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 | 5 175 461 | 3 060 226 | 2 262 679 | 1 612 609 | 1 728 588 |
Current Assets | 18 165 226 | 7 394 866 | 7 418 204 | 1 903 915 | 2 388 574 |
Debtors | 12 989 765 | 2 757 847 | 5 155 525 | 291 306 | 659 986 |
Property Plant Equipment | 2 832 | 2 007 | 1 422 | 1 008 | 3 023 |
Other Debtors | | | 100 | 25 371 | 28 438 |
Total Inventories | | 1 576 793 | | | |
|
Other |
Audit Fees Expenses | 5 104 | | | | |
Director Remuneration | 31 552 | 86 342 | 84 156 | 88 969 | |
Amount Specific Advance Or Credit Directors | | 10 404 | 10 377 | 9 636 | 16 387 |
Amount Specific Advance Or Credit Made In Period Directors | | | 27 | 44 652 | 70 147 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | 24 639 | 63 396 |
Dividend Recommended By Directors | | 5 000 000 | 2 053 877 | | |
Accrued Liabilities Deferred Income | 20 846 | 10 975 | 12 637 | 8 078 | |
Accumulated Depreciation Impairment Property Plant Equipment | 1 395 | 2 220 | 2 805 | 3 219 | 4 589 |
Administrative Expenses | 156 843 | 230 270 | 194 283 | 226 302 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | |
Comprehensive Income Expense | 4 843 130 | 2 210 647 | 1 327 119 | 498 300 | |
Corporation Tax Payable | 1 135 954 | 124 233 | 26 433 | 71 325 | |
Cost Sales | 72 960 596 | 64 888 772 | 49 460 874 | 23 461 722 | |
Creditors | 13 324 828 | 5 342 996 | 6 092 507 | 79 504 | 117 056 |
Current Tax For Period | 1 135 954 | 412 422 | 311 557 | 120 783 | |
Depreciation Amortisation Expense | 1 395 | 825 | 585 | 414 | |
Depreciation Expense Property Plant Equipment | 1 395 | 825 | 585 | 414 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 12 178 470 | -6 970 111 | 847 338 | -6 047 518 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -12 989 765 | 10 231 918 | -2 397 678 | 4 873 855 | |
Gross Profit Loss | 6 135 927 | 2 853 339 | 1 820 550 | 845 318 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 5 175 461 | -2 115 235 | -797 547 | -650 070 | |
Increase From Depreciation Charge For Year Property Plant Equipment | 1 395 | 825 | 585 | 414 | 1 370 |
Issue Equity Instruments | 100 | | | | |
Loans Owed To Related Parties | -12 157 624 | -4 852 208 | -5 016 121 | | |
Net Cash Flows From Used In Financing Activities | -10 504 | 5 000 000 | 2 053 904 | 20 013 | |
Net Cash Flows From Used In Investing Activities | 4 227 | | | -67 | |
Net Cash Flows From Used In Operating Activities | -5 169 184 | -2 884 765 | -1 256 357 | 630 124 | |
Net Cash Generated From Operations | -5 169 184 | -4 308 908 | -1 665 714 | 554 233 | |
Net Current Assets Liabilities | 4 840 398 | 2 051 870 | 1 325 697 | 1 824 411 | 2 271 518 |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | |
Par Value Share | 100 | 1 | 1 | 1 | |
Payments To Related Parties | 72 960 596 | 65 285 438 | 47 884 081 | 23 461 601 | |
Proceeds From Issuing Shares | -100 | | | | |
Profit Loss | 4 843 130 | 2 210 647 | 1 327 119 | 498 300 | |
Profit Loss On Ordinary Activities Before Tax | 5 979 084 | 2 623 069 | 1 638 676 | 619 083 | |
Property Plant Equipment Gross Cost | 4 227 | 4 227 | 4 227 | 4 227 | 7 612 |
Purchase Property Plant Equipment | -4 227 | | | | |
Recoverable Value-added Tax | 11 293 | 3 902 | 4 732 | 6 945 | |
Tax Expense Credit Applicable Tax Rate | 1 136 026 | 498 383 | 311 348 | 117 626 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -538 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 466 | 238 | 255 | 8 730 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 1 135 954 | 412 422 | 311 557 | 120 783 | |
Total Additions Including From Business Combinations Property Plant Equipment | 4 227 | | | | 3 385 |
Total Assets Less Current Liabilities | 4 843 230 | 2 053 877 | 1 327 119 | 1 825 419 | 2 274 541 |
Total Operating Lease Payments | 48 066 | 57 236 | 59 208 | 56 852 | |
Trade Creditors Trade Payables | 12 157 624 | 5 197 374 | 5 016 121 | | |
Trade Debtors Trade Receivables | 12 978 472 | 2 753 945 | 5 150 693 | 265 935 | 631 548 |
Turnover Revenue | 79 096 523 | 67 742 111 | 51 281 424 | 24 307 040 | |
Wages Salaries | 31 552 | 86 342 | 84 156 | 88 969 | |
Amounts Owed To Group Undertakings | | | 1 026 939 | 101 | 101 |
Average Number Employees During Period | | 1 | 1 | 1 | 1 |
Cash Cash Equivalents Cash Flow Value | 5 175 461 | 3 060 226 | 2 262 679 | | |
Dividends Paid | | 5 000 000 | 2 053 877 | | |
Dividends Paid Classified As Financing Activities | | -5 000 000 | -2 053 877 | | |
Dividends Paid On Shares Final | | 5 000 000 | 2 053 877 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -476 | 7 428 | -1 428 | |
Income Taxes Paid Refund Classified As Operating Activities | | -1 424 143 | -409 357 | -75 891 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | 1 576 793 | -1 576 793 | | |
Merchandise | | 1 576 793 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | -67 | |
Operating Profit Loss | | | 1 638 676 | 619 016 | |
Other Creditors | | 10 | | 8 078 | 12 157 |
Other Interest Receivable Similar Income Finance Income | | | | 67 | |
Other Operating Income Format1 | | | 12 409 | | |
Other Taxation Social Security Payable | | | | 71 325 | 104 798 |
Prepayments Accrued Income | | | | 67 | |
Social Security Costs | | 6 268 | 8 703 | 9 175 | |
Staff Costs Employee Benefits Expense | 31 552 | 92 610 | 92 859 | 98 144 | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 46 | | |