Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | | | | | |
Net Worth | 434 126 | 689 048 | 770 967 | 820 313 | | | | | |
|
Balance Sheet |
Current Assets | 2 924 086 | 3 301 426 | 3 512 941 | 4 621 152 | 2 889 906 | 3 689 246 | 1 327 359 | | |
Property Plant Equipment | | | | | 40 647 | 25 270 | | 259 520 | |
Total Inventories | | | | | 188 425 | 46 508 | 59 980 | 72 557 | 208 089 |
Cash Bank In Hand | 1 976 607 | 1 492 555 | 387 983 | 1 496 925 | | | | | |
Debtors | 816 097 | 1 215 357 | 2 945 224 | 2 887 764 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 434 126 | 689 048 | 770 967 | 820 313 | | | | | |
Stocks Inventory | 131 382 | 593 514 | 179 734 | 236 463 | | | | | |
Tangible Fixed Assets | 26 565 | 30 462 | 57 022 | 43 441 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | 1 000 | | | | | |
Profit Loss Account Reserve | 334 126 | 589 048 | 670 967 | 720 313 | | | | | |
Shareholder Funds | 434 126 | 689 048 | 770 967 | 820 313 | | | | | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | | | | | 116 804 | 195 196 | 129 002 | | |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 92 437 | 98 150 | 52 856 | 134 864 | 214 430 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | 7 147 | | 4 981 |
Administration Support Average Number Employees | | | | | 3 | 3 | | | |
Amounts Owed By Other Related Parties Other Than Directors | | | | | | 1 506 343 | | | |
Amounts Owed By Related Parties | | | | | 1 590 162 | 1 506 343 | | | |
Amounts Owed To Other Related Parties Other Than Directors | | | | | | 1 906 979 | 399 929 | 348 444 | 420 358 |
Amounts Owed To Related Parties | | | | | 1 609 720 | 1 906 979 | | | |
Average Number Employees During Period | | | | | 8 | 8 | 7 | 7 | 8 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 739 402 | 820 312 | 499 497 | 696 175 |
Cash Cash Equivalents | | | | | 798 505 | 739 402 | 820 312 | 499 497 | 696 724 |
Cost Inventories Recognised As Expense Gross | | | | | | 1 776 221 | 733 953 | 962 479 | 1 110 479 |
Current Liabilities | | | | | 1 955 523 | 2 676 186 | 717 710 | | |
Current Tax Assets | | | | | | | 25 674 | | |
Current Tax For Period | | | | | 18 880 | 25 859 | | | |
Current Tax Liabilities | | | | | 18 880 | 23 609 | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Credit Or Temporary Difference From Prior Period | | | | | | | | | 2 865 |
Deferred Tax Expense Credit Relating To Origination Reversal Temporary Differences | | | | | | | | | -637 |
Deferred Tax Liabilities | | | | | | | | | 2 228 |
Depreciation Amortisation Impairment Expense | | | | | 15 454 | 16 033 | -9 129 | | |
Depreciation Expense Property Plant Equipment | | | | | | 16 033 | 9 129 | 82 008 | 82 344 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 10 320 | | | |
Disposals Property Plant Equipment | | | | | | 10 320 | | | |
Equity Liabilities | | | | | 2 930 553 | 3 714 516 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 511 | -224 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 480 000 | 457 500 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | | -875 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -34 763 | -17 974 | | |
Gain On Financing Activities Due To Foreign Exchange Differences | | | | | -28 477 | 34 763 | | | |
Government Grant Income | | | | | | | | | 45 748 |
Income Tax Expense Credit | | | | | 18 880 | 23 609 | 23 703 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | -2 250 | 1 971 | | |
Increase Decrease In Current Tax From Unrecognised Tax Loss Credit Or Temporary Difference From Prior Period | | | | | | | -25 674 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 16 033 | 9 129 | | 82 344 |
Interest Income On Bank Deposits | | | | | 13 | 3 | 641 | 347 | 213 |
Interest Income On Cash Bank Balances Central Banks | | | | | 705 274 | 709 874 | | | |
Interest Income On Cash Short Term Funds | | | | | 93 231 | 29 528 | | | |
Interest Received Classified As Investing Activities | | | | | | | | -347 | -213 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases Lessor | | | | | | 457 500 | 371 875 | | |
Net Cash Flows From Used In Investing Activities | | | | | 798 505 | -35 416 | 11 468 | | |
Net Cash Flows From Used In Operating Activities | | | | | 791 419 | -23 687 | 69 442 | | |
Net Finance Income Costs | | | | | -28 490 | 34 760 | 18 615 | | |
Number Shares Allotted | | 1 000 | 1 000 | 1 000 | 1 000 | 1 000 | | | |
Number Shares Issued Fully Paid | | | | | | 1 000 | 1 000 | | 1 000 |
Operating Profit Loss | | | | | 63 215 | 121 669 | -447 743 | | |
Other Debtors Balance Sheet Subtotal | | | | | | | | 599 419 | 401 368 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -54 423 | | 2 778 |
Other Disposals Property Plant Equipment | | | | | | | -54 455 | | 3 653 |
Other Employee Expense | | | | | | 44 618 | 44 457 | | |
Other Expense Recognised In Equity Net Tax | | | | | | | | 34 321 | |
Other Interest Expense | | | | | | | | 7 206 | 5 565 |
Other Interest Receivable Similar Income Finance Income | | | | | -28 490 | 34 760 | | | |
Other Inventories | | | | | 63 575 | 36 493 | | | |
Other Operating Expenses By Nature | | | | | 702 844 | -592 983 | -487 931 | | |
Other Payables | | | | | 91 162 | | | | |
Other Receivables | | | | | 59 558 | 143 764 | 47 342 | | |
Other Taxation Social Security Payable | | | | | | 18 723 | 13 796 | | |
Par Value Share | | 1 | 1 | 1 | | 1 | 1 | | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 10 528 | 64 368 | 56 624 | 69 197 |
Prepayments | | | | | 67 216 | 121 247 | 89 439 | 75 155 | 66 035 |
Profit Loss | | | | | 72 825 | 63 300 | -405 425 | -98 489 | -165 231 |
Profit Loss Before Tax | | | | | 91 705 | 86 909 | -429 128 | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | -98 489 | -163 003 |
Property Plant Equipment Gross Cost | | | | | 133 084 | 123 420 | 76 112 | 394 384 | 395 712 |
Property Plant Equipment Including Right-of-use Assets | | | | | | 25 270 | 23 256 | | |
Purchase Property Plant Equipment | | | | | | | | | -4 981 |
Raw Materials | | | | | | 36 493 | 30 510 | 29 781 | 26 136 |
Raw Materials Consumables Used | | | | | 359 240 | 1 785 624 | -738 394 | | |
Sales Marketing Distribution Average Number Employees | | | | | 5 | 5 | | | |
Social Security Costs | | | | | | 53 114 | 50 957 | 45 181 | 49 630 |
Staff Costs Employee Benefits Expense | | | | | 681 800 | -592 572 | -498 806 | | |
Taxation Social Security Payable | | | | | 32 432 | 18 723 | | | |
Tax Expense Credit Applicable Tax Rate | | | | | | 16 513 | -81 534 | -18 713 | -30 971 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | | | | | 4 442 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | 2 858 | 323 | 1 309 | 14 663 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 5 977 | 5 513 | 4 756 | 4 867 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | 50 248 | 8 058 | 10 905 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | | 2 228 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | | 656 | | | |
Total Assets | | | | | 2 930 553 | 3 714 516 | 1 350 615 | | |
Total Current Tax Expense Credit | | | | | | 23 609 | -23 703 | | |
Total Deferred Tax Expense Credit | | | | | | | | | 2 228 |
Trade Creditors Trade Payables | | | | | 84 712 | 530 454 | 173 448 | 225 429 | 393 548 |
Trade Debtors Trade Receivables | | | | | 186 040 | 1 131 982 | 284 612 | | |
Trade Other Payables | | | | | 1 936 643 | 2 652 577 | 717 710 | | |
Trade Other Receivables | | | | | 1 902 976 | 2 903 336 | 421 393 | | |
Turnover Revenue | | | | | 1 822 553 | 3 108 881 | 1 286 517 | 1 776 744 | 1 918 606 |
Unpaid Contributions To Pension Schemes | | | | | 1 813 | 1 225 | | | |
Wages Salaries | | | | | | 484 312 | 339 024 | | |
Work In Progress | | | | | 124 850 | 10 015 | 29 470 | 42 776 | 181 953 |
Company Contributions To Defined Benefit Plans Directors | | | | | 102 915 | 6 405 | | | |
Company Contributions To Money Purchase Plans Directors | | | | | 74 045 | 6 405 | 62 170 | 38 413 | 62 885 |
Director Remuneration | | | | | 291 163 | 356 615 | 261 187 | 219 327 | 290 445 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 394 078 | 363 020 | | 257 740 | 353 330 |
Political Donations | | | | | | | 3 250 | | |
Creditors Due Within One Year | 2 516 525 | 2 642 840 | 2 838 810 | 3 919 804 | | | | | |
Fixed Assets | 26 565 | 30 462 | 57 022 | 43 441 | | | | | |
Net Current Assets Liabilities | 407 561 | 658 586 | 713 945 | 776 872 | | | | | |
Other Debtors Due After One Year | 22 710 | | 40 143 | 40 143 | | | | | |
Prepayments Accrued Income Not Expressed Within Current Asset Subtotal | | | 39 814 | 75 524 | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | 1 000 | | | | | |
Share Premium Account | 99 000 | 99 000 | 99 000 | 99 000 | | | | | |
Tangible Fixed Assets Additions | | 15 914 | 43 627 | 4 988 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 118 593 | 68 990 | 107 272 | 104 773 | | | | | |
Tangible Fixed Assets Depreciation | 92 028 | 38 528 | 50 250 | 61 332 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 12 017 | 16 372 | 18 569 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 65 517 | 4 650 | 7 487 | | | | | |
Tangible Fixed Assets Disposals | | 65 517 | 5 345 | 7 487 | | | | | |
Total Assets Less Current Liabilities | 434 126 | 689 048 | 770 967 | 820 313 | | | | | |
Amount Specific Advance Or Credit Directors | | | 1 688 | 1 728 | | | | | |