Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 66 176 | 259 902 | 84 672 | 257 981 | 51 523 | 27 469 | 257 975 | 274 519 |
Current Assets | 1 269 328 | 2 094 607 | 2 178 604 | 2 345 387 | 2 256 301 | 2 090 338 | 2 554 681 | 2 493 566 |
Debtors | 1 013 626 | 1 801 956 | 2 075 380 | 2 065 831 | 2 204 778 | 2 062 869 | 2 296 706 | 2 219 047 |
Net Assets Liabilities | 2 018 068 | 2 175 305 | 2 322 040 | 2 003 301 | 2 011 252 | 2 074 044 | 2 418 776 | 2 736 923 |
Other Debtors | | | 8 572 | 526 306 | 544 847 | 287 735 | 332 351 | 136 866 |
Property Plant Equipment | 238 558 | 172 634 | 324 307 | 308 458 | 347 671 | 366 722 | 408 363 | |
Total Inventories | 189 526 | 32 749 | 18 552 | 21 575 | | | | |
|
Other Financial Data |
Audit Fees Expenses | 5 500 | 5 500 | 5 500 | | | | | |
Fees For Non-audit Services | 2 000 | 2 000 | 2 000 | | | | | |
Amount Specific Advance Or Credit Directors | | | | 53 651 | 205 715 | 235 715 | 235 715 | 60 534 |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 132 500 | 290 000 | | 17 147 |
Director Remuneration | 63 481 | 86 576 | 70 114 | | | | | |
Dividend Recommended By Directors | | 10 000 | 116 928 | | | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 152 064 | 30 000 | | |
Accrued Liabilities | 16 599 | 24 714 | 31 596 | | | | | |
Accumulated Amortisation Impairment Intangible Assets | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | 271 232 | 273 144 | 266 153 | 283 722 | 313 257 | 369 767 | 373 827 | 98 061 |
Additional Provisions Increase From New Provisions Recognised | | -11 377 | 4 217 | | | | | |
Administrative Expenses | 663 657 | 701 719 | 707 424 | | | | | |
Amounts Owed By Group Undertakings | 168 797 | 772 333 | 770 933 | 470 933 | 341 333 | 470 916 | 570 916 | 948 151 |
Amounts Owed To Group Undertakings | 271 464 | | | | | | | |
Average Number Employees During Period | | | 36 | 38 | 37 | 45 | 42 | 45 |
Bank Borrowings Overdrafts | | | | | | 44 167 | 38 333 | |
Cash Cash Equivalents Cash Flow Value | 66 176 | 259 902 | | | | | | |
Comprehensive Income Expense | 327 332 | 167 237 | 263 663 | | | | | |
Corporation Tax Payable | 91 755 | 58 336 | 55 211 | | | | | |
Cost Sales | 4 772 591 | 3 428 758 | 3 226 801 | | | | | |
Creditors | 5 538 | 23 231 | 4 724 | 21 034 | 12 194 | 63 294 | 134 141 | 35 846 |
Current Tax For Period | 91 755 | 58 336 | 55 211 | | | | | |
Depreciation Amortisation Expense | 75 504 | 54 098 | 55 671 | | | | | |
Depreciation Expense Property Plant Equipment | 40 243 | 29 436 | 37 175 | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 52 187 | 62 662 | 33 632 | 19 984 | 14 350 | 83 375 | 5 363 |
Disposals Property Plant Equipment | | 103 012 | 116 500 | 57 033 | 25 700 | 17 300 | 154 865 | 75 044 |
Dividend Per Share Interim | | 1 000 | 1 169 | | | | | |
Dividends Paid | 90 900 | 10 000 | 116 928 | | | | | |
Dividends Paid Classified As Financing Activities | -90 900 | -10 000 | -116 928 | | | | | |
Dividends Paid On Shares Interim | 90 900 | 10 000 | 116 928 | | | | | |
Finance Lease Liabilities Present Value Total | 5 538 | 23 231 | 4 724 | 21 034 | 12 194 | 19 127 | 95 808 | 35 846 |
Fixed Assets | 2 299 143 | 777 254 | 928 833 | 611 738 | 650 969 | 670 036 | 1 111 683 | 1 205 934 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -1 455 965 | -116 | | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -14 914 | -536 621 | 114 501 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 526 800 | -184 794 | -274 824 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 144 | -18 825 | -18 501 | | | | | |
Gain Loss On Disposals Property Plant Equipment | -2 144 | -18 825 | -18 501 | | | | | |
Gross Profit Loss | 1 046 638 | 876 401 | 997 582 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -185 800 | -91 105 | -58 336 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -515 735 | 193 726 | -175 230 | | | | | |
Increase Decrease In Property Plant Equipment | | | | 45 753 | 28 655 | 49 429 | 194 378 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -75 111 | -156 777 | -14 197 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 54 099 | 55 671 | 51 201 | 49 519 | 70 860 | 87 435 | 29 069 |
Intangible Assets Gross Cost | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | 30 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 099 | 2 079 | 1 590 | | | | | |
Interest Payable Similar Charges Finance Costs | 3 099 | 2 079 | 1 590 | | | | | |
Investments Fixed Assets | 2 060 585 | 604 620 | 604 526 | 303 280 | 303 298 | 303 314 | 703 320 | 853 342 |
Net Cash Flows From Used In Financing Activities | -30 621 | 885 965 | 142 280 | | | | | |
Net Cash Flows From Used In Investing Activities | 1 405 083 | -1 489 908 | 191 228 | | | | | |
Net Cash Flows From Used In Operating Activities | -858 727 | 410 217 | -158 278 | | | | | |
Net Cash Generated From Operations | -1 047 626 | 317 033 | -218 204 | | | | | |
Net Current Assets Liabilities | -248 635 | 1 436 807 | 1 417 673 | 1 432 339 | 1 372 477 | 1 473 639 | 1 468 100 | 1 587 446 |
Net Interest Received Paid Classified As Investing Activities | -33 265 | -40 943 | -34 523 | | | | | |
Number Shares Issued Fully Paid | | 100 | 100 | | | | | |
Operating Profit Loss | 382 981 | 174 682 | 290 158 | | | | | |
Other Creditors | 54 345 | | 30 000 | 37 596 | 45 096 | 45 096 | 219 821 | 233 183 |
Other Deferred Tax Expense Credit | -5 940 | -11 377 | 4 217 | | | | | |
Other Interest Receivable Similar Income Finance Income | 33 265 | 40 943 | 34 523 | | | | | |
Other Investments Other Than Loans | 2 060 585 | 604 620 | 604 526 | 303 280 | 303 298 | 303 314 | 703 320 | 853 342 |
Other Taxation Social Security Payable | 32 745 | 27 465 | 25 674 | 164 015 | 179 127 | 241 421 | 183 533 | 179 767 |
Par Value Share | | 1 | 1 | | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -43 539 | -966 | -26 752 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 20 000 | 27 552 | 100 343 | | | | | |
Prepayments | 8 401 | 9 142 | 8 572 | | | | | |
Proceeds From Borrowings Classified As Financing Activities | | 603 535 | | | | | | |
Proceeds From Sales Property Plant Equipment | -1 800 | -32 000 | -35 337 | | | | | |
Profit Loss | 327 332 | 167 237 | 263 663 | | | | | |
Profit Loss On Ordinary Activities Before Tax | 413 147 | 213 546 | 323 091 | | | | | |
Property Plant Equipment Gross Cost | 509 790 | 445 778 | 590 460 | 592 180 | 660 928 | 736 489 | 259 567 | 184 523 |
Provisions | 26 902 | 15 525 | 19 742 | | | | | |
Provisions For Liabilities Balance Sheet Subtotal | 26 902 | 15 525 | 19 742 | 19 742 | | 6 337 | 26 866 | 20 611 |
Purchase Property Plant Equipment | -80 320 | -39 000 | -261 182 | | | | | |
Repayments Borrowings Classified As Financing Activities | | -271 464 | | | | | | |
Social Security Costs | 9 093 | 12 161 | 9 467 | | | | | |
Staff Costs Employee Benefits Expense | 1 165 545 | 1 219 423 | 1 210 597 | | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 85 815 | 46 309 | 59 428 | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 39 000 | 261 182 | 58 753 | 94 448 | 92 861 | 200 566 | 30 443 |
Total Assets Less Current Liabilities | 2 050 508 | 2 214 061 | 2 346 506 | 2 044 077 | 2 023 446 | 2 143 675 | 2 579 783 | 2 793 380 |
Total Current Tax Expense Credit | 91 755 | 57 686 | 55 211 | | | | | |
Total Operating Lease Payments | 3 948 | 3 159 | 9 375 | | | | | |
Trade Creditors Trade Payables | 916 048 | 450 667 | 454 168 | 699 707 | 638 513 | 299 344 | 606 945 | 442 181 |
Trade Debtors Trade Receivables | 836 428 | 1 040 916 | 1 318 484 | 1 068 592 | 1 318 598 | 1 304 218 | 1 393 439 | 1 134 030 |
Turnover Revenue | 5 819 229 | 4 305 159 | 4 224 383 | | | | | |
Wages Salaries | 1 136 452 | 1 179 710 | 1 100 787 | | | | | |
Work In Progress | 189 526 | 32 749 | 18 552 | | | | | |