Borrowings | 646 | | |
Trade Creditors Trade Payables | 4 802 480 | 813 | 813 |
Trade Debtors Trade Receivables | 1 061 738 | 1 727 638 | 1 996 321 |
Turnover Revenue | 11 490 985 | 13 703 620 | |
Wages Salaries | 11 711 123 | 8 398 815 | 11 356 112 |