Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Debtors | 1 174 494 | 1 193 398 | 1 193 398 | 1 193 399 | 1 193 399 |
Other Debtors | 38 313 | 62 137 | 39 712 | 44 226 | 44 226 |
Total Inventories | | | 39 556 165 | 56 529 578 | 53 977 523 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 11 381 | | 12 152 953 | 16 180 477 | 1 |
Accumulated Amortisation Impairment Intangible Assets | | | 3 297 240 | 4 578 924 | 6 499 943 |
Accumulated Depreciation Impairment Property Plant Equipment | | | 13 255 727 | 14 048 680 | 13 887 408 |
Acquired Through Business Combinations Property Plant Equipment | | | | 286 598 | 379 627 |
Additions Other Than Through Business Combinations Intangible Assets | | | | 5 694 323 | 5 870 952 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 205 016 | 1 291 090 |
Administration Support Average Number Employees | 138 | 334 | | | |
Administrative Expenses | | | 39 305 353 | 48 438 479 | 52 151 143 |
Amortisation Expense Intangible Assets | | | 1 224 908 | 1 393 466 | 2 065 756 |
Average Number Employees During Period | 567 | 1 394 | | | |
Bank Borrowings | | | 6 108 167 | 16 094 065 | 83 727 169 |
Bank Borrowings Overdrafts | | | 1 860 456 | 2 004 000 | 2 000 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 4 017 139 | 3 333 477 | 2 667 018 |
Cash Cash Equivalents | | 1 576 380 | 4 660 027 | 5 777 970 | 5 459 387 |
Corporation Tax Payable | | | 51 673 | 1 777 784 | 495 148 |
Corporation Tax Recoverable | | | 434 195 | | |
Cost Sales | | | 144 846 942 | 212 362 503 | 245 005 519 |
Creditors | 11 381 | | | 1 | 1 |
Current Tax For Period | | | | 1 995 664 | 248 048 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 953 704 | 171 491 | -123 724 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 184 900 | 611 020 | 906 766 |
Distribution Costs | | | 27 255 141 | 32 726 532 | 38 284 744 |
Equity Securities Held | | | 4 521 | 4 521 | 4 521 |
Finance Lease Liabilities Present Value Total | | | 2 401 194 | 1 635 293 | 996 903 |
Finance Lease Payments Owing Minimum Gross | | | 870 511 | 770 686 | 635 307 |
Finished Goods Goods For Resale | | | 39 556 165 | 48 568 953 | 47 074 341 |
Further Item Creditors Component Total Creditors | | | | | 1 200 000 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | 2 327 710 | -167 981 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -3 304 | 36 203 | 247 979 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | 46 245 | -53 134 | 61 656 |
Gain Loss On Disposals Property Plant Equipment | | | -177 005 | | 4 167 |
Government Grant Income | | | 4 631 923 | 223 991 | |
Gross Profit Loss | | | 62 835 541 | 98 191 234 | |
Income Taxes Paid Refund Classified As Operating Activities | | | -210 916 | -553 544 | -2 008 131 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -92 014 | -253 283 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 1 281 684 | 1 921 019 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 100 967 | 1 224 172 |
Intangible Assets | | | 266 456 | 293 406 | 285 002 |
Intangible Assets Gross Cost | | | 11 991 032 | 17 685 355 | 23 556 307 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 762 660 | | |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | 74 400 | | |
Interest Income On Bank Deposits | | | | 2 468 | 8 083 |
Interest Paid Classified As Operating Activities | | | -768 862 | -1 527 955 | |
Interest Payable Similar Charges Finance Costs | | | 5 152 180 | 5 720 741 | 8 783 068 |
Interest Received Classified As Investing Activities | | | | -4 351 | -8 083 |
Investments | 1 | 1 | 1 | 1 | 1 |
Investments Fixed Assets | 1 | 1 | 1 | 1 | 1 |
Investments In Subsidiaries | 1 | 1 | 1 | 1 | 1 |
Issue Equity Instruments | 967 447 | 30 285 | | | |
Net Cash Generated From Operations | | | -8 534 127 | | -20 550 762 |
Net Current Assets Liabilities | 1 163 113 | 1 193 398 | 1 193 398 | | |
Net Finance Income Costs | | | | 4 351 | 8 083 |
Operating Profit Loss | | | -1 339 928 | 17 556 820 | |
Other Creditors | | | 381 887 | 569 516 | 1 314 017 |
Other Departments Average Number Employees | 5 | 8 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 308 014 | 1 385 444 |
Other Disposals Property Plant Equipment | | | | 337 708 | 1 421 766 |
Other Interest Receivable Similar Income Finance Income | | | | 4 351 | 8 083 |
Other Provisions Balance Sheet Subtotal | | | 500 000 | 1 100 000 | |
Other Remaining Borrowings | | | 40 118 456 | 33 986 842 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 914 954 | 1 348 060 | 1 572 062 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 34 686 | | 8 866 983 | 14 222 082 | 13 313 156 |
Production Average Number Employees | 424 | 1 052 | | | |
Profit Loss | -183 631 | 2 082 472 | -6 584 994 | 9 487 029 | 732 967 |
Profit Loss On Ordinary Activities Before Tax | | | -6 492 108 | 11 840 430 | |
Property Plant Equipment Gross Cost | | | 21 486 970 | 22 640 876 | 22 889 827 |
Raw Materials Consumables | | | | 7 960 625 | 6 903 182 |
Social Security Costs | | | 3 122 698 | 3 629 377 | 4 167 424 |
Staff Costs Employee Benefits Expense | | | 40 749 925 | 51 678 764 | 54 106 876 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 913 907 | 1 643 867 | 2 947 350 |
Tax Decrease From Utilisation Tax Losses | | | -49 385 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | 40 670 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 108 601 | -103 045 | 3 275 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 229 357 | 266 864 | 383 811 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | | -310 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 92 886 | 2 353 401 | 1 154 814 |
Total Assets Less Current Liabilities | 1 163 114 | 1 193 399 | 1 193 399 | | |
Total Borrowings | | | 18 517 362 | 33 038 359 | 2 000 000 |
Total Current Tax Expense Credit | | | -92 014 | 1 742 381 | 248 048 |
Trade Creditors Trade Payables | | | 35 066 550 | 39 743 586 | 47 005 636 |
Trade Debtors Trade Receivables | | | -1 | 44 512 001 | 44 556 565 |
Turnover Revenue | | | 207 682 483 | 310 553 737 | 347 759 499 |
Wages Salaries | | | 36 712 273 | 46 701 327 | 48 367 390 |