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 | 973 848 | 1 391 287 | 2 642 814 | 707 674 | 485 180 |
Current Assets | 14 190 690 | 16 048 989 | 14 112 582 | 11 899 301 | 13 125 972 |
Debtors | 5 621 297 | 7 970 019 | 5 098 202 | 5 983 116 | 7 410 494 |
Net Assets Liabilities | 3 931 048 | 6 227 219 | 7 553 501 | 6 916 264 | 6 737 104 |
Other Debtors | 2 885 460 | 4 190 969 | 1 056 336 | 2 991 776 | 5 155 119 |
Property Plant Equipment | 950 228 | 830 295 | 697 798 | 569 302 | 491 522 |
Total Inventories | 7 595 545 | 6 687 683 | 6 371 566 | 5 208 511 | 5 230 298 |
|
Other Financial Data |
Audit Fees Expenses | 16 190 | 16 500 | 18 000 | 18 000 | 23 100 |
Fees For Non-audit Services | 26 481 | 24 798 | 43 571 | 21 323 | 26 825 |
Director Remuneration | 120 000 | 120 000 | 131 910 | 149 656 | 174 099 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 212 956 | 324 466 | 529 675 | 824 141 | 2 351 268 |
Accumulated Depreciation Impairment Property Plant Equipment | 365 021 | 500 613 | 614 418 | 747 494 | 768 107 |
Additional Provisions Increase From New Provisions Recognised | | | 15 000 | 15 000 | 15 000 |
Administrative Expenses | 3 260 868 | 3 152 743 | 3 269 028 | 2 794 192 | 3 025 444 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 13 | 11 | 10 | 9 | 9 |
Bank Borrowings | 569 828 | 414 678 | 230 697 | 203 333 | 200 000 |
Bank Borrowings Overdrafts | 413 637 | 253 352 | 82 473 | 858 010 | 600 000 |
Cash Cash Equivalents Cash Flow Value | 973 848 | 1 391 287 | 2 642 814 | 707 674 | |
Cash Receipts From Government Grants | | | | -46 084 | -6 000 |
Comprehensive Income Expense | 906 793 | 2 296 171 | 1 576 282 | 86 763 | 100 840 |
Corporation Tax Payable | 238 184 | 545 799 | 392 211 | 43 539 | 36 690 |
Cost Sales | 22 923 675 | 17 735 369 | 13 231 677 | 9 273 787 | 12 631 234 |
Creditors | 413 637 | 253 352 | 82 473 | 800 000 | 600 000 |
Current Tax For Period | 238 184 | 545 799 | 392 211 | 43 205 | 36 689 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | -6 375 | -12 945 | | |
Depreciation Amortisation Expense | 133 682 | 135 593 | 136 624 | 133 074 | 81 809 |
Depreciation Expense Property Plant Equipment | 133 681 | 135 592 | 136 624 | 133 076 | 81 809 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 22 819 | | 61 196 |
Disposals Property Plant Equipment | | | 22 972 | | 62 788 |
Dividends Paid | 900 000 | | 250 000 | 724 000 | 280 000 |
Dividends Paid Classified As Financing Activities | -900 000 | | -250 000 | -724 000 | -280 000 |
Dividends Paid On Shares Interim | 900 000 | | 250 000 | 724 000 | 280 000 |
Finished Goods | 7 595 545 | 6 687 683 | 6 371 566 | 5 208 511 | 5 230 298 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 100 000 | 1 100 000 | 1 100 000 | 1 100 000 | 1 100 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -75 239 | 168 417 | 22 336 | 25 277 | 110 589 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 733 216 | -650 897 | -3 127 146 | -2 105 306 | 1 599 913 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -187 278 | -2 130 396 | 3 334 018 | -977 268 | -1 367 935 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -153 | | 15 567 |
Gain Loss On Disposals Property Plant Equipment | | | -153 | | 15 567 |
Gross Profit Loss | 4 258 516 | 5 702 894 | 5 023 033 | 2 857 419 | 3 189 485 |
Income Taxes Paid Refund Classified As Operating Activities | -479 355 | -238 184 | -545 799 | -391 877 | -43 538 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -1 611 378 | 417 439 | 1 251 527 | -1 935 140 | -222 494 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -9 068 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 920 263 | -907 862 | -316 117 | -1 163 055 | 21 787 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 135 592 | 136 624 | 133 076 | 81 809 |
Interest Expense On Bank Loans Similar Borrowings | 23 618 | 18 890 | 13 034 | 6 967 | 44 907 |
Interest Expense On Bank Overdrafts | 630 | 899 | 139 | 55 | 304 |
Interest Paid Classified As Operating Activities | -24 248 | -19 789 | -13 173 | -7 022 | -45 211 |
Interest Payable Similar Charges Finance Costs | 24 248 | 19 789 | 13 173 | 7 022 | 45 211 |
Net Cash Flows From Used In Financing Activities | 1 052 586 | 426 475 | 813 708 | -177 613 | 600 786 |
Net Cash Flows From Used In Investing Activities | 19 526 | 15 553 | 4 018 | 536 | -26 567 |
Net Cash Flows From Used In Operating Activities | 539 266 | -859 467 | -2 069 253 | 2 112 217 | -351 725 |
Net Cash Generated From Operations | 35 663 | -1 117 440 | -2 628 225 | 1 713 318 | -440 474 |
Net Current Assets Liabilities | 3 492 345 | 5 756 789 | 7 046 744 | 7 314 805 | 6 972 745 |
Net Interest Received Paid Classified As Investing Activities | -261 | -106 | -262 | -4 044 | -15 029 |
Number Shares Issued Fully Paid | | 1 000 | 1 000 | 1 000 | 1 000 |
Operating Profit Loss | 1 204 980 | 2 855 278 | 1 968 459 | 119 211 | 170 041 |
Other Creditors | 69 919 | 386 197 | 33 719 | 35 572 | 23 533 |
Other Deferred Tax Expense Credit | 10 273 | -6 375 | -12 945 | -13 735 | 2 330 |
Other Interest Receivable Similar Income Finance Income | 261 | 106 | 262 | 4 044 | 15 029 |
Other Operating Income Format1 | 207 332 | 305 127 | 214 454 | 55 984 | 6 000 |
Other Taxation Social Security Payable | 16 225 | 18 891 | 16 696 | 21 494 | 26 174 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 30 815 | 35 093 | 39 492 | 41 829 | 45 916 |
Prepayments | 287 704 | 340 241 | 332 737 | 357 843 | 336 633 |
Proceeds From Borrowings Classified As Financing Activities | | | | -1 000 000 | |
Proceeds From Sales Property Plant Equipment | | | | | -17 159 |
Profit Loss | 906 793 | 2 296 171 | 1 576 282 | 86 763 | 100 840 |
Profit Loss On Ordinary Activities Before Tax | 1 180 993 | 2 835 595 | 1 955 548 | 116 233 | 139 859 |
Property Plant Equipment Gross Cost | 1 315 249 | 1 330 908 | 1 312 216 | 1 316 796 | 1 259 629 |
Provisions | 97 888 | 106 513 | 108 568 | 109 833 | 127 163 |
Provisions For Liabilities Balance Sheet Subtotal | 97 888 | 106 513 | 108 568 | 109 833 | 127 163 |
Purchase Property Plant Equipment | -19 787 | -15 659 | -4 280 | -4 580 | -5 621 |
Recoverable Value-added Tax | 56 179 | | 89 024 | 24 358 | |
Repayments Borrowings Classified As Financing Activities | -148 716 | -155 150 | -101 508 | -190 741 | -261 343 |
Social Security Costs | 55 109 | 63 417 | 54 283 | 56 780 | 70 377 |
Staff Costs Employee Benefits Expense | 584 415 | 720 023 | 705 700 | 736 941 | 686 989 |
Tax Expense Credit Applicable Tax Rate | 224 389 | 538 763 | 371 554 | 22 084 | 26 573 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 12 461 | 13 012 | 17 071 | 6 446 | 6 520 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 334 | 3 092 | 3 586 | 14 645 | 3 596 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 274 200 | 539 424 | 379 266 | 29 470 | 39 019 |
Total Additions Including From Business Combinations Property Plant Equipment | | 15 659 | 4 280 | 4 580 | 5 621 |
Total Assets Less Current Liabilities | 4 442 573 | 6 587 084 | 7 744 542 | 7 826 097 | 7 464 267 |
Total Current Tax Expense Credit | 263 927 | 545 799 | | | |
Total Operating Lease Payments | 809 251 | 1 136 010 | 1 100 860 | 970 287 | 1 029 251 |
Trade Creditors Trade Payables | 9 951 871 | 8 833 265 | 5 862 840 | 3 456 417 | 3 489 769 |
Trade Debtors Trade Receivables | 2 391 954 | 3 220 483 | 2 939 578 | 2 020 966 | 1 271 126 |
Turnover Revenue | 27 182 191 | 23 438 263 | 18 254 710 | 12 131 206 | 15 820 719 |
Wages Salaries | 498 491 | 621 513 | 611 925 | 638 332 | 570 696 |