Profit & Loss |
Date of Accounts |
2012-12-31 | 2013-12-31 | 2014-12-31 | 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 |
| | | | | | | | | | |
Net Worth | 50 768 | 110 200 | 409 749 | 707 430 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 656 662 | 972 879 | 1 576 857 | 4 393 779 | 4 729 485 | 7 683 714 | 7 240 489 | 2 584 780 |
Current Assets | 295 368 | 360 693 | 840 016 | 1 410 466 | 2 089 296 | 3 238 754 | 6 949 672 | 8 539 543 | 13 020 060 | 19 161 658 | 21 642 077 |
Debtors | 100 613 | 96 636 | 169 595 | 311 395 | 451 909 | 575 482 | 1 002 171 | 1 846 812 | 2 812 191 | 7 568 346 | 7 316 116 |
Net Assets Liabilities | | | | 707 430 | 919 819 | 1 865 763 | 4 206 591 | 6 867 757 | 10 199 708 | 15 713 412 | 20 328 816 |
Other Debtors | | | | 77 187 | 92 213 | | 57 077 | 112 272 | 2 232 | 19 233 | 30 414 |
Property Plant Equipment | | | | 394 492 | 1 016 776 | 1 420 534 | 1 727 595 | 3 420 380 | 3 687 279 | 4 174 226 | 4 414 818 |
Total Inventories | | | | 442 409 | 664 508 | 1 086 415 | 1 553 722 | 1 963 246 | 2 524 155 | 4 352 823 | 4 133 080 |
Cash Bank In Hand | 171 434 | 179 406 | 547 506 | 656 662 | | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 50 768 | 110 200 | 409 749 | 707 430 | | | | | | | |
Stocks Inventory | 23 321 | 84 651 | 122 915 | 442 409 | | | | | | | |
Tangible Fixed Assets | 41 612 | 208 119 | 289 492 | 394 492 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Profit Loss Account Reserve | 30 768 | 90 200 | 389 749 | 687 430 | | | | | | | |
Shareholder Funds | 50 768 | 110 200 | 409 749 | 707 430 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | 3 000 | 3 000 | 7 000 | 7 500 | 9 000 |
Accrued Liabilities Deferred Income | | | | 16 649 | 55 560 | | 62 974 | 309 524 | 460 143 | 2 364 388 | 1 256 212 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | | | | | | | | | 139 640 | 122 650 | 105 662 |
Accumulated Amortisation Impairment Intangible Assets | | | | | | | 4 037 | 22 437 | 68 376 | 125 516 | 181 879 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 256 128 | 395 659 | 595 081 | 845 720 | 1 306 684 | 1 825 229 | 2 086 653 | 2 977 399 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | | | | 106 985 | 80 060 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | | 1 544 496 | 1 260 302 |
Amortisation Expense Intangible Assets | | | | | | | 4 037 | 18 400 | 45 939 | 60 899 | 56 363 |
Amounts Owed By Group Undertakings | | | | | | | | | 362 000 | 5 166 950 | 5 168 450 |
Amounts Owed To Group Undertakings | | | | | | | | | | 750 | 12 168 |
Average Number Employees During Period | | | | 52 | 73 | 93 | 122 | 164 | 189 | 209 | 244 |
Balances Amounts Owed To Related Parties | | | | | | | | | | 6 928 | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | | 169 944 | 72 159 | 519 677 |
Corporation Tax Payable | | | | | | | 690 900 | 83 704 | 320 028 | | 304 746 |
Corporation Tax Recoverable | | | | | | | | | | 35 809 | |
Creditors | | | | 108 149 | 404 080 | 468 000 | 423 083 | 268 296 | 578 478 | 483 522 | 295 258 |
Current Asset Investments | | | | | | | | | | | 7 608 101 |
Current Tax For Period | | | | | | | 690 900 | 493 704 | 589 625 | 692 458 | 709 580 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | | | -31 281 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | | 117 116 | 233 415 | 34 950 |
Depreciation Amortisation Impairment Expense | | | | | | | 279 763 | 479 364 | 811 017 | 1 047 987 | 1 047 322 |
Depreciation Expense Property Plant Equipment | | | | | | | 147 948 | 341 854 | 546 197 | 223 375 | 788 270 |
Dividend Income | | | | | | | | | | | 10 163 |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | | | 10 163 |
Dividends Paid | | | | | | | 668 000 | 768 000 | 798 000 | 798 577 | 1 532 833 |
Dividends Paid On Shares Interim | | | | | | | 668 000 | 768 000 | 798 000 | 798 577 | 1 532 833 |
Finance Lease Liabilities Present Value Total | | | | 108 149 | 193 651 | | 258 801 | 128 319 | 578 478 | 716 398 | 483 522 |
Finance Lease Payments Owing Minimum Gross | | | | | | | 476 478 | 132 552 | 604 876 | 753 062 | 502 877 |
Fixed Assets | | | | | 1 016 776 | 1 481 999 | 1 839 752 | 3 571 010 | 3 883 003 | 4 368 598 | 4 632 887 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | | -234 650 | -516 215 | -549 468 |
Future Finance Charges On Finance Leases | | | | | | | 15 854 | 7 995 | 20 043 | 36 664 | 19 355 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | 99 500 | 264 013 | 234 013 | 1 869 750 | 1 265 703 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | -5 814 | 13 846 | -8 132 | 29 742 | 51 101 |
Gain Loss On Disposals Intangible Assets | | | | | | | | | | -1 539 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 2 125 | | -89 006 | -81 010 | -6 982 |
Government Grant Income | | | | | | | | | 436 483 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -41 139 | -78 552 | -150 736 | -303 809 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | | | 18 400 | 45 939 | 60 899 | 56 363 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 139 531 | 199 422 | | 460 964 | 676 072 | 904 539 | 983 977 |
Intangible Assets | | | | | | 61 465 | 112 157 | 150 630 | 195 724 | 194 372 | 218 069 |
Intangible Assets Gross Cost | | | | | | 61 465 | 116 194 | 173 067 | 264 100 | 319 888 | 399 948 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 22 786 | 15 454 | 15 926 | 22 554 | 17 508 |
Interest Income | | | | | | | | | | 2 906 | 11 322 |
Interest Income On Bank Deposits | | | | | | | | | 3 552 | 535 | 7 406 |
Interest Income On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | | | | 708 |
Interest Payable Similar Charges Finance Costs | | | | | | | 30 131 | 22 085 | 15 926 | 22 554 | 17 508 |
Investments | | | | | | | | | | | 7 608 101 |
Net Current Assets Liabilities | 9 156 | -15 207 | 250 562 | 497 081 | 397 706 | 960 550 | 2 908 764 | 3 847 823 | 7 434 719 | 12 584 297 | 16 765 110 |
Net Finance Income Costs | | | | | | | | | 6 117 | 2 906 | 22 193 |
Operating Profit Loss | | | | | | | | | 4 695 765 | 6 953 993 | 6 888 082 |
Other Creditors | | | | 141 391 | 328 550 | | 227 937 | 353 901 | 508 683 | 70 107 | 37 386 |
Other Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | | | 3 759 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | 643 115 | 93 231 |
Other Disposals Intangible Assets | | | | | | | | | | 51 197 | |
Other Disposals Property Plant Equipment | | | | | | | | | | 796 125 | 128 964 |
Other Interest Income | | | | | | | | | 2 565 | 2 371 | 3 916 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 3 302 | 9 885 | 6 117 | 2 906 | 22 193 |
Other Operating Expenses Format2 | | | | | | | 1 959 308 | 2 987 170 | 2 940 004 | 3 862 932 | 4 386 755 |
Other Operating Income Format2 | | | | | | | 137 559 | 212 782 | 610 838 | 447 077 | 486 788 |
Other Taxation Social Security Payable | | | | 257 249 | 239 411 | | 494 253 | 443 154 | 629 010 | 329 968 | 857 827 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | 36 637 | 70 227 | 81 855 | 96 224 | 130 992 |
Prepayments Accrued Income | | | | 28 661 | 28 590 | | 56 315 | 144 847 | 152 613 | 200 322 | 189 799 |
Profit Loss | | | | | | | 3 008 828 | 3 429 166 | 4 129 951 | 6 312 281 | 6 148 237 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 3 668 645 | 4 008 256 | 4 685 956 | 6 934 345 | 6 892 767 |
Property Plant Equipment Gross Cost | | | | 650 620 | 1 412 435 | 2 015 615 | 2 573 315 | 4 727 064 | 5 512 508 | 6 260 879 | 7 392 217 |
Raw Materials Consumables | | | | | | | | | 2 524 155 | 4 352 823 | 4 133 080 |
Raw Materials Consumables Used | | | | | | | 10 821 845 | 14 910 817 | 15 267 554 | 19 777 544 | 22 749 804 |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | | | 35 516 | 17 602 |
Social Security Costs | | | | | | | 185 950 | 262 591 | 325 748 | 362 706 | 516 630 |
Staff Costs Employee Benefits Expense | | | | | | | 2 591 579 | 3 815 336 | 4 544 844 | 4 933 345 | 6 640 426 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 399 896 | 633 311 | 668 261 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | | | | 215 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 697 043 | 761 569 | 890 332 | 1 317 526 | 1 309 626 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | | -19 584 | -38 691 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | | | | | | | | 151 994 | 8 388 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 3 913 | 15 124 | 51 059 | 23 433 | 14 809 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | | | | | | | 81 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 659 817 | 579 090 | 556 005 | 622 064 | 744 530 |
Total Assets Less Current Liabilities | 50 768 | 192 912 | 540 054 | 891 573 | 1 414 482 | 2 442 549 | 4 748 516 | 7 418 833 | 11 317 722 | 16 952 895 | 21 397 997 |
Total Current Tax Expense Credit | | | | | | | 649 761 | 415 152 | 438 889 | 388 649 | 709 580 |
Total Operating Lease Payments | | | | | | | 141 442 | 338 373 | 482 199 | | 646 545 |
Trade Creditors Trade Payables | | | | 440 147 | 937 332 | | 2 352 942 | 3 347 254 | 3 427 911 | 3 579 272 | 2 220 364 |
Trade Debtors Trade Receivables | | | | 205 547 | 187 232 | | 886 681 | 1 583 856 | 2 295 346 | 2 146 032 | 1 927 453 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | | | | | | -59 526 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | | -7 290 | |
Turnover Revenue | | | | | | | 19 210 410 | 26 000 361 | 27 648 346 | 36 128 724 | 41 225 601 |
Wages Salaries | | | | | | | 2 368 992 | 3 482 518 | 4 137 241 | 4 474 415 | 5 992 804 |
Company Contributions To Defined Benefit Plans Directors | | | | | | | | | 4 000 | 4 424 | 3 446 |
Director Remuneration | | | | | | | 25 823 | 25 925 | 20 996 | 44 901 | 151 655 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 24 996 | 49 325 | 155 101 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 10 000 | 10 000 | 4 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | 1 | 1 | 1 | | |
Bank Borrowings | | | | | 231 586 | 209 194 | 186 689 | 163 677 | | | |
Bank Borrowings Overdrafts | | | | | 114 810 | | 164 282 | 139 977 | | | |
Capital Commitments | | | | 108 000 | 34 200 | 115 047 | 248 737 | 84 831 | 138 750 | | |
Creditors Due After One Year | | 70 873 | 75 717 | 108 149 | | | | | | | |
Creditors Due Within One Year | 286 212 | 375 900 | 589 454 | 913 385 | | | | | | | |
Number Shares Allotted | | 20 000 | 20 000 | 20 000 | | | | | | | |
Par Value Share | | 1 | 1 | 1 | | | | 1 | 1 | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | 75 994 | 90 583 | 108 786 | 118 842 | 282 780 | 399 896 | | |
Provisions For Liabilities Charges | | 11 839 | 54 588 | 75 994 | | | | | | | |
Secured Debts | | 94 042 | 114 582 | 166 098 | | | | | | | |
Share Capital Allotted Called Up Paid | 20 000 | 20 000 | 20 000 | 20 000 | | | | | | | |
Tangible Fixed Assets Additions | | 189 914 | 138 577 | 191 158 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 147 456 | 337 370 | 459 462 | 650 620 | | | | | | | |
Tangible Fixed Assets Depreciation | 105 844 | 129 251 | 169 970 | 256 128 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 23 407 | 57 204 | 86 158 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 16 485 | | | | | | | | |
Tangible Fixed Assets Disposals | | | 16 485 | | | | | | | | |
Total Additions Including From Business Combinations Intangible Assets | | | | | | 61 465 | | 56 873 | 91 033 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | | | 761 815 | 603 180 | | 2 153 749 | 1 470 614 | | |
Total Borrowings | | | | 166 098 | 534 817 | 639 975 | 634 985 | 422 479 | 811 441 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | | | | 163 938 | 117 116 | | |
Advances Credits Directors | 15 000 | 17 310 | 7 605 | | | | | | | | |
Advances Credits Made In Period Directors | 15 000 | 32 810 | 59 200 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 25 500 | 68 905 | | | | | | | | |
Applicable Tax Rate | | | | | | | 19 | 19 | 19 | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | 4 393 779 | | | | |
Comprehensive Income Expense | | | | | | | 3 008 828 | 3 429 166 | 4 129 951 | | |
Deferred Tax Liabilities | | | | | | | 119 962 | 283 452 | 401 813 | | |
Depreciation Amortisation Expense | | | | | | | 281 888 | 479 364 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 157 527 | | |
Disposals Property Plant Equipment | | | | | | | | | 685 170 | | |
Dividends Paid Classified As Financing Activities | | | | | | | -668 000 | -768 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | -453 843 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 1 292 768 | 1 315 727 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -426 689 | -844 641 | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | | 2 125 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | -219 753 | -1 022 348 | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | | | | 539 643 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 2 816 922 | 335 706 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | 467 307 | 409 524 | | | |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 7 345 | 6 631 | | | |
Interest Paid Classified As Operating Activities | | | | | | | -7 345 | -6 631 | | | |
Loans Owed By Related Parties | | | | | | | 2 098 | 5 837 | | | |
Loans Owed To Related Parties | | | | | | | | -5 833 | 7 555 | | |
Merchandise | | | | | | | 1 553 722 | 1 963 246 | 2 524 155 | | |
Net Cash Flows From Used In Financing Activities | | | | | | | 936 469 | 980 506 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | | 370 734 | 2 200 737 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | | -4 124 125 | -3 516 949 | | | |
Net Cash Generated From Operations | | | | | | | -4 374 009 | -4 561 382 | | | |
Net Interest Received Paid Classified As Investing Activities | | | | | | | -3 302 | -9 885 | | | |
Number Shares Issued Fully Paid | | | | | | | | 20 000 | 20 000 | | |
Other Deferred Tax Expense Credit | | | | | | | 10 056 | 163 938 | 117 116 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | | -245 964 | -189 494 | | | |
Payments To Related Parties | | | | | | | 149 703 | 108 545 | 153 002 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -2 125 | | | | |
Provisions | | | | | | | 118 842 | 282 780 | 399 896 | | |
Purchase Intangible Assets | | | | | | | -54 729 | -56 873 | | | |
Purchase Property Plant Equipment | | | | | | | -321 432 | -2 153 749 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | | -22 505 | -23 012 | | | |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | | | | | | 23 355 | | |