Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 793 524 | 1 189 448 | 1 672 555 | 1 808 775 | 3 020 837 |
Current Assets | | | 9 873 136 | 11 119 390 | 12 443 369 |
Debtors | 6 609 389 | 9 832 096 | 7 645 625 | 8 608 788 | 8 397 148 |
Net Assets Liabilities | 3 653 684 | 4 486 753 | 4 525 978 | 4 654 619 | |
Other Debtors | 82 657 | 233 971 | 439 450 | 556 058 | 106 182 |
Property Plant Equipment | 381 507 | 306 853 | 243 402 | 131 666 | 28 043 |
Total Inventories | 658 412 | 415 513 | 554 956 | 701 827 | 1 025 384 |
|
Other Financial Data |
Audit Fees Expenses | 12 000 | 12 400 | 12 800 | 13 000 | 14 000 |
Accrued Liabilities Deferred Income | 213 659 | 34 841 | 67 431 | 105 406 | 190 653 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 070 336 | 1 176 169 | 1 289 698 | 1 405 434 | 1 504 771 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 31 178 | 50 078 | 4 000 | 12 650 |
Administrative Expenses | 4 814 200 | 4 446 414 | 4 238 782 | 4 382 603 | 5 243 105 |
Amounts Owed By Associates Joint Ventures Participating Interests | 451 151 | | | | |
Amounts Owed By Group Undertakings | 2 562 697 | 3 158 080 | 3 584 337 | 3 458 063 | 1 445 970 |
Amounts Owed To Associates Joint Ventures Participating Interests | | | | 166 444 | |
Amounts Owed To Group Undertakings | 12 605 | | 17 | | |
Amounts Recoverable On Contracts | 260 494 | 857 896 | 322 040 | 365 995 | 648 486 |
Average Number Employees During Period | 67 | 61 | 46 | 47 | 58 |
Bank Borrowings Overdrafts | 368 | 368 | 4 751 | | |
Bank Overdrafts | 368 | 368 | 4 751 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 39 206 | 29 779 | | | |
Corporation Tax Payable | 38 868 | 105 917 | 98 847 | 148 824 | 436 735 |
Cost Sales | 7 749 481 | 12 522 536 | 8 801 417 | 11 003 571 | 18 854 562 |
Creditors | 10 368 | 7 249 533 | 5 582 835 | 6 596 438 | 5 998 795 |
Current Tax For Period | 95 868 | 128 710 | 98 835 | 198 824 | 649 513 |
Deferred Tax Asset Debtors | | | | 3 545 | 2 263 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 4 744 | | | -11 271 | 1 282 |
Depreciation Expense Property Plant Equipment | 9 427 | 9 427 | 113 529 | 115 736 | 108 158 |
Dividend Income From Group Undertakings | | 9 595 | | | |
Dividends Paid | | | 670 000 | 994 444 | 668 756 |
Dividends Paid On Shares Interim | | | 670 000 | 994 444 | 668 756 |
Finance Lease Liabilities Present Value Total | 26 009 | 10 369 | | | |
Finance Lease Payments Owing Minimum Gross | 27 980 | 10 690 | | | |
Fixed Assets | | | 243 403 | 131 667 | 28 044 |
Further Item Interest Expense Component Total Interest Expense | | | | 527 | |
Further Item Tax Increase Decrease Component Adjusting Items | 23 429 | 18 682 | 17 927 | -22 | 16 645 |
Future Finance Charges On Finance Leases | 1 971 | 321 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 453 750 | 1 070 233 | 730 626 | 326 856 | 3 855 434 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 817 | 27 855 | 24 836 | 21 411 | -16 024 |
Gain Loss On Disposals Property Plant Equipment | | | | | 4 249 |
Government Grant Income | | | 210 315 | 8 347 | |
Gross Profit Loss | 5 287 891 | 5 399 638 | 4 846 853 | 5 697 616 | 8 594 053 |
Impairment Loss Reversal On Investments | | | 101 | | 175 518 |
Income From Related Parties | 436 028 | 249 705 | 241 339 | 718 268 | 1 034 609 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -3 385 | -11 786 | | -22 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 105 833 | 113 529 | 115 736 | 108 158 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 10 053 | 11 210 | 9 711 | 12 454 | 9 804 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 2 973 | 1 855 | 664 | | |
Interest Income On Bank Deposits | 275 | 239 | 150 | 237 | |
Interest Paid To Group Undertakings | | | | | 32 788 |
Interest Payable Similar Charges Finance Costs | 13 026 | 13 065 | 10 375 | 12 981 | 42 592 |
Investments Fixed Assets | 102 | 102 | 1 | 1 | 1 |
Investments In Subsidiaries | 102 | 102 | 1 | 1 | 1 |
Net Current Assets Liabilities | | | 4 290 301 | 4 522 952 | 6 444 574 |
Net Finance Income Costs | 275 | 9 834 | 150 | | |
Operating Profit Loss | 733 691 | 953 224 | 818 386 | 1 323 360 | 3 350 948 |
Other Creditors | 1 770 054 | 2 928 077 | 2 164 486 | 2 317 716 | 109 597 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 8 821 |
Other Disposals Property Plant Equipment | | | | | 16 936 |
Other Interest Receivable Similar Income Finance Income | 275 | 9 834 | 150 | 237 | 4 712 |
Other Operating Income Format1 | 260 000 | | 210 315 | 8 347 | |
Other Taxation Social Security Payable | 531 523 | 695 410 | 917 387 | 979 163 | 1 527 524 |
Payments Received On Account | 140 595 | 224 812 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 25 259 | 33 755 | 31 868 | 33 769 | 42 221 |
Percentage Class Share Held In Subsidiary | | 100 | | | 100 |
Prepayments Accrued Income | 215 129 | 202 832 | 221 552 | 226 861 | 286 717 |
Profit Loss | 623 713 | 833 069 | 709 225 | 1 123 085 | 2 486 755 |
Profit Loss On Ordinary Activities Before Tax | 720 940 | 949 993 | 808 060 | 1 310 616 | 3 137 550 |
Property Plant Equipment Gross Cost | 1 451 844 | 1 483 022 | 1 533 100 | 1 537 100 | 1 532 814 |
Provisions For Liabilities Balance Sheet Subtotal | 7 726 | 7 726 | 7 726 | | |
Raw Materials Consumables | 658 412 | 415 513 | 554 956 | 701 827 | 1 025 384 |
Research Development Expense Recognised In Profit Or Loss | | 915 | 2 365 | 3 847 | |
Social Security Costs | 255 608 | 190 172 | 169 737 | 189 396 | 244 590 |
Staff Costs Employee Benefits Expense | 2 538 668 | 2 281 724 | 2 238 734 | 2 354 294 | 3 015 483 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 7 726 | 7 726 | 7 726 | | |
Tax Decrease From Utilisation Tax Losses | 2 190 | | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | -1 900 | 1 823 | | | |
Tax Expense Credit Applicable Tax Rate | 136 979 | 180 499 | 153 531 | 249 017 | 596 135 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -912 | | -5 164 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -67 135 | -66 489 | -64 941 | -72 316 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -722 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 785 | 4 081 | 550 | 2 357 | 41 851 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 97 227 | 116 924 | 98 835 | 187 531 | 650 795 |
Total Assets Less Current Liabilities | | | 4 533 704 | 4 654 619 | 6 472 618 |
Total Borrowings | 368 | 368 | 4 751 | | |
Total Current Tax Expense Credit | 92 483 | 116 924 | 98 835 | 198 802 | 649 513 |
Trade Creditors Trade Payables | 2 047 843 | 3 249 739 | 2 329 916 | 2 878 885 | 3 734 286 |
Trade Debtors Trade Receivables | 3 037 261 | 5 379 317 | 3 078 246 | 3 998 266 | 5 907 530 |
Turnover Revenue | 13 037 372 | 17 922 174 | 13 648 270 | 16 701 187 | 27 448 615 |
Wages Salaries | 2 257 801 | 2 057 797 | 2 037 129 | 2 131 129 | 2 728 672 |
Director Remuneration | | | | | 100 991 |