Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 654 031 | 742 943 | 764 899 | 1 556 444 | 1 207 851 |
Current Assets | 3 052 144 | 3 153 290 | 5 101 259 | 5 568 757 | 6 086 744 |
Debtors | 1 647 562 | 1 813 092 | 3 665 486 | 3 382 493 | 4 126 249 |
Net Assets Liabilities | | 3 384 291 | 3 898 341 | 4 197 183 | 4 412 788 |
Other Debtors | 51 690 | 32 684 | 2 432 420 | 2 426 948 | 2 424 332 |
Property Plant Equipment | 1 000 653 | 978 766 | 1 864 358 | 1 821 432 | 1 579 564 |
Total Inventories | 750 551 | 597 255 | 670 874 | 629 820 | 752 644 |
|
Other Financial Data |
Audit Fees Expenses | | 10 250 | 10 600 | 10 700 | 10 400 |
Accrued Liabilities Deferred Income | 236 134 | 104 807 | 55 692 | 94 690 | 81 583 |
Accumulated Amortisation Impairment Intangible Assets | 68 711 | 69 992 | 70 562 | 70 562 | |
Accumulated Depreciation Impairment Property Plant Equipment | 6 854 023 | 7 029 754 | 7 217 781 | 7 425 653 | 7 619 550 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 178 384 | 1 092 656 | 164 946 | 3 036 |
Administrative Expenses | | 3 320 900 | 3 179 444 | 3 120 701 | 3 403 514 |
Amortisation Expense Intangible Assets | | 1 281 | 570 | | |
Amortisation Impairment Expense Intangible Assets | | 1 281 | 570 | | |
Amounts Owed To Group Undertakings | 243 256 | 245 767 | | | |
Average Number Employees During Period | | 55 | 56 | 51 | 51 |
Bank Borrowings | 191 138 | 141 423 | 145 472 | 120 000 | 115 000 |
Bank Borrowings Overdrafts | 113 699 | 93 839 | 145 472 | 115 247 | 85 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 800 000 | 729 278 | 622 614 |
Cash Cash Equivalents Cash Flow Value | 654 031 | 742 943 | 764 899 | 1 556 444 | 1 207 851 |
Corporation Tax Payable | | | 27 741 | 36 994 | 47 114 |
Corporation Tax Recoverable | | | | 89 302 | 89 126 |
Cost Sales | | 9 440 251 | 6 969 357 | 5 321 189 | 8 652 647 |
Creditors | 3 094 026 | 93 839 | 624 010 | 582 657 | 391 516 |
Current Tax For Period | | | 20 466 | 36 994 | 47 114 |
Deferred Income | 142 816 | 122 694 | 30 036 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 66 955 | -25 577 | 17 519 | -7 787 |
Depreciation Expense Property Plant Equipment | | 200 271 | 207 064 | 70 722 | 106 664 |
Depreciation Impairment Expense Property Plant Equipment | | 200 271 | 207 064 | 207 872 | 244 904 |
Distribution Costs | | 165 125 | 138 112 | 113 937 | 104 365 |
Dividend Income | | | 271 990 | | |
Dividends Received Classified As Investing Activities | | | -271 990 | | |
Finance Lease Liabilities Present Value Total | | | 624 010 | 467 410 | 306 516 |
Finance Lease Payments Owing Minimum Gross | | | 935 711 | 624 010 | 467 410 |
Finished Goods Goods For Resale | 383 366 | 107 787 | 148 359 | 212 026 | 204 881 |
Fixed Assets | | 3 363 290 | 1 864 358 | | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 49 715 | -145 972 | -120 000 | 5 000 |
Further Item Interest Expense Component Total Interest Expense | | | 3 120 | 35 | |
Further Item Tax Increase Decrease Component Adjusting Items | | -69 005 | -808 | -808 | -829 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 510 484 | 473 450 | 598 319 | 496 702 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | 9 467 | -11 670 | 39 079 | -10 936 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 163 703 | 914 279 | -466 167 | -219 781 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 165 338 | -553 945 | -374 094 | 746 548 |
Gain Loss In Cash Flows From Change In Deferred Income | | 71 789 | 92 658 | | |
Gain Loss In Cash Flows From Change In Inventories | | -153 296 | 73 619 | -41 054 | 120 208 |
Gain Loss On Disposals Property Plant Equipment | | 3 000 | | | |
Government Grant Income | | | | 16 612 | 9 816 |
Gross Profit Loss | | 3 725 236 | 3 433 697 | 3 418 003 | 3 640 746 |
Income Taxes Paid Refund Classified As Operating Activities | | | 7 275 | -27 741 | 72 693 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -88 912 | -21 956 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | 20 493 | -109 511 |
Increase From Amortisation Charge For Year Intangible Assets | | 1 281 | 570 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 200 271 | 207 064 | 207 872 | 244 904 |
Intangible Assets | 1 851 | 570 | | | |
Intangible Assets Gross Cost | 70 562 | 70 562 | 70 562 | 70 562 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | 11 953 | 7 189 | 3 376 | 1 089 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 4 305 | 19 863 | 14 964 |
Interest Payable Similar Charges Finance Costs | | 16 633 | 14 614 | 23 274 | 16 053 |
Interest Received Classified As Investing Activities | | | | | -108 |
Investments Fixed Assets | 2 383 954 | 2 383 954 | | | |
Investments In Subsidiaries | 2 383 954 | 2 383 954 | | | |
Net Cash Flows From Used In Financing Activities | | 49 715 | 20 240 | | |
Net Cash Flows From Used In Investing Activities | | 175 576 | -116 949 | | |
Net Cash Flows From Used In Operating Activities | | -314 203 | 74 753 | -1 295 463 | 184 065 |
Net Cash Generated From Operations | | -330 836 | 67 414 | -1 346 478 | 240 705 |
Net Current Assets Liabilities | -41 882 | 181 795 | 2 699 371 | 3 017 305 | 3 275 850 |
Net Finance Income Costs | | | 271 990 | | 108 |
Net Interest Paid Received Classified As Operating Activities | | -16 633 | -14 614 | -23 274 | -16 053 |
Operating Profit Loss | | 379 818 | 251 563 | 287 327 | 161 366 |
Other Creditors | 95 282 | 96 410 | 79 632 | 25 814 | 19 167 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 24 540 | 19 037 | | 51 007 |
Other Disposals Property Plant Equipment | | 24 540 | 19 037 | | 51 007 |
Other Interest Income | | | | | 108 |
Other Interest Receivable Similar Income Finance Income | | | 271 990 | | 108 |
Other Operating Income Format1 | | 140 607 | 135 422 | 103 962 | 28 499 |
Other Taxation Social Security Payable | | 370 251 | 198 046 | 654 808 | 477 603 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | -24 289 | -311 701 | -156 600 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 248 144 | 74 837 | 69 747 | 63 000 | 66 767 |
Percentage Class Share Held In Subsidiary | | 100 | | | |
Prepayments Accrued Income | 47 249 | 40 422 | 62 531 | 52 014 | 59 073 |
Proceeds From Sales Property Plant Equipment | | -3 000 | | | |
Profit Loss | 671 423 | 296 230 | 514 050 | 298 842 | 215 605 |
Profit Loss On Ordinary Activities Before Tax | | 363 185 | 508 939 | 264 053 | 145 421 |
Property Plant Equipment Gross Cost | 7 854 676 | 8 008 520 | 9 082 139 | 9 247 085 | 9 199 114 |
Provisions For Liabilities Balance Sheet Subtotal | | 66 955 | 41 378 | | |
Purchase Financial Investments Other Than Trading Investments | | -192 | -22 385 | | |
Purchase Property Plant Equipment | | -178 384 | -132 656 | -164 946 | -3 036 |
Raw Materials Consumables | 367 185 | 489 468 | 522 515 | 417 794 | 547 763 |
Social Security Costs | 129 671 | 132 887 | 133 932 | 128 754 | 130 663 |
Staff Costs Employee Benefits Expense | 1 797 997 | 1 727 989 | 1 659 258 | 1 734 786 | 1 747 435 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 66 955 | 41 378 | 58 897 | 51 110 |
Tax Expense Credit Applicable Tax Rate | | 69 005 | 96 698 | 50 170 | 27 630 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -89 302 | -109 511 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -21 400 | 4 760 | 12 266 |
Tax Increase Decrease From Effect Dividends From Companies | | | -51 678 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -2 346 | 391 | 260 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 66 955 | -5 111 | -34 789 | -70 184 |
Total Assets Less Current Liabilities | | 3 545 085 | 4 563 729 | 4 838 737 | 4 855 414 |
Total Borrowings | | 93 839 | 145 472 | 115 247 | 85 000 |
Total Current Tax Expense Credit | | | 20 466 | -52 308 | -62 397 |
Total Operating Lease Payments | | 106 739 | 108 084 | 98 153 | 94 737 |
Trade Creditors Trade Payables | 2 043 141 | 1 983 982 | 1 553 568 | 1 577 793 | 1 994 533 |
Trade Debtors Trade Receivables | 1 548 623 | 1 739 986 | 1 170 535 | 814 229 | 1 553 718 |
Turnover Revenue | | 13 165 487 | 10 403 054 | 8 739 192 | 12 293 393 |
Wages Salaries | 1 420 182 | 1 520 265 | 1 455 579 | 1 543 032 | 1 550 005 |
Company Contributions To Defined Benefit Plans Directors | | 28 650 | 42 920 | 36 660 | 38 700 |
Director Remuneration | | | | 104 742 | 89 230 |
Director Remuneration Benefits Including Payments To Third Parties | | 200 710 | 193 792 | 141 402 | 127 930 |