Profit & Loss |
Accounts Information Date |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
|
Balance Sheet |
Cash Bank On Hand | 48 255 | 49 096 | 101 502 | 157 291 | 192 678 |
Current Assets | 48 818 | 50 729 | 1 143 389 | 891 658 | 1 174 818 |
Debtors | 563 | 1 633 | 1 041 887 | 734 367 | 982 140 |
Other Debtors | 479 | 1 473 | 985 | 949 | 1 451 |
Property Plant Equipment | 1 868 | 958 | 2 119 | 1 033 | 1 387 |
|
Other |
Audit Fees Expenses | 2 500 | 2 000 | 3 000 | 3 250 | 3 550 |
Other Non-audit Services Fees | | | | 750 | 770 |
Accrued Liabilities Deferred Income | 85 936 | 99 631 | 121 922 | 194 485 | 231 737 |
Accumulated Depreciation Impairment Property Plant Equipment | 910 | 1 820 | 2 613 | 3 699 | 4 737 |
Additions Other Than Through Business Combinations Property Plant Equipment | 2 778 | | 1 954 | | 1 392 |
Administrative Expenses | 323 487 | 328 225 | 338 980 | 585 292 | 793 014 |
Amounts Owed By Group Undertakings | 1 | 1 | 558 | 558 | 436 565 |
Amounts Owed To Group Undertakings | 281 341 | 578 048 | 962 260 | 594 160 | 842 186 |
Average Number Employees During Period | | 1 | 1 | 2 | 2 |
Balances Amounts Owed To Related Parties | | 578 048 | 962 260 | 594 160 | 842 186 |
Cash Cash Equivalents Cash Flow Value | 48 255 | 49 096 | 101 502 | 157 291 | 192 678 |
Comprehensive Income Expense | -323 487 | -328 225 | 690 743 | 23 090 | 31 293 |
Corporation Tax Payable | | | 10 507 | 6 188 | 8 353 |
Creditors | 374 172 | 703 398 | 1 106 476 | 830 569 | 1 082 790 |
Current Tax For Period | | | 10 507 | 6 188 | 8 353 |
Depreciation Expense Property Plant Equipment | 910 | 910 | 793 | 1 086 | |
Depreciation Impairment Expense Property Plant Equipment | 910 | 910 | 793 | 1 086 | 1 038 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -67 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -11 673 | 15 578 | 17 604 | -4 898 | -67 279 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -374 172 | -329 226 | -392 571 | 271 588 | -250 056 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 563 | 1 070 | 1 040 254 | -307 520 | 247 773 |
Gross Profit Loss | | | 1 040 230 | 614 570 | |
Income From Related Parties | | | 1 040 230 | 614 570 | 832 600 |
Income Taxes Paid Refund Classified As Operating Activities | | | | -10 507 | -6 188 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -48 255 | -841 | | -55 789 | -35 387 |
Increase From Depreciation Charge For Year Property Plant Equipment | 910 | 910 | 793 | 1 086 | 1 038 |
Issue Equity Instruments | 1 | | | | |
Net Cash Flows From Used In Financing Activities | -1 | | | | |
Net Cash Flows From Used In Investing Activities | 2 778 | | | | |
Net Cash Flows From Used In Operating Activities | | | -54 360 | -55 789 | |
Net Cash Generated From Operations | -51 032 | -841 | -54 360 | -66 296 | -42 967 |
Net Current Assets Liabilities | -325 354 | -652 669 | 36 913 | 61 089 | 92 028 |
Other Creditors | | | | 17 336 | 514 |
Other Taxation Social Security Payable | 6 895 | 20 656 | 11 206 | 18 102 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 605 | 1 188 | 1 862 | 2 967 | 2 642 |
Prepayments Accrued Income | 83 | 159 | 1 040 344 | 732 860 | 544 124 |
Proceeds From Issuing Shares | -1 | | | | |
Profit Loss | -323 487 | -328 225 | 690 743 | 23 090 | |
Profit Loss On Ordinary Activities Before Tax | -323 487 | -328 225 | 701 250 | 29 278 | 39 646 |
Property Plant Equipment Gross Cost | 2 778 | 2 778 | 4 732 | 4 732 | 6 124 |
Purchase Property Plant Equipment | -2 778 | | -1 954 | | -1 392 |
Social Security Costs | 22 655 | 29 005 | 33 569 | 54 051 | |
Staff Costs Employee Benefits Expense | 239 260 | 270 693 | 327 896 | 500 418 | 536 971 |
Tax Expense Credit Applicable Tax Rate | -61 463 | -62 363 | 133 238 | 5 563 | 7 533 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -79 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 314 | 905 | -124 | 625 | 2 055 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 61 149 | 61 458 | -122 607 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 10 507 | 6 188 | 8 353 |
Total Assets Less Current Liabilities | -323 486 | -651 711 | 39 032 | 62 122 | 93 415 |
Total Current Tax Expense Credit | | | 10 507 | 6 188 | 8 353 |
Trade Creditors Trade Payables | | 5 063 | 581 | 298 | |
Turnover Revenue | | | 1 040 230 | 614 570 | 832 660 |
Wages Salaries | 216 000 | 240 500 | 292 465 | 443 400 | 474 493 |