Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 680 897 | 1 687 756 | 2 282 300 | 2 119 258 |
Current Assets | 3 971 259 | 4 567 674 | 5 604 992 | 6 088 418 |
Debtors | 2 283 610 | 1 758 958 | 2 146 009 | 3 068 230 |
Net Assets Liabilities | 4 313 989 | 4 612 501 | 4 981 285 | 5 203 504 |
Other Debtors | 615 569 | 86 881 | 274 048 | 275 762 |
Property Plant Equipment | 1 218 446 | 964 329 | 1 645 289 | 2 181 363 |
Total Inventories | 1 006 752 | 1 120 960 | 1 176 683 | 900 930 |
|
Other Financial Data |
Audit Fees Expenses | 9 500 | 11 500 | 11 950 | 11 950 |
Accumulated Amortisation Impairment Intangible Assets | 166 534 | 168 500 | 170 270 | 171 863 |
Accumulated Depreciation Impairment Property Plant Equipment | 658 713 | 588 055 | 739 497 | 973 612 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 213 758 | 917 574 | 1 146 451 |
Administration Support Average Number Employees | 15 | 15 | 13 | 16 |
Administrative Expenses | 1 121 032 | 1 143 967 | 1 554 241 | 984 769 |
Amortisation Expense Intangible Assets | 2 185 | 1 966 | 1 770 | 1 593 |
Amount Specific Bank Loan | | | 750 000 | 637 500 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 15 | 15 | 13 | 16 |
Balances With Banks | 677 378 | 1 685 832 | 2 281 072 | 2 118 633 |
Bank Borrowings | | | 637 500 | 487 500 |
Cash Cash Equivalents | 680 897 | 1 687 756 | 2 282 300 | 2 119 258 |
Cash Cash Equivalents Cash Flow Value | 680 897 | 1 687 756 | 2 282 300 | |
Cash On Hand | 3 519 | 1 924 | 1 228 | 625 |
Comprehensive Income Expense | 305 986 | 298 512 | 368 784 | 662 219 |
Cost Sales | 10 638 566 | 11 258 033 | 11 473 145 | 10 419 870 |
Creditors | 171 292 | 196 590 | 1 196 280 | 1 314 568 |
Current Tax For Period | 67 552 | 100 154 | 98 963 | 180 813 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 30 383 | -30 981 | 22 050 | 20 593 |
Depreciation Amortisation Expense | 238 842 | 185 164 | 201 876 | 413 742 |
Depreciation Expense Property Plant Equipment | 236 726 | 183 198 | 200 106 | 412 149 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | -253 856 | -48 664 | -178 034 |
Disposals Property Plant Equipment | | -538 533 | -85 172 | -376 262 |
Dividends Paid | | | | 440 000 |
Dividends Paid Classified As Financing Activities | | | | -440 000 |
Finance Lease Liabilities Present Value Total | 215 914 | 221 078 | 492 936 | 571 772 |
Fixed Assets | 1 538 110 | 1 282 027 | 1 961 217 | 2 495 698 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 76 812 | 75 031 | 32 840 | 593 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | -180 000 | | | |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | 180 000 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 7 123 | -14 330 | 61 776 | -458 621 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 385 832 | -524 652 | 387 051 | 922 221 |
Gain Loss In Cash Flows From Change In Inventories | 135 055 | 114 208 | 55 723 | -275 753 |
Government Grant Income | | 91 888 | 41 887 | |
Gross Profit Loss | 1 348 373 | 1 406 012 | 1 959 563 | 1 835 368 |
Income Taxes Paid Refund Classified As Operating Activities | 48 312 | 67 552 | 95 561 | 98 963 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -540 944 | 1 006 859 | 594 544 | -163 042 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 81 | -4 593 | | |
Increase Decrease In Existing Provisions | | -30 981 | 22 050 | 20 593 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 966 | 1 770 | 1 593 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 183 198 | 200 106 | 412 149 |
Intangible Assets | 19 664 | 17 698 | 15 928 | 14 335 |
Intangible Assets Gross Cost | 186 198 | 186 198 | 186 198 | 186 198 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 11 138 | 17 109 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 36 414 | 19 179 | 851 | 27 099 |
Interest Income On Bank Deposits | 260 | 225 | 131 | 1 440 |
Interest Paid Classified As Financing Activities | -36 414 | -19 179 | -11 989 | -44 208 |
Interest Paid Classified As Operating Activities | 36 414 | 19 179 | 11 989 | 44 208 |
Interest Payable Similar Charges Finance Costs | 36 414 | 19 179 | 11 989 | 44 208 |
Interest Received Classified As Investing Activities | 260 | 225 | 131 | 1 440 |
Interest Received Classified As Operating Activities | 260 | 225 | 131 | 1 440 |
Investment Property | 300 000 | 300 000 | 300 000 | 300 000 |
Investment Property Fair Value Model | 300 000 | 300 000 | 300 000 | 300 000 |
Minimum Operating Lease Payments Recognised As Expense | 44 262 | 88 538 | 84 575 | 31 639 |
Net Cash Flows From Used In Financing Activities | -304 629 | -122 786 | 640 990 | -1 325 640 |
Net Cash Flows From Used In Investing Activities | -102 110 | 323 667 | -110 242 | 329 162 |
Net Cash Flows From Used In Operating Activities | -134 205 | 805 978 | 63 796 | 833 436 |
Net Cash Generated From Operations | -85 893 | 873 530 | 159 357 | 932 399 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 442 117 | 448 756 | 663 907 | 1 120 246 |
Net Current Assets Liabilities | 3 051 834 | 3 600 746 | 4 312 080 | 4 138 699 |
Nominal Value Allotted Share Capital | 15 000 | 15 000 | 15 000 | 15 000 |
Number Shares Issued Fully Paid | 15 000 | 15 000 | 15 000 | 15 000 |
Operating Profit Loss | 260 159 | 382 046 | 501 655 | 906 393 |
Other Creditors | 105 139 | 95 521 | 62 439 | 112 181 |
Other Employee Expense | 12 836 | 13 066 | 10 969 | 14 547 |
Other Interest Receivable Similar Income Finance Income | 260 | 225 | 131 | 1 440 |
Other Inventories | 1 006 752 | 1 120 960 | 1 176 683 | 900 930 |
Other Operating Income Format1 | 32 818 | 120 001 | 96 333 | 55 794 |
Other Payables Accrued Expenses | 57 124 | 115 054 | 95 643 | 52 212 |
Other Remaining Operating Income | | 1 500 | 26 091 | 28 867 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -268 215 | -103 607 | -97 021 | -728 932 |
Pension Costs Defined Contribution Plan | 4 948 | 5 011 | 5 003 | 8 191 |
Prepayments | 95 112 | 138 799 | 306 052 | 352 822 |
Proceeds From Sales Property Plant Equipment | 184 450 | 403 131 | 76 131 | 398 117 |
Profit Loss | 305 986 | 298 512 | 368 784 | 662 219 |
Profit Loss On Ordinary Activities Before Tax | 404 005 | 363 092 | 489 797 | 863 625 |
Property Plant Equipment Gross Cost | 1 877 159 | 1 552 384 | 2 384 786 | 3 154 975 |
Provisions | 104 663 | 73 682 | 95 732 | 116 325 |
Provisions For Liabilities Balance Sheet Subtotal | 104 663 | 73 682 | 95 732 | 116 325 |
Purchase Property Plant Equipment | -286 820 | -79 689 | -186 504 | -70 395 |
Rental Income From Sub-leases | 32 818 | 26 613 | 28 355 | 26 927 |
Revenue From Rendering Services | 1 323 845 | 1 216 369 | 1 834 550 | 2 304 025 |
Revenue From Sale Goods | 10 663 094 | 11 447 676 | 11 598 158 | 9 951 213 |
Social Security Costs | 44 361 | 39 080 | 35 813 | 54 969 |
Staff Costs Employee Benefits Expense | 499 909 | 462 922 | 414 890 | 582 884 |
Taxation Social Security Payable | 145 023 | 198 343 | 126 751 | 328 195 |
Tax Expense Credit Applicable Tax Rate | 76 761 | 68 987 | 93 061 | 164 089 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -13 836 | -631 | 1 134 | 23 031 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 746 | 3 842 | 9 344 |
Tax Increase Decrease From Other Short-term Timing Differences | 30 363 | 71 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 4 650 | -4 593 | 22 976 | 4 942 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 98 019 | 64 580 | 121 013 | 201 406 |
Total Assets Less Current Liabilities | 4 589 944 | 4 882 773 | 6 273 297 | 6 634 397 |
Total Borrowings | 171 292 | 196 590 | 1 196 280 | 1 314 568 |
Trade Creditors Trade Payables | 328 673 | 240 496 | 303 680 | 552 122 |
Trade Debtors Trade Receivables | 1 572 929 | 1 533 278 | 1 565 909 | 2 439 646 |
Turnover Revenue | 11 986 939 | 12 664 045 | 13 432 708 | 12 255 238 |
Unpaid Contributions To Pension Schemes | | 875 | | 2 424 |
Wages Salaries | 437 764 | 405 765 | 363 105 | 505 177 |
Amount Specific Advance Or Credit Directors | 70 176 | 55 592 | 4 629 | 66 256 |
Amount Specific Advance Or Credit Made In Period Directors | -9 555 | -32 909 | -71 655 | -158 373 |
Amount Specific Advance Or Credit Repaid In Period Directors | 974 | 18 325 | 20 692 | 220 000 |
Director Remuneration | 108 500 | 101 434 | 101 300 | 108 500 |