Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 1 514 | 4 929 | 1 526 | 874 |
Current Assets | 6 233 182 | 9 243 326 | 13 224 995 | 14 609 794 |
Debtors | 1 654 407 | 3 337 062 | 4 352 039 | 5 736 554 |
Net Assets Liabilities | 3 270 131 | 4 149 895 | 5 954 707 | 6 277 907 |
Other Debtors | 119 854 | 380 282 | 221 503 | 1 719 442 |
Property Plant Equipment | 397 446 | 443 461 | 472 895 | 503 789 |
Total Inventories | 4 577 261 | 5 901 335 | 8 871 430 | |
|
Other Financial Data |
Audit Fees Expenses | 6 640 | 9 170 | 12 800 | 12 800 |
Other Non-audit Services Fees | 1 800 | 1 800 | 1 800 | 500 |
Accrued Liabilities Deferred Income | 18 326 | 55 467 | 177 045 | 184 872 |
Accumulated Amortisation Impairment Intangible Assets | 85 000 | | | |
Accumulated Depreciation Impairment Property Plant Equipment | 166 946 | 232 900 | 252 698 | 317 670 |
Additions From Acquisitions Investment Property Fair Value Model | | 243 963 | 53 829 | 200 342 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 120 846 | 203 345 | 95 866 |
Administrative Expenses | 1 673 055 | 1 964 470 | 2 143 903 | 2 177 722 |
Amounts Owed By Associates Joint Ventures Participating Interests | 1 002 290 | 2 438 020 | 2 970 388 | 2 088 934 |
Average Number Employees During Period | 18 | 17 | 22 | 23 |
Bank Borrowings | 1 807 226 | 4 121 807 | 3 914 029 | 3 352 365 |
Bank Borrowings Overdrafts | 1 727 222 | 3 916 273 | 3 337 345 | 2 790 705 |
Banking Arrangements Classified As Cash Cash Equivalents | -1 303 493 | -424 484 | -1 354 543 | -501 122 |
Bank Overdrafts | 1 303 493 | 424 484 | 1 354 543 | 501 122 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 60 058 | 69 294 | | 89 600 |
Cash Cash Equivalents Cash Flow Value | -1 301 979 | -419 555 | -1 353 017 | -500 248 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 1 188 165 |
Cash Receipts From Sales Interests In Associates | | | -252 793 | |
Comprehensive Income Expense | 265 012 | 879 764 | 1 804 812 | 597 200 |
Corporation Tax Payable | 84 670 | 298 914 | 657 149 | 521 682 |
Cost Sales | 15 429 830 | 24 779 560 | 41 980 772 | 35 807 825 |
Creditors | 2 331 671 | 4 374 567 | 3 606 095 | 3 068 796 |
Current Tax For Period | 84 670 | 212 066 | 444 964 | 176 718 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 67 571 | -3 716 | -16 601 | -2 393 |
Depreciation Expense Property Plant Equipment | 32 232 | 39 481 | 63 425 | |
Depreciation Impairment Expense Property Plant Equipment | 45 132 | | | |
Dividends Paid | | | | 274 000 |
Dividends Paid Classified As Financing Activities | | | | -274 000 |
Dividends Paid On Shares Final | | | | 274 000 |
Finance Lease Liabilities Present Value Total | 33 815 | 69 119 | | 76 534 |
Finance Lease Payments Owing Minimum Gross | 36 116 | 75 750 | | 87 163 |
Finished Goods Goods For Resale | 4 577 261 | 5 901 335 | 8 871 430 | 8 872 366 |
Fixed Assets | 3 770 056 | 4 084 150 | 4 052 942 | 4 101 031 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 76 555 | | 207 778 | 561 664 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | -5 000 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 3 650 | 24 | -16 601 | -2 393 |
Future Finance Charges On Finance Leases | 2 301 | 6 631 | | 10 629 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 7 172 | 61 | -54 653 | -186 743 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -852 300 | -818 070 | -1 129 603 | -2 630 891 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 692 085 | 1 321 101 | 1 267 770 | 196 350 |
Gain Loss In Cash Flows From Change In Inventories | 642 467 | 1 324 074 | 2 970 095 | 936 |
Gain Loss On Disposals Property Plant Equipment | -28 | -3 953 | -156 | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 18 000 | | | |
Government Grant Income | | 115 125 | 4 901 | |
Gross Profit Loss | 2 048 214 | 2 871 069 | 4 380 225 | |
Impairment Loss Property Plant Equipment | | 15 000 | | |
Income From Related Parties | 33 340 | 378 379 | 1 274 073 | 291 851 |
Income Taxes Paid Refund Classified As Operating Activities | -145 003 | -1 522 | -86 729 | -312 185 |
Income Tax Expense Credit On Components Other Comprehensive Income | 2 470 | | | |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | 61 | -54 654 | -186 743 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 145 630 | -882 424 | 933 462 | -852 769 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 3 650 | 3 700 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 55 878 | 63 425 | 64 972 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | 15 000 | | |
Intangible Assets Gross Cost | 85 000 | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 133 155 | 104 878 | 111 563 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 8 234 | | 11 262 | |
Interest Paid Classified As Operating Activities | | | -122 825 | -224 661 |
Interest Payable Similar Charges Finance Costs | 141 389 | 113 115 | 122 825 | 224 661 |
Interest Received Classified As Investing Activities | -16 | -4 292 | -5 930 | -25 724 |
Investment Property | 3 260 328 | 3 504 353 | 3 503 529 | 3 517 128 |
Investment Property Fair Value Model | 3 260 329 | 3 504 354 | 3 503 529 | 3 517 128 |
Investments Fixed Assets | 112 282 | 136 336 | 76 518 | 80 114 |
Key Management Personnel Compensation Total | | | 60 000 | 68 726 |
Net Cash Flows From Used In Financing Activities | -265 093 | -1 933 330 | 2 854 | |
Net Cash Flows From Used In Investing Activities | 231 813 | 386 647 | 75 951 | |
Net Cash Flows From Used In Operating Activities | 178 910 | 664 259 | 854 657 | |
Net Cash Generated From Operations | | | | -3 657 186 |
Net Current Assets Liabilities | 1 979 009 | 4 583 859 | 5 634 806 | 5 370 225 |
Net Finance Income Costs | 16 | 4 292 | 5 930 | 25 724 |
Net Interest Paid Received Classified As Operating Activities | -141 389 | -113 115 | -122 825 | |
Operating Profit Loss | 544 574 | 1 200 576 | 2 404 723 | |
Other Comprehensive Income Expense Before Tax | 10 530 | | | |
Other Creditors | | | 630 516 | 1 504 067 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | 85 000 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 924 | 43 627 | |
Other Disposals Intangible Assets | | 85 000 | | |
Other Disposals Property Plant Equipment | | 8 877 | 154 113 | |
Other Interest Income | 16 | 4 292 | 5 930 | 25 724 |
Other Interest Receivable Similar Income Finance Income | 16 | 4 292 | 5 930 | 25 724 |
Other Investments Other Than Loans | 112 282 | 136 336 | 76 518 | 80 114 |
Other Operating Income Format1 | 169 415 | 293 977 | 168 401 | 161 978 |
Other Remaining Borrowings | 840 000 | 785 000 | 806 250 | 761 458 |
Other Taxation Social Security Payable | 12 287 | 42 360 | 299 083 | 33 227 |
Payments Finance Lease Liabilities Classified As Financing Activities | -61 035 | 35 304 | -69 119 | 76 534 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 9 666 | 9 422 | 13 397 | 14 267 |
Prepayments Accrued Income | 26 946 | 23 167 | 28 294 | 35 079 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | 361 554 | | |
Proceeds From Sales Property Plant Equipment | -134 169 | | -110 330 | |
Profit Loss | 254 482 | 879 764 | 1 804 812 | 597 200 |
Profit Loss On Ordinary Activities Before Tax | 410 373 | 1 091 814 | 2 233 175 | 771 525 |
Property Plant Equipment Gross Cost | 564 392 | 676 361 | 725 593 | 821 459 |
Purchase Investment Properties | -219 602 | -243 963 | -53 829 | -200 342 |
Purchase Property Plant Equipment | -146 396 | -120 846 | -203 345 | -95 866 |
Rental Income From Investment Property | -169 415 | -178 852 | -163 500 | -161 978 |
Repayments Borrowings Classified As Financing Activities | | -55 000 | 21 250 | -44 792 |
Social Security Costs | 49 585 | 51 053 | 86 196 | |
Staff Costs Employee Benefits Expense | 629 863 | 632 807 | 946 375 | 807 178 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 147 263 | 143 547 | 126 946 | 124 553 |
Tax Expense Credit Applicable Tax Rate | 77 971 | 207 445 | 424 303 | 146 590 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 423 | 3 147 | 1 885 | -12 507 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 595 | 457 | 4 484 | 7 183 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 155 891 | 212 050 | 428 363 | 174 325 |
Total Assets Less Current Liabilities | 5 749 065 | 8 668 009 | 9 687 748 | 9 471 256 |
Total Borrowings | 3 950 719 | 5 331 291 | 6 074 822 | 4 614 945 |
Total Current Tax Expense Credit | 88 320 | 215 766 | 444 964 | |
Trade Creditors Trade Payables | 1 683 934 | 2 824 788 | 3 357 669 | 5 373 038 |
Trade Debtors Trade Receivables | 505 317 | 495 593 | 1 131 854 | 446 311 |
Turnover Revenue | 17 478 044 | 27 650 629 | 46 360 997 | |
Wages Salaries | 570 612 | 572 332 | 839 364 | 722 592 |
Director Remuneration | 53 250 | 50 625 | 52 582 | 60 000 |
Director Remuneration Benefits Including Payments To Third Parties | | | 52 802 | 61 321 |