Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 132 405 | 117 067 | 200 583 | 222 991 | 326 721 |
Current Assets | 4 561 580 | 5 109 196 | 9 102 566 | 8 609 958 | 8 706 605 |
Debtors | 1 338 388 | 1 869 185 | 4 900 480 | 3 637 498 | 4 263 398 |
Net Assets Liabilities | 766 426 | 1 820 250 | 3 564 170 | 3 626 050 | 2 741 507 |
Other Debtors | 398 623 | 274 452 | 228 976 | 314 759 | 735 331 |
Property Plant Equipment | 238 509 | 257 249 | 204 034 | 241 936 | 225 969 |
Total Inventories | 3 090 787 | 3 122 944 | 4 001 503 | 4 749 469 | 4 116 486 |
|
Other Financial Data |
Audit Fees Expenses | 10 740 | 13 444 | 14 800 | 18 385 | 16 508 |
Accrued Liabilities Deferred Income | 58 230 | 60 150 | 61 910 | 71 290 | 75 570 |
Accumulated Amortisation Impairment Intangible Assets | 71 415 | 85 801 | 85 801 | 85 801 | |
Accumulated Depreciation Impairment Property Plant Equipment | 560 257 | 653 913 | 740 172 | 834 383 | 942 414 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 112 396 | 46 127 | 132 113 | 97 175 |
Administrative Expenses | 8 609 662 | 8 924 222 | 11 835 148 | 14 449 454 | 15 267 308 |
Amortisation Expense Intangible Assets | 29 100 | 14 386 | | | |
Amortisation Impairment Expense Intangible Assets | 29 100 | 14 386 | | | |
Amounts Owed By Group Undertakings | 10 731 | 173 000 | 2 672 949 | 1 634 916 | 1 460 760 |
Amounts Owed To Group Undertakings | 2 105 948 | 637 577 | 44 917 | 12 329 | 33 332 |
Average Number Employees During Period | 73 | 72 | 88 | 109 | 131 |
Cash Cash Equivalents Cash Flow Value | 132 405 | 117 067 | 200 583 | 222 991 | 326 721 |
Corporation Tax Payable | 95 862 | 33 124 | | | 45 396 |
Corporation Tax Recoverable | | | 146 079 | 17 601 | |
Cost Sales | 13 942 842 | 15 485 322 | 20 413 327 | 26 413 086 | 26 240 874 |
Creditors | 58 230 | 60 150 | 61 910 | 71 290 | 75 570 |
Current Tax For Period | 167 212 | 243 124 | 426 286 | 641 566 | 438 349 |
Deferred Tax Asset Debtors | 4 225 | 289 | 38 581 | 59 445 | 26 217 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 23 746 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 6 651 | 3 936 | -38 292 | -20 863 | 33 228 |
Depreciation Expense Property Plant Equipment | 132 320 | 93 656 | 98 885 | 94 211 | 111 310 |
Depreciation Impairment Expense Property Plant Equipment | 132 320 | 93 656 | 98 885 | 94 211 | 111 310 |
Derivative Liabilities | | 426 523 | 401 431 | 69 759 | |
Dividends Paid | 1 900 000 | | | 2 700 000 | 2 800 000 |
Dividends Paid Classified As Financing Activities | -1 900 000 | | | -2 700 000 | -2 800 000 |
Dividends Paid On Shares Interim | 1 900 000 | | | 2 700 000 | 2 800 000 |
Finished Goods Goods For Resale | 3 090 787 | 3 122 944 | 4 001 503 | 4 749 469 | 4 116 486 |
Fixed Assets | 252 895 | 257 249 | | | |
Further Item Gain Loss On Hedge Accounting Recognised In Profit Or Loss Component Corresponding Total | | | 25 092 | 331 672 | 201 160 |
Further Item Tax Increase Decrease Component Adjusting Items | 20 545 | -1 057 | -12 578 | -30 245 | -4 131 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 2 772 953 | 2 318 880 | 2 149 300 | 1 844 624 | 1 350 576 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -48 481 | -40 572 | -340 280 | -462 955 | -19 562 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 414 430 | | -2 847 111 | 152 326 | -968 583 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 346 976 | -117 335 | 719 484 |
Gain Loss In Cash Flows From Change In Inventories | 800 188 | 32 157 | 878 559 | 747 966 | -632 983 |
Gain Loss On Disposals Property Plant Equipment | | | -457 | | -426 |
Gain Loss On Hedging Instruments Designated As Fair Value Hedges | | -456 352 | 25 092 | | |
Gross Profit Loss | 9 446 825 | 10 678 050 | 13 477 780 | 16 687 019 | 16 363 155 |
Impairment Loss Reversal On Investments | | 456 352 | -25 092 | -331 672 | |
Income Taxes Paid Refund Classified As Operating Activities | -286 001 | -305 862 | -623 000 | -503 833 | -360 036 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 76 765 | 15 338 | -83 516 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 17 511 | -9 256 | -15 316 |
Increase From Amortisation Charge For Year Intangible Assets | | 14 386 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 93 656 | 98 885 | 94 211 | 111 310 |
Intangible Assets | 14 386 | | | | |
Intangible Assets Gross Cost | 85 801 | 85 801 | 85 801 | 85 801 | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | 456 352 | | | |
Interest Income On Bank Deposits | 2 381 | 3 408 | 974 | 139 | 64 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 2 381 | 3 408 | 974 | 139 | 64 |
Interest Payable Similar Charges Finance Costs | | 456 352 | | -331 672 | -201 160 |
Interest Received Classified As Investing Activities | -41 355 | -3 408 | -974 | -139 | -11 155 |
Key Management Personnel Compensation Total | 200 636 | 129 517 | 333 435 | | |
Net Cash Flows From Used In Financing Activities | 1 900 000 | | | | |
Net Cash Flows From Used In Investing Activities | -2 492 617 | 1 739 628 | 3 137 761 | | |
Net Cash Flows From Used In Operating Activities | 669 382 | -1 724 290 | -3 221 277 | -1 848 937 | -2 793 185 |
Net Cash Generated From Operations | 383 381 | -2 030 152 | -3 844 277 | -2 352 770 | -3 153 221 |
Net Current Assets Liabilities | 571 761 | 1 623 151 | 3 422 046 | 3 455 404 | 2 591 108 |
Net Finance Income Costs | 41 355 | 3 408 | 974 | 139 | 11 155 |
Operating Profit Loss | 837 163 | 1 753 828 | 2 123 359 | 3 041 516 | 2 159 403 |
Other Creditors | 91 142 | 247 270 | 927 458 | 951 471 | 989 531 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 12 626 | | 3 279 |
Other Disposals Property Plant Equipment | | | 13 083 | | 5 111 |
Other Interest Income | 38 974 | | | | 11 091 |
Other Interest Receivable Similar Income Finance Income | 41 355 | 3 408 | 974 | 139 | 11 155 |
Other Operating Income Format1 | | | 480 727 | 803 951 | 1 063 556 |
Other Taxation Social Security Payable | 400 821 | 518 617 | 1 020 945 | 943 999 | 741 590 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 62 810 | 73 977 | 101 569 | 126 398 | 165 101 |
Prepayments Accrued Income | 71 486 | 71 486 | 71 486 | 71 486 | 71 486 |
Proceeds From Sales Property Plant Equipment | | | | | -1 406 |
Profit Loss | 704 655 | 1 053 824 | 1 743 920 | 2 761 880 | 1 915 457 |
Profit Loss On Ordinary Activities Before Tax | 878 518 | 1 300 884 | 2 149 425 | 3 373 327 | 2 371 718 |
Property Plant Equipment Gross Cost | 798 766 | 911 162 | 944 206 | 1 076 319 | 1 168 383 |
Purchase Property Plant Equipment | -72 020 | -112 396 | -46 127 | -132 113 | -97 175 |
Social Security Costs | 234 013 | 226 603 | 351 895 | 412 225 | 482 085 |
Staff Costs Employee Benefits Expense | 2 546 441 | 2 478 075 | 4 174 838 | 5 135 424 | 5 723 367 |
Tax Expense Credit Applicable Tax Rate | 166 918 | 247 168 | 408 391 | 640 932 | 450 626 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -8 941 | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | -4 659 | 949 | 9 692 | 760 | 1 336 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 173 863 | 247 060 | 405 505 | 611 447 | 456 261 |
Total Assets Less Current Liabilities | 824 656 | 1 880 400 | 3 626 080 | 3 697 340 | 2 817 077 |
Total Current Tax Expense Credit | | 243 124 | 443 797 | 632 310 | 423 033 |
Total Operating Lease Payments | 489 937 | 493 260 | 527 900 | 557 349 | 598 892 |
Trade Creditors Trade Payables | 1 056 490 | 1 196 940 | 2 232 716 | 2 248 521 | 3 457 253 |
Trade Debtors Trade Receivables | 654 665 | 982 198 | 1 241 814 | 1 105 187 | 892 174 |
Turnover Revenue | 23 389 667 | 26 163 372 | 33 891 107 | 43 100 105 | 42 604 029 |
Wages Salaries | 2 249 618 | 2 177 495 | 3 721 374 | 4 596 801 | 5 076 181 |
Director Remuneration | | 125 580 | 289 936 | 261 279 | 349 083 |