Profit & Loss |
Date of Accounts |
2019-09-30 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 708 172 | 2 593 268 | 1 756 567 | 1 982 140 |
Current Assets | 8 402 826 | 12 183 730 | 14 092 418 | 13 812 102 |
Debtors | 5 731 195 | 6 233 090 | 7 946 214 | 7 646 583 |
Net Assets Liabilities | 3 905 047 | 5 066 297 | 7 076 878 | 6 751 772 |
Other Debtors | 5 831 | 31 014 | 35 107 | 25 594 |
Property Plant Equipment | 1 224 554 | 1 166 638 | 1 201 155 | 1 131 710 |
Total Inventories | 1 963 459 | 3 357 372 | 4 389 637 | |
|
Other Financial Data |
Audit Fees Expenses | 44 000 | 58 995 | 13 506 | 19 000 |
Accrued Liabilities Deferred Income | 759 859 | 621 379 | 736 404 | 839 669 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 770 095 | 2 042 837 | 2 262 702 | 2 607 837 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 227 826 | 272 512 | 275 690 |
Administrative Expenses | 3 638 630 | 3 736 755 | 3 202 669 | 3 337 626 |
Amounts Owed By Group Undertakings | 66 627 | | 1 615 | 33 983 |
Amounts Owed To Group Undertakings | 824 000 | 523 922 | 374 712 | 350 811 |
Average Number Employees During Period | 28 | 32 | 39 | 36 |
Cash Cash Equivalents Cash Flow Value | 708 172 | 2 593 268 | 1 756 567 | 1 982 140 |
Corporation Tax Payable | 52 167 | 298 094 | 140 199 | 178 069 |
Cost Sales | 24 173 956 | 25 961 892 | 33 521 604 | 36 440 488 |
Creditors | 5 622 940 | 8 202 033 | 8 097 502 | 8 093 772 |
Current Tax For Period | 181 981 | 325 594 | 692 001 | 634 069 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | 252 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -1 926 | 11 693 | 25 907 | -5 022 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 18 296 | -29 048 | 11 248 | -15 903 |
Depreciation Expense Property Plant Equipment | 202 195 | 277 075 | 237 995 | |
Depreciation Impairment Expense Property Plant Equipment | 202 195 | 277 075 | 237 995 | 345 135 |
Distribution Costs | 790 097 | 866 417 | 1 081 881 | 1 230 587 |
Dividend Per Share Final | 4 | | | |
Dividend Per Share Interim | | | 5 | 14 |
Dividends Paid | 1 000 000 | | 1 161 250 | 3 171 831 |
Dividends Paid Classified As Financing Activities | -1 000 000 | | -1 161 250 | -3 171 831 |
Dividends Paid On Shares Final | 1 000 000 | | | |
Dividends Paid On Shares Interim | | | 1 161 250 | 3 171 831 |
Finished Goods Goods For Resale | 1 578 380 | 2 943 712 | 3 790 226 | 3 064 070 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 5 131 | | | |
Further Item Interest Expense Component Total Interest Expense | | | 227 | 1 404 |
Further Item Tax Increase Decrease Component Adjusting Items | | 11 693 | 28 606 | -5 022 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 1 485 943 | 980 867 | 925 712 | 1 098 219 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -68 079 | -255 | 48 661 | -62 192 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 781 310 | -2 333 166 | -53 364 | 41 600 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -925 638 | 501 895 | 1 713 124 | -299 631 |
Gain Loss In Cash Flows From Change In Inventories | -246 492 | 1 393 913 | 1 032 265 | -206 258 |
Gain Loss On Disposals Property Plant Equipment | | -325 | 15 417 | |
Government Grant Income | | 91 336 | | |
Gross Profit Loss | 5 392 981 | 5 959 994 | 8 135 687 | |
Income Taxes Paid Refund Classified As Operating Activities | -172 198 | -59 410 | -800 165 | -596 199 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -204 987 | -1 885 096 | 836 701 | -225 573 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -535 | -20 257 | -49 731 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 277 075 | 237 995 | 345 135 |
Interest Income On Bank Deposits | 1 702 | 787 | 149 | 4 107 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 702 | 787 | 149 | 4 107 |
Interest Paid Classified As Operating Activities | | | -227 | -1 404 |
Interest Payable Similar Charges Finance Costs | | | 227 | 1 404 |
Interest Received Classified As Investing Activities | -1 702 | -1 074 | -346 | -4 107 |
Net Cash Flows From Used In Financing Activities | 1 000 000 | | | |
Net Cash Flows From Used In Investing Activities | 180 084 | 218 410 | | |
Net Cash Flows From Used In Operating Activities | -1 385 071 | -2 103 506 | -581 298 | |
Net Cash Generated From Operations | -1 557 269 | -2 162 916 | -1 381 690 | -4 266 590 |
Net Current Assets Liabilities | 2 779 886 | 3 981 697 | 5 994 916 | 5 718 330 |
Net Finance Income Costs | 1 702 | 1 074 | 346 | 4 107 |
Net Interest Paid Received Classified As Operating Activities | | | -227 | |
Operating Profit Loss | 964 254 | 1 448 158 | 3 851 137 | |
Other Creditors | 11 000 | 1 384 | | 12 161 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 4 333 | 18 130 | |
Other Disposals Property Plant Equipment | | 13 000 | 18 130 | |
Other Interest Income | | 287 | 197 | |
Other Interest Receivable Similar Income Finance Income | 1 702 | 1 074 | 346 | 4 107 |
Other Operating Income Format1 | | 91 336 | | |
Other Taxation Social Security Payable | 569 385 | 886 829 | 488 607 | 973 703 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 34 854 | 56 821 | 62 538 | 61 018 |
Prepayments Accrued Income | 56 814 | 61 773 | 65 320 | 65 586 |
Proceeds From Sales Property Plant Equipment | | -8 342 | -15 417 | |
Profit Loss | 768 140 | 1 161 250 | 3 171 831 | 2 846 725 |
Profit Loss On Ordinary Activities Before Tax | 965 956 | 1 449 232 | 3 851 256 | 3 459 869 |
Property Plant Equipment Gross Cost | 2 994 649 | 3 209 475 | 3 463 857 | 3 739 547 |
Purchase Property Plant Equipment | -181 786 | -227 826 | -272 512 | -275 690 |
Raw Materials Consumables | 385 079 | 413 660 | 599 411 | |
Social Security Costs | 146 565 | 198 984 | 208 963 | |
Staff Costs Employee Benefits Expense | 1 551 684 | 2 043 858 | 2 131 467 | 2 055 843 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 99 393 | 82 038 | 119 193 | 98 268 |
Tax Expense Credit Applicable Tax Rate | 183 532 | 275 354 | 731 739 | 657 375 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -34 692 | -45 924 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | -1 926 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 16 745 | 20 940 | 3 503 | 6 715 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 197 816 | 287 982 | 679 425 | 613 144 |
Total Assets Less Current Liabilities | 4 004 440 | 5 148 335 | 7 196 071 | 6 850 040 |
Total Current Tax Expense Credit | 176 315 | 305 337 | 642 270 | 634 069 |
Total Deferred Tax Expense Credit | 21 501 | -17 355 | 37 155 | -20 925 |
Total Operating Lease Payments | 225 729 | 171 799 | 157 019 | |
Trade Creditors Trade Payables | 3 406 529 | 5 870 425 | 6 357 580 | 5 739 359 |
Trade Debtors Trade Receivables | 5 601 923 | 6 140 303 | 7 844 172 | 7 521 420 |
Turnover Revenue | 29 566 937 | 31 921 886 | 41 657 291 | |
Wages Salaries | 1 370 265 | 1 788 053 | 1 859 966 | 1 759 139 |
Company Contributions To Defined Benefit Plans Directors | | 15 923 | 22 866 | |
Director Remuneration | | 379 691 | 460 134 | 321 900 |
Director Remuneration Benefits Including Payments To Third Parties | | 395 614 | 483 000 | 340 386 |