Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 127 394 | 1 188 094 | 101 952 | 135 522 |
Current Assets | 5 675 369 | 5 937 094 | 5 564 217 | 6 782 513 |
Debtors | 3 001 628 | 2 529 251 | 3 225 760 | 3 623 811 |
Net Assets Liabilities | 2 861 225 | 3 374 514 | 3 875 017 | 4 529 158 |
Property Plant Equipment | 1 460 880 | 1 329 500 | 1 304 228 | 1 195 228 |
Total Inventories | 2 546 347 | 2 219 749 | 2 236 505 | 3 023 180 |
|
Other Financial Data |
Audit Fees Expenses | 10 250 | 17 750 | 12 000 | 16 800 |
Company Contributions To Money Purchase Plans Directors | 20 766 | 18 564 | 14 768 | 16 837 |
Director Remuneration | 690 187 | 547 612 | 578 761 | 635 988 |
Dividend Recommended By Directors | | | 200 000 | 400 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | 2 | 2 |
Accrued Liabilities Deferred Income | 23 621 | 64 184 | 90 969 | 183 708 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 429 664 | 1 624 430 | 1 791 531 | 1 969 809 |
Additional Provisions Increase From New Provisions Recognised | | | 15 316 | -8 673 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 18 046 | | |
Administrative Expenses | 4 044 038 | 3 455 262 | 1 765 067 | 2 090 682 |
Applicable Tax Rate | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 74 | 65 | 57 | 62 |
Bank Borrowings | | 100 000 | | |
Bank Borrowings Overdrafts | | 900 000 | | |
Bank Overdrafts | | | | |
Cash Cash Equivalents Cash Flow Value | 127 394 | 1 188 094 | 101 952 | |
Comprehensive Income Expense | 443 769 | 513 289 | 700 503 | 1 054 141 |
Corporation Tax Payable | | 20 557 | 62 541 | 44 455 |
Corporation Tax Recoverable | 4 147 | | | |
Cost Sales | 11 914 772 | 9 319 806 | 9 543 755 | 11 476 442 |
Creditors | 257 700 | 1 485 700 | 550 358 | 424 015 |
Current Tax For Period | 13 968 | 38 672 | 64 414 | -31 723 |
Deferred Tax Liabilities | 81 926 | 94 652 | 122 230 | 113 557 |
Depreciation Amortisation Expense | 308 378 | 309 409 | 334 504 | 334 184 |
Depreciation Expense Property Plant Equipment | 308 378 | 220 424 | 185 684 | 244 454 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 114 644 | 167 404 | 155 906 |
Disposals Property Plant Equipment | | 168 855 | 244 408 | 210 118 |
Distribution Costs | | 1 605 009 | 1 405 214 | 1 949 701 |
Dividend Per Share Interim | | | 0 | 0 |
Dividends Paid | 200 000 | | 200 000 | 400 000 |
Dividends Paid Classified As Financing Activities | -200 000 | | -200 000 | -400 000 |
Dividends Paid On Shares Interim | 200 000 | | 200 000 | 400 000 |
Finance Lease Liabilities Present Value Total | 257 700 | 140 618 | 233 397 | 282 570 |
Finished Goods | 2 546 347 | 2 219 749 | 2 236 505 | 3 023 180 |
Fixed Assets | 1 607 880 | 1 476 500 | 1 451 228 | 1 362 228 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 595 131 | | |
Further Item Interest Expense Component Total Interest Expense | 17 655 | 17 463 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 474 227 | 474 227 | 474 227 | 524 489 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 18 376 | -21 351 | 31 456 | -41 346 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -46 343 | -761 904 | -127 896 | 309 767 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -171 242 | 450 661 | -610 379 | -398 051 |
Gain Loss On Disposal Assets Income Statement Subtotal | -6 399 | 11 289 | 45 900 | 22 935 |
Gain Loss On Disposals Property Plant Equipment | -6 399 | 11 289 | 45 900 | 22 935 |
Gross Profit Loss | 4 484 756 | 3 389 250 | 3 861 347 | 5 127 968 |
Income Taxes Paid Refund Classified As Operating Activities | | -13 968 | -22 430 | 13 637 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 51 908 | 1 060 700 | -1 086 142 | 33 570 |
Increase Decrease In Property Plant Equipment | | | 346 616 | 226 137 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 341 375 | -326 598 | 16 756 | 786 675 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 309 410 | 334 505 | 334 184 |
Intangible Assets | | | | 20 000 |
Intangible Assets Gross Cost | | | | 20 000 |
Interest Expense On Bank Overdrafts | 32 801 | 9 045 | 35 160 | 44 896 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | 17 463 | 20 728 | 29 055 |
Interest Paid Classified As Operating Activities | -50 456 | -26 508 | -35 160 | -44 896 |
Interest Payable Similar Charges Finance Costs | 50 456 | 26 508 | 55 888 | 73 951 |
Investments Fixed Assets | 147 000 | 147 000 | 147 000 | 147 000 |
Investments In Joint Ventures | 147 000 | 147 000 | | |
Net Assets Liabilities Associates | -108 667 | -2 834 | | |
Net Cash Flows From Used In Financing Activities | 39 691 | -190 033 | 1 359 373 | 207 853 |
Net Cash Flows From Used In Investing Activities | 126 283 | -1 194 | 30 407 | 222 249 |
Net Cash Flows From Used In Operating Activities | -217 882 | -869 473 | -303 638 | -463 672 |
Net Cash Generated From Operations | -268 338 | -909 949 | -381 956 | -523 986 |
Net Current Assets Liabilities | 1 587 651 | 3 478 366 | 3 096 377 | 3 704 502 |
Net Interest Received Paid Classified As Investing Activities | | -41 | | |
Number Shares Issued Fully Paid | | 980 577 | 980 577 | 980 577 |
Operating Profit Loss | 512 521 | 596 474 | 848 383 | 1 087 696 |
Other Creditors | 500 157 | 423 842 | | 7 784 |
Other Deferred Tax Expense Credit | 4 328 | 18 046 | 27 578 | -8 673 |
Other Interest Receivable Similar Income Finance Income | | 41 | | |
Other Investments Other Than Loans | | 147 000 | 147 000 | 147 000 |
Other Operating Income Format1 | 71 803 | 662 527 | 157 317 | 111 |
Other Taxation Social Security Payable | 85 754 | 64 846 | 68 062 | 84 104 |
Par Value Share | | 1 | 50 | 50 |
Payments Finance Lease Liabilities Classified As Financing Activities | 422 259 | -214 836 | -175 489 | -77 170 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 192 438 | 143 599 | 131 298 | 178 760 |
Percentage Class Share Held In Associate | | 49 | | |
Prepayments Accrued Income | 360 127 | 318 797 | 421 420 | 546 751 |
Proceeds From Borrowings Classified As Financing Activities | | -1 000 000 | | |
Proceeds From Sales Property Plant Equipment | -26 294 | -65 500 | -122 904 | -77 147 |
Profit Loss | 443 769 | 513 289 | 700 503 | 1 054 141 |
Profit Loss From Continuing Operations Associates | -115 079 | -105 833 | | |
Profit Loss On Ordinary Activities Before Tax | 462 065 | 570 007 | 792 495 | 1 013 745 |
Property Plant Equipment Gross Cost | 2 890 544 | 2 953 930 | 3 095 759 | 3 165 037 |
Provisions | 76 606 | 94 652 | 15 316 | 113 557 |
Provisions For Liabilities Balance Sheet Subtotal | 76 606 | 94 652 | 122 230 | 113 557 |
Purchase Intangible Assets | | | | -20 000 |
Purchase Property Plant Equipment | -152 577 | -64 347 | -153 311 | -279 396 |
Repayments Borrowings Classified As Financing Activities | | | -1 000 000 | |
Social Security Costs | 336 659 | 265 486 | 171 104 | 218 219 |
Staff Costs Employee Benefits Expense | 3 349 121 | 2 663 351 | 2 423 754 | 2 935 084 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 8 721 | |
Tax Expense Credit Applicable Tax Rate | 87 792 | 108 301 | 150 574 | 192 612 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 8 229 | -11 248 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 3 489 | 347 | 572 | 2 450 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 18 296 | 56 718 | 91 992 | -40 396 |
Total Additions Including From Business Combinations Intangible Assets | | | | 20 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | 232 241 | 386 237 | 279 396 |
Total Assets Less Current Liabilities | 3 195 531 | 4 954 866 | 4 547 605 | 5 066 730 |
Total Borrowings | | 1 005 323 | 867 665 | 966 854 |
Total Operating Lease Payments | 498 333 | 499 888 | 499 888 | 624 317 |
Trade Creditors Trade Payables | 1 771 215 | 1 039 160 | 1 220 220 | 1 220 869 |
Trade Debtors Trade Receivables | 2 177 691 | 1 504 871 | 1 933 610 | 2 222 460 |
Turnover Revenue | 16 399 528 | 12 709 056 | 13 405 102 | 16 604 410 |
Wages Salaries | 2 820 024 | 2 254 266 | 2 121 352 | 2 538 105 |