Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 95 140 | 17 875 | 281 401 | 82 758 | 22 873 | 172 783 | 492 502 | 555 516 |
Current Assets | 7 588 436 | 9 356 254 | 11 363 472 | 12 438 283 | 13 942 987 | 13 729 017 | 17 796 900 | 19 253 898 |
Debtors | 4 073 926 | 5 271 407 | 5 909 242 | 6 599 362 | 8 030 676 | 7 939 736 | 8 020 982 | 8 728 644 |
Net Assets Liabilities | 1 552 116 | 1 750 264 | 1 911 625 | 2 240 104 | 2 105 230 | 3 061 238 | 4 479 396 | 5 619 382 |
Other Debtors | 187 658 | 112 707 | 17 133 | 18 380 | 379 967 | 909 967 | 330 455 | 885 238 |
Property Plant Equipment | 2 174 786 | 2 189 990 | 3 040 237 | 3 122 885 | 3 630 803 | 4 012 548 | 4 787 947 | 6 228 139 |
Total Inventories | 3 419 370 | 4 066 972 | 5 172 829 | 5 756 163 | 5 889 438 | 5 616 498 | 9 283 416 | 9 969 738 |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 000 | 8 000 | 15 000 | 25 333 | 31 277 | 28 728 |
Accrued Liabilities Deferred Income | 43 228 | 37 421 | 21 364 | 54 000 | 52 800 | 51 600 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 249 617 | 365 596 | 493 873 | 633 439 | 534 011 | 594 010 | 721 363 | 877 363 |
Additional Provisions Increase From New Provisions Recognised | | 7 483 | | | | 93 782 | 68 261 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 131 183 | 978 524 | 222 214 | | | | |
Administration Support Average Number Employees | 14 | 14 | 16 | 15 | | | | |
Administrative Expenses | 1 372 151 | 1 692 141 | 1 827 100 | 1 679 352 | 2 027 755 | 2 014 359 | 2 417 530 | 2 597 204 |
Advances On Invoice Discounting Facilities | | 3 316 400 | 4 155 371 | 5 170 433 | | | | |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 67 | 70 | 63 | 61 | 64 | 67 | 70 | 70 |
Bank Borrowings Overdrafts | 27 774 | 42 600 | 47 400 | 1 823 777 | 1 737 619 | 2 364 760 | 2 405 595 | 2 278 447 |
Bank Charges Classified As Finance Costs | 103 593 | 103 326 | | | | | | |
Cash Cash Equivalents Cash Flow Value | 95 140 | 17 875 | 281 401 | 82 758 | 22 873 | 172 783 | 492 502 | |
Comprehensive Income Expense | 963 327 | 304 148 | 286 361 | 328 479 | -134 874 | 356 008 | 1 418 158 | 1 475 983 |
Corporation Tax Payable | 106 417 | 180 536 | 357 871 | 364 885 | | | 89 400 | 89 400 |
Cost Inventories Recognised As Expense Gross | 11 358 915 | 11 916 104 | 15 254 359 | 16 593 532 | | | | |
Cost Sales | 13 742 344 | 14 628 960 | 16 631 880 | 16 763 497 | 18 921 234 | 17 151 922 | 28 897 581 | 32 510 990 |
Creditors | 7 139 656 | 8 748 336 | 10 925 074 | 1 897 107 | 1 889 011 | 2 785 548 | 2 958 916 | 3 198 124 |
Current Tax For Period | 106 417 | 180 305 | 152 780 | 108 415 | -106 822 | | 88 429 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 640 | 7 483 | -1 245 | -2 924 | | | | |
Deferred Tax Liabilities | 44 384 | 51 867 | 50 622 | 47 698 | | | | |
Depreciation Expense Property Plant Equipment | 78 822 | 115 979 | 128 277 | 139 566 | 96 000 | 59 999 | 138 131 | 156 000 |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 | | | | |
Depreciation Transfer Revaluation Surplus Before Tax Increase Decrease In Equity | | -26 000 | -26 000 | -26 000 | | | | |
Distribution Costs | 1 182 029 | 1 770 765 | 1 350 667 | 1 376 916 | 1 577 978 | 1 270 549 | 1 518 290 | 1 497 359 |
Dividends Paid | | 106 000 | 125 000 | | | | | 36 000 |
Dividends Paid Classified As Financing Activities | | 106 000 | 125 000 | | | | | -36 000 |
Dividends Paid On Shares | | 106 000 | 125 000 | | | | | 36 000 |
Finance Lease Liabilities Present Value Total | 69 895 | 80 357 | 81 444 | 19 330 | 21 607 | 90 488 | 164 914 | 210 331 |
Finance Lease Payments Owing Minimum Gross | 79 367 | 90 198 | 86 944 | 48 940 | | | | |
Further Item Borrowings Component Total Borrowings | 2 963 021 | 3 316 400 | | | | | | |
Further Operating Expense Item Component Total Operating Expenses | 70 583 | 71 372 | | | | | | |
Future Finance Charges On Finance Leases | 9 472 | 9 841 | 5 500 | 2 313 | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 32 690 | 15 151 | 33 974 | 16 409 | | | | |
Gain Loss In Cash Flows From Change In Accrued Items | 4 497 | -5 807 | -16 057 | 32 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 118 670 | 1 528 665 | 2 002 974 | 410 338 | 2 606 664 | -2 038 813 | 3 140 602 | 1 271 431 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 167 550 | -1 197 481 | -637 835 | -690 120 | -1 131 874 | -100 479 | 121 888 | -759 523 |
Gain Loss In Cash Flows From Change In Inventories | -393 673 | -647 602 | -1 105 857 | -583 334 | | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 196 | 1 497 | | | | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 650 000 | | | | | | | |
Government Grant Income | 1 200 | 1 200 | 1 200 | 1 200 | | | | |
Government Grants Payable | 58 800 | 57 600 | 56 400 | 55 200 | | | | |
Gross Profit Loss | 3 076 244 | 3 979 910 | 3 756 436 | 3 614 282 | 3 184 242 | 3 640 936 | 5 261 249 | 6 164 017 |
Income Expense Recognised Directly In Equity | | -106 000 | -125 000 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | 63 442 | 106 186 | 58 355 | -101 401 | -364 885 | | 107 793 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -30 830 | -77 265 | 263 526 | -198 643 | -59 885 | 149 910 | 319 719 | 63 014 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 82 910 | | | | -971 | |
Increase Decrease In Existing Provisions | | | -1 245 | -2 924 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 115 979 | 128 277 | 139 566 | 96 000 | 59 999 | 138 131 | 156 000 |
Interest Expense On Bank Loans Similar Borrowings | | 103 326 | 99 854 | 16 226 | 55 422 | 31 723 | 52 257 | 110 139 |
Interest Expense On Bank Overdrafts | | | 99 854 | 146 905 | | | | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 16 246 | 22 861 | 20 512 | 16 226 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 6 509 | 5 018 | 8 437 | 31 557 | 1 022 | 10 780 | 29 828 | 24 684 |
Interest Paid Classified As Operating Activities | 126 348 | 131 205 | 128 803 | -163 131 | -260 380 | -226 062 | -267 996 | -441 441 |
Interest Payable Similar Charges Finance Costs | 126 348 | 131 205 | 128 803 | 194 688 | 261 402 | 236 842 | 297 824 | 466 125 |
Net Cash Flows From Used In Financing Activities | 958 026 | -124 386 | 409 297 | -414 552 | 285 702 | -1 949 416 | 183 095 | 688 363 |
Net Cash Flows From Used In Investing Activities | -1 323 464 | -131 183 | -978 524 | 222 214 | 241 210 | 441 744 | 298 182 | 906 192 |
Net Cash Flows From Used In Operating Activities | 334 608 | 178 304 | 832 753 | 390 981 | -467 027 | 1 357 762 | -800 996 | -1 657 569 |
Net Cash Generated From Operations | 524 398 | 415 695 | 1 019 911 | 94 892 | -1 093 314 | 1 120 920 | -991 027 | -2 123 694 |
Net Current Assets Liabilities | 448 780 | 607 918 | 438 398 | 1 062 024 | 411 136 | 2 029 318 | 3 004 643 | 3 018 108 |
Net Deferred Tax Liability Asset | 44 384 | 51 867 | 50 622 | 47 698 | | | | |
Number Shares Issued Fully Paid | 100 | 100 | 100 | 100 | 100 | 600 000 | 600 000 | 1 |
Operating Profit Loss | 549 732 | 623 141 | 649 609 | 628 658 | -343 001 | 686 632 | 1 492 497 | 2 142 108 |
Other Creditors | 130 654 | 4 450 | 1 525 | 90 901 | | 6 298 | 250 496 | 17 219 |
Other Departments Average Number Employees | 3 | 3 | 3 | | | | | |
Other Operating Income Format1 | 27 668 | 106 137 | 70 940 | 70 644 | 78 490 | 330 604 | 167 068 | 72 654 |
Other Taxation Social Security Payable | 797 507 | 1 289 329 | 1 037 475 | 34 839 | 40 862 | 323 183 | 167 236 | 39 929 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 3 174 | -10 462 | -1 087 | -34 817 | -3 382 | 327 035 | 207 823 | -278 227 |
Pension Costs Defined Contribution Plan | | | 9 432 | 21 209 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 9 432 | 21 209 | 28 411 | 37 859 | 37 614 | 41 252 |
Prepayments Accrued Income | 4 904 | 17 812 | 10 000 | 10 000 | 8 979 | 8 979 | 54 949 | |
Proceeds From Borrowings Classified As Financing Activities | 960 000 | -30 048 | 532 010 | -449 369 | | -750 000 | | |
Proceeds From Government Grants Classified As Financing Activities | 1 200 | 1 200 | 1 200 | 1 200 | | | | |
Production Average Number Employees | 50 | 53 | 44 | 43 | | | | |
Production Manufacturing Expense | | 71 372 | 27 531 | | | | | |
Profit Loss | 313 327 | 304 148 | 286 361 | 328 479 | -497 581 | 356 008 | 1 037 983 | 1 475 983 |
Profit Loss On Ordinary Activities Before Tax | 423 384 | 491 936 | 520 806 | 433 970 | -604 403 | 449 790 | 1 194 673 | 1 675 983 |
Property Plant Equipment Gross Cost | 2 424 403 | 2 555 586 | 3 534 110 | 3 756 324 | 4 164 814 | 4 606 558 | 5 509 310 | 7 105 502 |
Provisions | 44 384 | 51 867 | 50 622 | 47 698 | 47 698 | 141 480 | 209 741 | 409 741 |
Purchase Property Plant Equipment | 1 323 464 | 131 183 | 978 524 | -222 214 | -241 210 | -441 744 | -738 132 | -906 192 |
Raw Materials | 3 262 570 | 3 905 076 | 4 981 747 | 5 312 052 | 5 675 696 | 5 172 387 | 8 997 859 | 9 829 624 |
Rental Leasing Income | 26 468 | 104 937 | 69 740 | 69 444 | | | | |
Revenue From Sale Goods | 16 818 588 | 18 608 870 | 20 388 316 | 22 924 625 | | | | |
Selling Average Number Employees | | | 3 | 3 | | | | |
Social Security Costs | 123 620 | 149 130 | 143 747 | 125 513 | 152 128 | 174 794 | 252 685 | 245 491 |
Staff Costs Employee Benefits Expense | 1 590 179 | 1 844 021 | 1 722 330 | 1 655 053 | 1 860 014 | 2 220 331 | 2 628 457 | 2 637 960 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 44 384 | 51 867 | 50 622 | 47 698 | | | | |
Tax Expense Credit Applicable Tax Rate | 85 227 | 147 477 | 100 237 | 82 454 | -114 837 | 85 460 | 226 988 | 318 437 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 432 | 2 944 | 8 424 | 14 449 | -28 771 | -73 500 | -128 053 | -327 744 |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | 10 427 | 8 424 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 19 741 | 29 884 | 42 882 | 8 588 | 7 307 | 816 | 7 167 | 9 307 |
Tax Increase Decrease From Other Short-term Timing Differences | 3 640 | 7 483 | | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 110 057 | 187 788 | 234 445 | 105 491 | -106 822 | 93 782 | 156 690 | 200 000 |
Total Assets Less Current Liabilities | 2 623 566 | 2 797 908 | 3 478 635 | 4 184 909 | 4 041 939 | 6 041 866 | 7 792 590 | 9 246 247 |
Total Current Tax Expense Credit | | 180 305 | 235 690 | 108 415 | | | | |
Trade Creditors Trade Payables | 3 038 400 | 3 849 268 | 5 269 250 | 5 258 360 | 7 635 835 | 5 607 969 | 7 764 983 | 8 706 358 |
Trade Debtors Trade Receivables | 3 881 364 | 5 140 888 | 5 882 109 | 6 570 982 | 7 343 489 | 6 913 968 | 7 325 622 | 7 585 311 |
Transportation Costs | | | 27 531 | 27 640 | | | | |
Turnover Revenue | 16 818 588 | 18 608 870 | 20 388 316 | 20 377 779 | 22 105 476 | 20 792 858 | 34 158 830 | 38 675 007 |
Wages Salaries | 1 466 559 | 1 694 891 | 1 569 151 | 1 508 331 | 1 679 475 | 2 007 678 | 2 338 158 | 2 351 217 |
Work In Progress | 156 800 | 161 896 | 191 082 | 444 111 | 213 742 | 444 111 | 285 557 | 140 114 |
Director Remuneration | 43 544 | 134 783 | 158 868 | 161 276 | 199 344 | 214 103 | 300 233 | 381 652 |
Amount Specific Advance Or Credit Directors | | | | | 157 099 | 80 961 | 309 956 | 258 095 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 157 099 | 103 080 | 392 534 | 258 095 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 341 140 | 1 617 | 309 956 |
Company Contributions To Money Purchase Plans Directors | | | | 1 906 | 3 268 | 3 573 | 3 372 | 3 646 |
Dividend Recommended By Directors | | | | | | | | 36 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 3 | 3 | 3 | 3 | 3 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | 53 600 | 144 537 | 19 000 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 200 000 |
Bank Borrowings | | | | 1 911 331 | 1 839 673 | 186 367 | 114 405 | 115 553 |
Cash Receipts From Government Grants | | | | | -1 200 | -1 200 | | |
Corporation Tax Recoverable | | | | | 106 822 | 106 822 | | |
Depreciation Amortisation Expense | | | | 139 566 | 96 000 | 60 000 | 138 131 | 156 000 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 10 778 | |
Disposals Property Plant Equipment | | | | | | | 215 555 | |
Dividends Paid On Shares Interim | | | | | | | | 18 000 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | | | | | 362 707 | | 380 175 | |
Further Item Interest Expense Component Total Interest Expense | | | | 146 905 | 195 179 | 185 858 | 212 257 | 298 194 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 235 173 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 235 173 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | 583 334 | 133 275 | -272 940 | 3 666 918 | 686 322 |
Interest Expense On Loan Capital | | | | | 9 779 | 8 481 | 3 482 | 33 108 |
Issue Equity Instruments | | | | | | 600 000 | | -299 997 |
Nominal Value Shares Issued Specific Share Issue | | | | | | 1 | | 1 |
Other Comprehensive Income Expense Net Tax | | | | | 362 707 | | 380 175 | |
Other Deferred Tax Expense Credit | | | | -2 924 | | 93 782 | 68 261 | 200 000 |
Other Remaining Borrowings | | | | | 83 504 | 19 609 | | |
Proceeds From Issuing Shares | | | | | | -600 000 | | 299 997 |
Proceeds From Sales Property Plant Equipment | | | | | | | -439 950 | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 47 698 | 47 698 | 141 480 | 209 741 | 409 741 |
Repayments Borrowings Classified As Financing Activities | | | | | | | | -126 000 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -195 428 | | | |
Tax Decrease From Utilisation Tax Losses | | | | | -29 479 | 12 776 | 16 702 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 241 210 | 441 744 | 738 132 | 1 596 192 |
Total Borrowings | | | | 1 957 958 | 1 954 576 | 205 976 | 114 405 | 9 882 088 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 167 280 | | 380 175 | |
Total Operating Lease Payments | | | | 40 000 | 41 010 | 30 667 | 9 000 | 36 000 |