Profit & Loss |
Date of Accounts |
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 | 338 947 | 155 742 | 154 287 | 313 529 | 117 284 | 282 047 |
Current Assets | 6 702 521 | 2 799 342 | 1 816 744 | 2 287 389 | 1 359 967 | 1 793 662 |
Debtors | 3 017 891 | 1 368 672 | 1 137 912 | 1 340 903 | 816 373 | 853 922 |
Net Assets Liabilities | 845 436 | 842 666 | 956 447 | 1 167 689 | 1 412 978 | 1 442 051 |
Other Debtors | 20 161 | | | | 335 109 | 266 020 |
Property Plant Equipment | 642 191 | 636 934 | 632 952 | 704 576 | 747 773 | 733 128 |
Total Inventories | 3 345 683 | 1 274 928 | 524 545 | 632 957 | 426 310 | 657 693 |
|
Other Financial Data |
Audit Fees Expenses | 8 300 | 10 000 | | | | |
Fees For Non-audit Services | | 4 500 | | | | |
Director Remuneration | 191 195 | 209 457 | | | | |
Dividend Recommended By Directors | | 200 000 | | | | |
Amount Specific Advance Or Credit Directors | | | | | 7 123 | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 7 123 | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | | 7 123 |
Accrued Liabilities | 23 882 | 73 409 | 15 924 | 13 585 | 14 500 | |
Accumulated Depreciation Impairment Property Plant Equipment | 101 578 | 89 828 | 95 236 | 108 039 | 125 197 | 192 622 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 1 512 | -609 | 13 848 | 8 328 | -2 661 |
Administrative Expenses | 872 440 | 1 268 732 | | | | |
Average Number Employees During Period | 13 | 13 | 13 | 13 | 13 | 13 |
Bank Borrowings | 27 794 | | | | | |
Bank Borrowings Overdrafts | 30 566 | 1 784 | 3 727 | 50 000 | 34 840 | 25 194 |
Bank Overdrafts | 2 772 | 1 784 | | | | |
Cash Cash Equivalents Cash Flow Value | 336 175 | 153 958 | | | | |
Comprehensive Income Expense | 309 831 | 197 230 | | | | |
Corporation Tax Payable | 78 610 | 46 864 | 60 360 | 30 934 | 76 495 | |
Cost Sales | 12 375 637 | 8 412 009 | | | | |
Creditors | 1 528 | 2 592 098 | 1 492 346 | 76 080 | 86 247 | 97 805 |
Current Tax For Period | 78 610 | 46 745 | | | | |
Depreciation Amortisation Expense | 11 254 | 12 945 | | | | |
Depreciation Expense Property Plant Equipment | 2 088 | 3 779 | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 24 695 | | 4 926 | | |
Disposals Property Plant Equipment | | 24 695 | | 9 069 | 32 196 | |
Dividend Per Share Interim | | 2 | | | | |
Dividends Paid | 400 000 | 200 000 | 140 000 | | 151 000 | 50 000 |
Dividends Paid Classified As Financing Activities | -300 000 | -300 000 | | | | |
Dividends Paid On Shares Interim | 400 000 | 200 000 | | | | |
Expenses Recognised For Doubtful Debts Owed By Related Parties | | 336 000 | | | | |
Finance Lease Liabilities Present Value Total | 1 528 | 1 528 | | 26 080 | 51 407 | 72 611 |
Finance Lease Payments Owing Minimum Gross | 9 167 | 1 677 | | | | |
Finished Goods | 3 246 512 | 1 274 928 | | | | |
Further Item Interest Expense Component Total Interest Expense | | 202 | | | | |
Future Finance Charges On Finance Leases | | 149 | | | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 18 135 | 54 780 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 736 745 | -3 737 483 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 213 551 | 1 648 921 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 1 250 | 6 417 | | | | |
Gain Loss On Disposals Property Plant Equipment | 1 250 | 6 417 | | | | |
Gross Profit Loss | 560 488 | 829 264 | | | | |
Income From Related Parties | 1 964 | | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -94 427 | -78 491 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 86 334 | -182 217 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 785 586 | -2 070 755 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 12 945 | 5 408 | 17 729 | 17 158 | 67 425 |
Interest Expense On Bank Loans Similar Borrowings | 1 998 | 514 | | | | |
Interest Expense On Bank Overdrafts | 4 | 1 709 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 894 | 894 | | | | |
Interest Paid Classified As Operating Activities | -2 002 | -2 425 | | | | |
Interest Payable Similar Charges Finance Costs | 2 896 | 3 319 | | | | |
Loans Owed By Related Parties | 250 361 | 300 287 | | | | |
Net Cash Flows From Used In Financing Activities | 382 503 | 336 663 | | | | |
Net Cash Flows From Used In Investing Activities | -407 | 1 153 | | | | |
Net Cash Flows From Used In Operating Activities | -468 430 | -155 599 | | | | |
Net Cash Generated From Operations | -565 753 | -237 409 | | | | |
Net Current Assets Liabilities | 204 773 | 207 244 | 324 398 | 553 944 | 774 531 | 827 146 |
Net Interest Received Paid Classified As Investing Activities | -298 | -118 | | | | |
Number Shares Issued Fully Paid | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Operating Profit Loss | 391 039 | 248 688 | | | | |
Other Creditors | 3 861 | | | | 15 650 | 14 484 |
Other Deferred Tax Expense Credit | | 1 512 | | | | |
Other Interest Receivable Similar Income Finance Income | 298 | 118 | | | | |
Other Operating Income Format1 | 702 991 | 688 156 | | | | |
Other Taxation Social Security Payable | 16 018 | 15 090 | 18 440 | | 17 597 | 240 715 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -9 166 | -9 167 | | | | |
Payments To Related Parties | 6 187 262 | 2 225 116 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 1 056 | 1 726 | | | | |
Prepayments | 19 864 | 18 334 | 85 159 | 17 195 | 13 191 | |
Proceeds From Sales Property Plant Equipment | -1 250 | -6 417 | | | | |
Profit Loss | 309 831 | 197 230 | 253 781 | 211 242 | 396 289 | 79 073 |
Profit Loss On Ordinary Activities Before Tax | 388 441 | 245 487 | | | | |
Property Plant Equipment Gross Cost | 743 769 | 726 762 | 728 188 | 812 615 | 872 970 | 925 750 |
Provisions | | 1 512 | 903 | 14 751 | 23 079 | 20 418 |
Provisions For Liabilities Balance Sheet Subtotal | | 1 512 | 903 | 14 751 | 23 079 | 20 418 |
Purchase Property Plant Equipment | -1 141 | -7 688 | | | | |
Repayments Borrowings Classified As Financing Activities | -73 039 | -27 794 | | | | |
Social Security Costs | 50 022 | 55 107 | | | | |
Staff Costs Employee Benefits Expense | 498 025 | 513 520 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 78 610 | 48 257 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 7 688 | 1 426 | 93 496 | 92 551 | 52 780 |
Total Assets Less Current Liabilities | 846 964 | 844 178 | 957 350 | 1 258 520 | 1 522 304 | 1 560 274 |
Total Borrowings | 30 566 | 1 784 | | | | |
Total Operating Lease Payments | 225 | 1 614 | | | | |
Trade Creditors Trade Payables | 6 209 777 | 2 401 334 | 1 342 416 | 1 622 057 | 253 403 | 667 686 |
Trade Debtors Trade Receivables | 2 723 645 | 1 050 051 | 737 958 | 1 005 370 | 481 264 | 587 902 |
Turnover Revenue | 12 936 125 | 9 241 273 | | | | |
Wages Salaries | 446 947 | 456 687 | | | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | | | 56 |
Increase Decrease In Property Plant Equipment | | | | 76 378 | 82 238 | 52 780 |