Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | | | | |
Net Worth | 1 534 584 | 1 719 769 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 464 416 | 560 219 | 240 742 | 380 095 | 268 448 | 988 316 | 556 192 |
Current Assets | 1 617 611 | 1 647 956 | 2 093 028 | 2 115 438 | 2 801 072 | 2 759 433 | 3 272 932 | 2 172 540 |
Debtors | 731 342 | 778 875 | 1 060 360 | 1 420 583 | 2 138 917 | 2 065 798 | 1 762 891 | 1 195 422 |
Net Assets Liabilities | | 1 719 769 | 2 610 776 | 2 826 301 | 2 962 714 | 3 022 744 | 3 185 214 | 3 454 353 |
Other Debtors | | | | | | | 181 710 | 188 534 |
Property Plant Equipment | | 897 475 | 1 231 072 | 1 247 857 | 1 124 122 | 1 282 630 | 1 221 513 | 1 595 267 |
Total Inventories | | 404 665 | 472 449 | 454 113 | 282 060 | 425 187 | 510 450 | 460 134 |
Cash Bank In Hand | 436 836 | 464 416 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 1 534 584 | 1 719 769 | | | | | | |
Stocks Inventory | 449 433 | 404 665 | | | | | | |
Tangible Fixed Assets | 234 737 | 897 475 | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 12 029 | 12 029 | | | | | | |
Profit Loss Account Reserve | 1 482 084 | 1 667 269 | | | | | | |
Shareholder Funds | 1 534 584 | 1 719 769 | | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | 918 500 | 862 342 | 1 011 153 | 1 147 308 | 1 248 385 | 1 354 255 | 1 334 598 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 168 560 | 192 096 | 12 720 | 279 382 | 44 753 | 131 804 |
Administration Support Average Number Employees | | | | | | | 17 | 17 |
Administrative Expenses | | | | | | | 1 978 879 | 1 716 643 |
Amounts Owed By Related Parties | | | | | | | 846 128 | 1 542 512 |
Amounts Owed To Related Parties | | | | | | | 115 500 | 133 500 |
Applicable Tax Rate | | | | | | | 19 | 19 |
Average Number Employees During Period | | 40 | 39 | 40 | 45 | 52 | 39 | 305 |
Balances With Banks | | | | | | | 527 810 | 329 077 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 757 006 | 680 733 | 666 448 | 652 163 | 637 879 | 623 595 | 609 311 |
Cash Cash Equivalents | | | | | | | 988 316 | 556 192 |
Cash Cash Equivalents Cash Flow Value | | | | | | 273 412 | 1 054 954 | |
Cash On Hand | | | | | | | 234 | 458 |
Comprehensive Income Expense | | | | | | | 218 966 | 397 639 |
Cost Sales | | | | | | | 2 137 835 | 1 696 671 |
Creditors | | 192 000 | 622 806 | 460 602 | 903 511 | 927 520 | 1 224 488 | 158 152 |
Current Tax For Period | | | | | | | 20 799 | 57 963 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 84 595 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | -7 056 | 2 637 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | -7 056 | 87 232 |
Deferred Tax Liabilities | | | | | | | 182 991 | 155 552 |
Depreciation Amortisation Expense | | | | | | | 107 134 | 122 387 |
Depreciation Expense Property Plant Equipment | | | | | | | 107 134 | 122 387 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | -117 760 | -47 600 | | -11 880 | | -37 707 |
Disposals Property Plant Equipment | | | -216 933 | -47 600 | -300 | -19 797 | | -37 707 |
Distribution Average Number Employees | | | | | | | 11 | 11 |
Dividend Income | | | | | | | 11 404 | |
Dividends Paid | | | | | | | -56 496 | -128 500 |
Dividends Paid Classified As Financing Activities | | | | | | | -56 496 | -128 500 |
Dividends Received Classified As Investing Activities | | | | | | | 11 404 | |
Financial Assets | | | | | | | 2 635 979 | 2 139 236 |
Financial Liabilities | | | | | | | 1 186 951 | 158 152 |
Finished Goods Goods For Resale | | | | | | | 55 000 | 143 368 |
Fixed Assets | 234 987 | 897 725 | 1 231 322 | 1 248 107 | 1 124 372 | 1 282 880 | 1 221 763 | 1 595 517 |
Further Item Debtors Component Total Debtors | | | | | | | 26 557 | 33 298 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | | | -87 750 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | -15 | 16 100 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | 172 816 | 806 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | -255 531 | 154 060 |
Gain Loss In Cash Flows From Change In Inventories | | | | | | | 85 263 | -50 316 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -15 | 16 100 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | | | 87 750 |
Government Grant Income | | | | | | | 74 280 | 12 465 |
Gross Profit Loss | | | | | | | 2 378 871 | 2 025 477 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | 50 967 | 37 394 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | | | 87 750 |
Increase Decrease From Total Impairment Loss Recognised Or Reversed Property Plant Equipment | | | -33 458 | | | | | -104 000 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | 781 542 | 5 265 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | -15 246 | |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | | | | | | | -16 673 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 95 060 | 175 311 | 136 155 | 112 957 | 105 870 | 122 050 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | 29 | 54 |
Interest Income On Bank Deposits | | | | | | | 25 | 43 |
Interest Paid Classified As Financing Activities | | | | | | | -29 | -54 |
Interest Paid Classified As Operating Activities | | | | | | | 29 | 54 |
Interest Payable Similar Charges Finance Costs | | | | | | | 33 600 | 68 211 |
Interest Received Classified As Investing Activities | | | | | | | 87 | 86 |
Interest Received Classified As Operating Activities | | | | | | | 11 491 | 86 |
Investment Property | | | | | | | 1 477 250 | 1 565 000 |
Investment Property Fair Value Model | | | | | | | 1 477 250 | 1 565 000 |
Investments Fixed Assets | 250 | 250 | 250 | 250 | 250 | 250 | 250 | 250 |
Investments In Associates | | | | | | | 50 | 50 |
Investments In Group Undertakings Participating Interests | | | | | | | 250 | 250 |
Investments In Subsidiaries | | 250 | 250 | 250 | 250 | 250 | 250 | 200 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | 33 571 | 68 157 |
Net Cash Flows From Used In Financing Activities | | | | | | | -56 525 | -128 554 |
Net Cash Flows From Used In Investing Activities | | | | | | | -34 085 | -115 642 |
Net Cash Flows From Used In Operating Activities | | | | | | | 872 152 | 249 461 |
Net Cash Generated From Operations | | | | | | | 923 119 | 286 855 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | | 580 035 | 389 793 |
Net Current Assets Liabilities | 1 299 597 | 1 014 044 | 1 470 222 | 1 654 836 | 1 897 561 | 1 831 913 | 2 048 444 | 2 014 388 |
Number Shares Issued Fully Paid | | | | | | | 12 029 | 12 029 |
Operating Profit Loss | | | | | | | 506 457 | 351 663 |
Other Comprehensive Income Expense Net Tax | | | | | | | 5 278 | 364 000 |
Other Creditors | | | | | | | 142 486 | 1 254 |
Other Departments Average Number Employees | | | | | | | 3 | 3 |
Other Employee Expense | | | | | | | 91 571 | 58 564 |
Other Finance Income | | | | | | | 62 | 43 |
Other Interest Receivable Similar Income Finance Income | | | | | | | 11 491 | 86 |
Other Operating Income Format1 | | | | | | | 106 465 | 42 829 |
Other Payables Accrued Expenses | | | | | | | 292 309 | 15 152 |
Other Remaining Operating Income | | | | | | | | 425 |
Other Short-term Employee Benefits | | | | | | | 102 | 1 356 |
Ownership Interest In Associate Percent | | | | | | | 50 | 50 |
Par Value Share | | 1 | | | | | | 1 |
Pension Costs Defined Contribution Plan | | | | | | | 186 528 | 44 092 |
Percentage Class Share Held In Subsidiary | | | | | | | 100 | 100 |
Prepayments | | | | | | | 107 593 | 6 |
Proceeds From Sales Property Plant Equipment | | | | | | | | 16 100 |
Production Average Number Employees | | | | | | | 277 | 274 |
Profit Loss | | | | | | | 218 966 | 33 639 |
Profit Loss Attributable To Owners Parent | | | | | | | 443 089 | 212 247 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | 484 348 | 371 288 |
Property Plant Equipment Gross Cost | | 1 815 975 | 2 093 414 | 2 237 910 | 2 271 430 | 2 531 015 | 2 575 768 | 2 929 865 |
Provisions For Liabilities Balance Sheet Subtotal | | | 90 768 | 76 642 | 59 219 | 92 049 | 84 993 | 155 552 |
Purchase Property Plant Equipment | | | | | | | -45 576 | -131 828 |
Raw Materials Consumables | | | | | | | 155 313 | 168 927 |
Redeemable Preference Shares Liability | | | | | | | 9 500 | 9 500 |
Redundancy Costs | | | | | | | | 25 000 |
Rental Income From Investment Property | | | | | | | 69 914 | 72 956 |
Rental Income From Sub-leases | | | | | | | 32 185 | 29 939 |
Revenue From Sale Goods | | | | | | | 4 446 792 | 3 649 192 |
Short-term Deposits Classified As Cash Equivalents | | | | | | | 460 272 | 227 115 |
Social Security Costs | | | | | | | 160 157 | 120 029 |
Staff Costs Employee Benefits Expense | | | | | | | 1 984 478 | 1 496 601 |
Taxation Social Security Payable | | | | | | | 37 537 | 47 290 |
Tax Decrease From Utilisation Tax Losses | | | | | | | -20 806 | 32 090 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | | 25 826 |
Tax Decrease Increase From Effect Tax Incentives | | | | | | | -42 106 | -52 309 |
Tax Expense Credit Applicable Tax Rate | | | | | | | 92 026 | 70 545 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | 9 770 | -1 113 |
Tax Increase Decrease From Effect Dividends From Companies | | | | | | | -2 167 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | 14 910 | -919 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | | | | | 5 849 | 14 362 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | 41 259 | 159 041 |
Total Assets Less Current Liabilities | 1 534 584 | 1 911 769 | 2 701 544 | 2 902 943 | 3 021 933 | 3 114 793 | 3 270 207 | 3 609 905 |
Total Borrowings | | | | | | | 9 500 | 9 500 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | 325 812 | | | | | 260 000 |
Total Operating Lease Payments | | | | | | | 175 | |
Trade Creditors Trade Payables | | | | | | | 627 156 | 144 379 |
Trade Debtors Trade Receivables | | | | | | | 718 761 | 900 834 |
Turnover Revenue | | | | | | | 1 817 251 | 1 771 113 |
Unpaid Contributions To Pension Schemes | | | | | | | 1 498 | 2 527 |
Wages Salaries | | | | | | | 1 546 120 | 1 247 560 |
Work In Progress | | | | | | | 300 137 | 147 839 |
Company Contributions To Money Purchase Plans Directors | | | | | | | 156 248 | 14 371 |
Director Remuneration | | | | | | | 176 600 | 183 567 |
Capital Redemption Reserve | 2 421 | 2 421 | | | | | | |
Creditors Due After One Year | | 192 000 | | | | | | |
Creditors Due Within One Year | 318 014 | 633 912 | | | | | | |
Number Shares Allotted | 21 529 | 21 529 | | | | | | |
Percentage Subsidiary Held | | 100 | | | | | | |
Share Premium Account | 38 050 | 38 050 | | | | | | |
Value Shares Allotted | 21 529 | 21 529 | | | | | | |