Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 5 063 032 | 1 212 606 | 7 222 462 |
Current Assets | | 6 317 286 | 11 439 016 |
Debtors | | 5 104 680 | 4 216 554 |
Net Assets Liabilities | | 14 831 078 | 15 327 357 |
Other Debtors | | 588 876 | 571 547 |
Property Plant Equipment | | 6 312 904 | 6 185 652 |
Total Inventories | | 5 042 434 | 7 255 660 |
|
Other Financial Data |
Audit Fees Expenses | | 31 444 | 40 450 |
Other Non-audit Services Fees | | 11 146 | 10 000 |
Accumulated Amortisation Impairment Intangible Assets | | 12 479 | 99 394 |
Accumulated Depreciation Impairment Property Plant Equipment | | 9 127 461 | 10 852 393 |
Acquisition Subsidiaries Increase Decrease In Equity | | 43 385 | |
Additional Provisions Increase From New Provisions Recognised | | | 148 871 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 5 076 464 |
Administration Support Average Number Employees | | 48 | 52 |
Administrative Expenses | | 4 823 574 | 6 053 138 |
Amortisation Expense Intangible Assets | | 12 479 | 86 915 |
Amounts Owed By Related Parties | | 5 091 390 | 4 216 554 |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | 266 | 285 |
Balances With Banks | | 1 212 606 | 7 222 462 |
Bank Borrowings Overdrafts | | | -4 778 565 |
Bank Overdrafts | | | 4 778 565 |
Capital Commitments | | 2 183 957 | 51 386 |
Carrying Amount Property Plant Equipment Pledged As Security For Liabilities | | 14 522 406 | 17 834 077 |
Comprehensive Income Expense | | 657 686 | 496 279 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | 600 227 | 796 962 |
Comprehensive Income Expense Attributable To Owners Parent | | 1 213 329 | 1 266 245 |
Corporation Tax Payable | | 27 027 | 6 218 |
Corporation Tax Recoverable | | 13 290 | |
Cost Sales | | 17 144 593 | 20 953 758 |
Creditors | | 1 736 394 | 1 069 936 |
Current Tax For Period | | 155 975 | 139 002 |
Decrease In Non-controlling Interest In Subsidiaries Decrease In Equity | | -106 244 | -107 519 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | -73 148 | -33 286 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 201 576 | 325 696 |
Deferred Tax Liabilities | | 5 107 | 8 162 |
Depreciation Amortisation Expense | | 1 612 268 | 2 122 330 |
Depreciation Expense Property Plant Equipment | | 1 599 789 | 2 035 415 |
Dividends Paid Classified As Financing Activities | | -106 244 | -107 519 |
Finance Lease Liabilities Present Value Total | | 251 468 | 251 002 |
Finance Lease Payments Owing Minimum Gross | | 511 084 | 251 002 |
Finished Goods Goods For Resale | | 1 385 712 | 2 285 946 |
Fixed Assets | | 8 797 891 | 8 670 639 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 39 037 | 19 953 |
Gain Loss Due To Foreign Exchange Differences Net Tax In Other Comprehensive Income | | -21 025 | -28 276 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 2 277 946 | -47 533 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 222 042 | 263 863 |
Gain Loss In Cash Flows From Change In Inventories | | 1 047 833 | 2 220 470 |
Gain Loss In Cash Flows From Change In Provisions | | 55 114 | 142 490 |
Gain Loss On Disposals Property Plant Equipment | | -1 546 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -283 649 | -346 398 |
Gross Profit Loss | | 7 181 031 | 8 041 959 |
Income Taxes Paid Refund Classified As Operating Activities | | 341 758 | 176 331 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | -111 515 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | -25 413 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -1 920 055 | 1 272 540 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | -223 | 22 890 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -31 773 | -8 386 |
Increase Decrease In Existing Provisions | | | 8 759 |
Increase From Amortisation Charge For Year Intangible Assets | | | 86 915 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 1 750 345 |
Intangible Assets | | 335 397 | 248 482 |
Intangible Assets Gross Cost | | 347 876 | 347 876 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 143 545 | 191 332 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 19 702 | 12 141 |
Interest Paid Classified As Financing Activities | | -163 247 | -203 473 |
Interest Paid Classified As Operating Activities | | 163 247 | 203 473 |
Interest Payable Similar Charges Finance Costs | | 163 247 | 203 473 |
Interest Received Classified As Investing Activities | | 29 448 | 873 368 |
Interest Received Classified As Operating Activities | | 29 448 | 873 368 |
Investments Fixed Assets | | 2 484 987 | 2 484 987 |
Investments In Subsidiaries | | 2 484 987 | 2 484 987 |
Minimum Operating Lease Payments Recognised As Expense | | 52 676 | 53 258 |
Net Cash Flows From Used In Financing Activities | | -292 669 | 4 057 188 |
Net Cash Flows From Used In Investing Activities | | -6 358 201 | -4 269 449 |
Net Cash Flows From Used In Operating Activities | | 4 730 815 | 1 484 801 |
Net Cash Generated From Operations | | 5 072 573 | 1 661 132 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | 4 009 388 | 4 050 508 |
Net Current Assets Liabilities | | 6 221 006 | 6 853 296 |
Number Shares Issued Fully Paid | | 2 061 415 | 2 061 415 |
Operating Profit Loss | | 2 357 457 | 1 988 821 |
Other Creditors | | 144 105 | 58 401 |
Other Deferred Tax Expense Credit | | -21 527 | |
Other Finance Income | | | 831 928 |
Other Interest Receivable Similar Income Finance Income | | 29 448 | 41 440 |
Other Payables Accrued Expenses | | 96 280 | 37 488 |
Other Remaining Borrowings | | 1 476 778 | 1 069 936 |
Ownership Interest In Subsidiary Percent | | 30 | 30 |
Par Value Share | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | -240 240 | -251 254 |
Pension Costs Defined Contribution Plan | | 169 748 | 241 103 |
Prepayments | | 349 635 | 423 462 |
Proceeds From Borrowings Classified As Financing Activities | | 217 062 | 4 619 434 |
Production Average Number Employees | | 218 | 233 |
Profit Loss | | 1 234 354 | 1 294 521 |
Profit Loss Attributable To Non-controlling Interests | | 647 600 | 862 430 |
Profit Loss Attributable To Owners Parent | | 657 686 | 496 279 |
Profit Loss On Ordinary Activities Before Tax | | 2 223 658 | 2 658 716 |
Property Plant Equipment Gross Cost | | 24 539 612 | 29 504 561 |
Provisions | | 187 819 | 196 578 |
Provisions For Liabilities Balance Sheet Subtotal | | 187 819 | 196 578 |
Purchase Property Plant Equipment | | -6 431 034 | -5 142 817 |
Raw Materials Consumables | | 2 140 303 | 3 004 161 |
Research Development Expense Recognised In Profit Or Loss | | 282 880 | 313 803 |
Revenue From Sale Goods | | 24 325 624 | 28 995 717 |
Share-based Payment Expense Cash Settled | | -100 887 | -6 381 |
Share Other Comprehensive Income Associates Joint Ventures Accounted For Using Equity Method Net Tax | | -47 373 | -65 468 |
Social Security Costs | | 630 442 | 813 171 |
Staff Costs Employee Benefits Expense | | 8 337 318 | 10 152 847 |
Taxation Social Security Payable | | 220 819 | 249 840 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | -23 638 | |
Tax Expense Credit Applicable Tax Rate | | 422 495 | 504 156 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 30 202 | 46 715 |
Tax Increase Decrease From Effect Indexation Allowance On Capital Gains | | -13 662 | -14 216 |
Tax Increase Decrease From Effect Unrelieved Loss On Disposal Operations | | -545 | -8 951 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 7 347 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 341 704 | 501 765 |
Total Assets Less Current Liabilities | | 15 018 897 | 15 523 935 |
Total Borrowings | | 1 736 394 | 1 069 936 |
Total Deferred Tax Expense Credit | | 138 129 | 291 845 |
Total Operating Lease Payments | | 24 500 | 24 500 |
Trade Creditors Trade Payables | | 3 342 703 | 3 182 589 |
Trade Debtors Trade Receivables | | 3 084 547 | 3 303 425 |
Turnover Revenue | | 24 325 624 | 28 995 717 |
Wages Salaries | | 7 638 015 | 9 104 954 |
Work In Progress | | 1 516 419 | 1 965 553 |
Company Contributions To Money Purchase Plans Directors | | 10 000 | 10 000 |
Director Remuneration | | 272 873 | 300 971 |
Director Remuneration Benefits Including Payments To Third Parties | | 282 874 | 310 971 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 |
Salaries Directors | | 282 874 | 310 971 |