Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2023-03-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 795 960 | 311 865 | 1 026 675 | 1 347 411 |
Current Assets | 3 815 265 | 4 693 871 | 5 875 250 | 12 017 849 |
Debtors | 1 538 359 | 2 156 655 | 1 915 807 | 8 017 138 |
Net Assets Liabilities | 4 047 749 | 4 372 744 | 5 574 286 | 9 393 949 |
Other Debtors | | | 400 | |
Total Inventories | 1 480 946 | 2 225 351 | 2 932 768 | 2 653 300 |
Property Plant Equipment | 2 265 852 | 2 447 281 | 2 452 722 | |
|
Other Financial Data |
Audit Fees Expenses | 10 500 | 10 500 | 10 500 | 15 750 |
Company Contributions To Money Purchase Plans Directors | 97 143 | 67 150 | 66 446 | 67 310 |
Director Remuneration | 46 772 | 32 220 | 46 733 | 55 320 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 |
Accrued Liabilities Deferred Income | 17 300 | 123 925 | 79 475 | 611 339 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 951 873 | 2 143 194 | 2 369 653 | 2 139 199 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 28 295 | -62 852 |
Administrative Expenses | 1 822 747 | 1 906 559 | 1 914 671 | 2 635 479 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 27 | 26 | 25 | 25 |
Bank Borrowings | 891 084 | 146 609 | 175 590 | |
Bank Borrowings Overdrafts | 721 869 | 572 016 | 688 645 | |
Cash Cash Equivalents Cash Flow Value | 795 960 | 311 865 | 1 026 675 | |
Comprehensive Income Expense | 630 242 | 614 595 | 1 491 142 | 4 181 663 |
Corporation Tax Payable | 138 143 | 124 332 | 289 064 | 788 376 |
Corporation Tax Recoverable | 109 519 | 73 775 | 255 784 | 112 550 |
Cost Sales | 7 305 479 | 9 422 803 | 7 868 865 | 10 407 190 |
Creditors | 731 005 | 572 016 | 688 645 | 2 843 643 |
Current Tax For Period | 138 143 | 112 928 | 285 493 | 687 230 |
Depreciation Amortisation Expense | 135 391 | 191 321 | 226 458 | 333 096 |
Depreciation Expense Property Plant Equipment | 135 391 | 191 321 | 226 459 | 333 096 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 3 331 |
Disposals Property Plant Equipment | | | | 2 434 489 |
Distribution Costs | 377 336 | 346 032 | 380 075 | 526 435 |
Dividends Paid | 289 600 | 289 600 | 289 600 | 362 000 |
Dividends Paid Classified As Financing Activities | -289 600 | -289 600 | -289 600 | -362 000 |
Dividends Paid On Shares Final | 289 600 | 289 600 | 289 600 | 362 000 |
Finished Goods | 76 583 | 94 694 | 52 397 | 286 560 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -8 959 | 3 602 | 9 336 | -13 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -126 487 | 904 778 | -344 811 | 611 189 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -79 636 | -711 955 | 433 847 | -5 944 874 |
Gain Loss On Disposal Assets Income Statement Subtotal | 1 800 | | | 3 098 |
Gain Loss On Disposals Property Plant Equipment | 1 800 | | | 3 098 |
Gross Profit Loss | 2 991 578 | 2 996 851 | 3 771 115 | 4 739 813 |
Income Taxes Paid Refund Classified As Operating Activities | -161 654 | -90 995 | 14 712 | -42 997 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 802 612 | -484 095 | 714 810 | 320 736 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -27 053 | | -317 482 | -1 687 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -903 638 | 744 405 | 707 417 | -279 468 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 191 321 | 226 459 | 41 356 |
Interest Expense On Bank Loans Similar Borrowings | 21 797 | 13 676 | 18 613 | 24 656 |
Interest Paid Classified As Operating Activities | -22 158 | -13 676 | -18 613 | -24 656 |
Interest Payable Similar Charges Finance Costs | 22 158 | 13 676 | 18 613 | 24 656 |
Merchandise | 1 404 363 | 2 130 657 | 2 880 371 | 2 366 740 |
Net Cash Flows From Used In Financing Activities | 426 075 | 431 257 | 163 527 | 1 577 955 |
Net Cash Flows From Used In Investing Activities | 223 925 | 371 864 | 231 875 | -1 868 280 |
Net Cash Flows From Used In Operating Activities | -1 452 612 | -319 026 | -1 110 212 | -30 411 |
Net Cash Generated From Operations | -1 636 424 | -423 697 | -1 114 113 | -98 064 |
Net Current Assets Liabilities | 2 545 242 | 2 573 464 | 3 914 489 | 9 174 206 |
Net Interest Received Paid Classified As Investing Activities | -745 | -886 | -25 | -6 727 |
Number Shares Issued But Not Fully Paid | | 76 | 76 | 76 |
Operating Profit Loss | 805 318 | 783 958 | 1 506 036 | 1 579 913 |
Other Creditors | | | 4 727 | 4 497 |
Other Deferred Tax Expense Credit | 42 573 | 43 645 | 28 295 | -62 852 |
Other Interest Receivable Similar Income Finance Income | 745 | 886 | 25 | 6 727 |
Other Operating Income Format1 | 13 823 | 39 698 | 29 667 | 2 014 |
Other Taxation Social Security Payable | 27 292 | 32 950 | 37 163 | 76 896 |
Par Value Share | | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -9 966 | -9 966 | -9 136 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 116 529 | 86 624 | 85 882 | 89 192 |
Prepayments Accrued Income | | | 7 460 | 5 234 087 |
Proceeds From Borrowings Classified As Financing Activities | | | -353 500 | |
Proceeds From Sales Property Plant Equipment | -1 800 | | | -1 874 037 |
Profit Loss | 630 242 | 614 595 | 1 491 142 | 4 181 663 |
Profit Loss On Ordinary Activities Before Tax | 783 905 | 771 168 | 1 487 448 | 4 804 354 |
Property Plant Equipment Gross Cost | 4 217 725 | 4 590 475 | 4 822 375 | 2 240 150 |
Provisions | 32 340 | 75 985 | 104 280 | 41 428 |
Provisions For Liabilities Balance Sheet Subtotal | 32 340 | 75 985 | 104 280 | 41 428 |
Purchase Property Plant Equipment | -226 470 | -372 750 | -231 900 | -12 484 |
Recoverable Value-added Tax | 13 915 | 89 679 | 32 206 | |
Repayments Borrowings Classified As Financing Activities | -169 198 | -172 459 | -207 891 | -864 235 |
Restructuring Costs | | | | -3 242 370 |
Social Security Costs | 79 427 | 82 238 | 81 538 | 109 899 |
Staff Costs Employee Benefits Expense | 1 037 917 | 1 022 107 | 996 630 | 1 218 148 |
Tax Expense Credit Applicable Tax Rate | 148 942 | 146 522 | 282 615 | 912 827 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -15 166 | -36 410 | -183 | -557 782 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 367 | 2 816 | 3 061 | 3 382 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 153 663 | 156 573 | -3 694 | 622 691 |
Total Additions Including From Business Combinations Property Plant Equipment | | 372 750 | 231 900 | 12 484 |
Total Assets Less Current Liabilities | 4 811 094 | 5 020 745 | 6 367 211 | 9 435 377 |
Total Current Tax Expense Credit | 111 090 | 112 928 | -31 989 | 685 543 |
Trade Creditors Trade Payables | 839 519 | 1 632 014 | 1 318 702 | 1 357 413 |
Trade Debtors Trade Receivables | 1 241 488 | 1 877 679 | 1 493 447 | 2 244 300 |
Turnover Revenue | 10 297 057 | 12 419 654 | 11 639 980 | 15 147 003 |
Wages Salaries | 841 961 | 853 245 | 829 210 | 1 019 057 |
Additional Provisions Increase From New Provisions Recognised | | 43 645 | | |
Bank Overdrafts | | | | |
Finance Lease Liabilities Present Value Total | 9 136 | 9 136 | | |
Further Operating Expense Item Component Total Operating Expenses | | -39 698 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 827 | 621 | | |
Interest Expense On Bank Overdrafts | 361 | | | |
Total Borrowings | 910 186 | 727 761 | 864 235 | |