Profit & Loss |
Date of Accounts |
2018-01-02 | 2019-01-02 | 2020-01-02 | 2020-12-31 | 2021-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 2 454 566 | 2 834 628 | 2 914 355 | 1 774 512 | 2 321 609 |
Current Assets | 4 725 901 | 6 927 801 | 7 344 691 | 6 730 297 | 8 001 147 |
Debtors | 1 471 463 | 2 832 744 | 3 088 744 | 3 332 810 | 3 777 847 |
Net Assets Liabilities | 4 078 818 | 4 826 415 | 5 632 675 | 4 518 887 | 5 801 876 |
Other Debtors | 10 420 | 98 409 | 216 305 | 969 478 | 840 152 |
Property Plant Equipment | 1 176 072 | 622 315 | 771 444 | 766 779 | 663 087 |
Total Inventories | 799 872 | 1 260 429 | 1 341 592 | 1 622 975 | 1 901 691 |
|
Other Financial Data |
Audit Fees Expenses | 1 380 | 38 735 | 26 580 | 24 000 | 21 298 |
Amount Specific Advance Or Credit Directors | 3 675 | | | | 658 |
Amount Specific Advance Or Credit Made In Period Directors | | 91 025 | | | 918 342 |
Amount Specific Advance Or Credit Repaid In Period Directors | 302 004 | 94 700 | | | 919 000 |
Director Remuneration | 49 324 | 49 574 | 49 922 | 46 182 | 44 000 |
Accrued Liabilities | 12 796 | 82 358 | 30 012 | 109 251 | 200 122 |
Accumulated Amortisation Impairment Intangible Assets | 53 542 | 53 542 | 53 542 | 53 542 | |
Accumulated Depreciation Impairment Property Plant Equipment | 958 566 | 1 017 340 | 1 160 848 | 1 296 130 | 1 552 555 |
Administrative Expenses | 2 088 616 | 1 613 366 | 2 631 311 | 2 665 282 | 3 152 806 |
Amounts Owed By Group Undertakings | 1 378 | 745 707 | 763 726 | 780 045 | 1 357 008 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 71 | 82 | 89 | 94 | 110 |
Comprehensive Income Expense | 920 994 | 1 471 367 | 806 260 | 1 114 270 | 1 482 989 |
Corporation Tax Payable | 206 000 | 244 558 | 150 000 | 89 243 | 124 440 |
Cost Sales | 7 724 245 | 9 348 689 | 10 204 901 | 9 511 583 | 13 093 970 |
Creditors | 91 028 | 39 402 | 87 875 | 134 449 | 73 404 |
Current Tax For Period | 205 877 | 244 024 | 122 511 | 173 893 | 346 000 |
Deferred Tax Liabilities | 85 000 | 85 000 | 103 000 | 110 000 | 99 000 |
Depreciation Amortisation Expense | 131 769 | 131 624 | 152 338 | | |
Depreciation Expense Property Plant Equipment | 85 512 | 102 326 | 105 593 | 131 033 | 147 798 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 72 849 | 8 828 | 74 341 | |
Disposals Property Plant Equipment | | 675 569 | 12 098 | 104 488 | |
Dividends Paid | 100 000 | 282 000 | | 2 000 000 | 200 000 |
Dividends Paid Classified As Financing Activities | -100 000 | | | | |
Dividends Paid On Shares Final | 100 000 | 282 000 | | 2 000 000 | 200 000 |
Dividends Received Classified As Investing Activities | -1 230 | | -37 | | |
Finance Lease Liabilities Present Value Total | 91 028 | 39 402 | 87 875 | 94 406 | 83 376 |
Finished Goods | 126 414 | 164 125 | 111 185 | 198 400 | 280 972 |
Fixed Assets | 1 290 827 | 732 148 | 883 153 | 862 813 | 804 853 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | 1 378 | 176 328 | 437 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | -108 282 | -26 686 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 100 816 | 930 084 | -216 965 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -197 045 | -620 627 | -237 981 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -17 617 | 689 050 | 2 193 | | |
Gain Loss On Disposals Property Plant Equipment | -17 617 | 689 050 | 2 193 | 9 925 | 720 |
Gross Profit Loss | 3 194 883 | 3 296 908 | 3 533 155 | 3 536 532 | 4 787 155 |
Income From Other Fixed Asset Investments | 1 230 | | 37 | 884 | 568 |
Income Taxes Paid Refund Classified As Operating Activities | -290 877 | -205 466 | -217 069 | | |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | 26 958 | -73 658 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 920 895 | 380 062 | 79 727 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 370 | 31 139 | -34 836 | -14 436 | -5 738 |
Increase Decrease In Property Plant Equipment | | 23 750 | 185 000 | 149 635 | 25 520 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -17 177 | 460 557 | 81 163 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 131 623 | 152 336 | 209 623 | 256 424 |
Intangible Assets | 1 | 1 | 1 | 1 | 1 |
Intangible Assets Gross Cost | 53 543 | 53 543 | 53 543 | 53 543 | |
Interest Expense On Bank Overdrafts | 43 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 4 730 | 5 433 | 7 914 | 6 099 | 7 818 |
Interest Paid Classified As Operating Activities | -43 | | | | |
Interest Payable Similar Charges Finance Costs | 4 773 | 5 433 | 7 914 | 6 099 | 11 078 |
Investment Property | 1 | 1 | | | |
Investment Property Fair Value Model | 1 | 1 | | | |
Investments Fixed Assets | 114 753 | 109 831 | 111 708 | 96 033 | 141 765 |
Investments In Group Undertakings | 70 | 70 | 70 | 70 | -70 |
Net Cash Flows From Used In Financing Activities | -275 609 | 246 534 | 147 862 | | |
Net Cash Flows From Used In Investing Activities | 271 665 | 173 521 | 100 489 | | |
Net Cash Flows From Used In Operating Activities | -916 951 | -800 117 | -328 078 | | |
Net Cash Generated From Operations | -1 212 601 | -1 011 016 | -553 061 | | |
Net Current Assets Liabilities | 2 964 019 | 4 218 669 | 4 940 397 | 3 900 523 | 5 169 427 |
Net Interest Received Paid Classified As Investing Activities | -1 087 | -6 430 | -13 571 | | |
Number Shares Issued Fully Paid | | 180 000 | 180 000 | 180 000 | 180 000 |
Operating Profit Loss | 1 142 267 | 1 719 542 | 939 025 | 985 101 | 1 741 037 |
Other Creditors | 83 818 | 203 225 | 139 845 | 131 248 | 125 773 |
Other Deferred Tax Expense Credit | 17 000 | | 18 000 | 7 000 | -11 000 |
Other Interest Receivable Similar Income Finance Income | 1 087 | 6 430 | 13 571 | 76 765 | 59 407 |
Other Investments Other Than Loans | 114 683 | 109 761 | 111 638 | 95 963 | 141 765 |
Other Operating Income Format1 | 36 000 | 36 000 | 37 181 | 469 461 | 106 688 |
Other Taxation Social Security Payable | 29 907 | 58 441 | 60 148 | 81 341 | 74 903 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | 74 983 | -73 881 | -129 842 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 824 | 14 927 | 27 362 | 43 147 | 52 403 |
Percentage Class Share Held In Subsidiary | | 70 | 70 | 70 | |
Prepayments Accrued Income | 279 348 | 457 909 | 185 566 | 152 512 | 228 854 |
Proceeds From Sales Property Plant Equipment | 350 | | -5 940 | | |
Profit Loss | 920 994 | 1 471 367 | 806 260 | 886 212 | 1 482 989 |
Profit Loss On Ordinary Activities Before Tax | 1 143 871 | 1 715 391 | 946 771 | 1 348 658 | 1 817 989 |
Property Plant Equipment Gross Cost | 2 134 638 | 1 639 655 | 1 932 292 | 2 062 909 | 2 215 642 |
Provisions | 85 000 | 85 000 | 103 000 | 110 000 | 99 000 |
Provisions For Liabilities Balance Sheet Subtotal | 85 000 | 85 000 | 103 000 | 110 000 | 99 000 |
Purchase Property Plant Equipment | -272 402 | -180 586 | -119 735 | | |
Raw Materials | 656 042 | 1 050 685 | 1 199 066 | 1 329 135 | 1 481 599 |
Social Security Costs | 73 025 | 107 809 | 127 445 | 229 149 | 278 021 |
Staff Costs Employee Benefits Expense | 2 048 263 | 2 290 192 | 2 669 044 | 2 738 417 | 3 362 114 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 1 018 | 131 897 | | 3 872 | 5 481 |
Tax Expense Credit Applicable Tax Rate | 220 195 | 325 924 | 179 886 | 256 245 | 345 418 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -17 970 | 17 906 | -22 809 | -12 269 | 7 334 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 4 300 | 952 | 270 | 1 720 | 4 467 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 222 877 | 244 024 | 140 511 | 180 893 | 335 000 |
Total Additions Including From Business Combinations Property Plant Equipment | | 180 586 | 304 735 | 235 105 | 152 732 |
Total Assets Less Current Liabilities | 4 254 846 | 4 950 817 | 5 823 550 | 4 763 336 | 5 974 280 |
Total Operating Lease Payments | 198 635 | 353 387 | 430 411 | 430 346 | 533 067 |
Trade Creditors Trade Payables | 1 080 884 | 1 766 837 | 1 676 665 | 1 574 108 | 1 142 253 |
Trade Debtors Trade Receivables | 1 176 642 | 1 530 719 | 1 923 147 | 1 356 718 | 1 351 833 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | 15 585 | -22 454 | | |
Turnover Revenue | 10 919 128 | 12 645 597 | 13 738 056 | 13 048 115 | 17 881 125 |
Wages Salaries | 1 969 414 | 2 167 456 | 2 405 965 | 2 466 121 | 3 031 690 |
Work In Progress | 17 416 | 45 619 | 31 341 | 95 440 | 139 120 |
Accrued Liabilities Deferred Income | | | | 355 610 | 640 464 |
Additional Provisions Increase From New Provisions Recognised | | | 18 000 | 7 000 | -11 000 |
Cash Cash Equivalents Cash Flow Value | | 2 834 628 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 3 260 |
Further Operating Expense Item Component Total Operating Expenses | | | | -433 461 | -70 672 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 449 500 | 337 988 | 449 500 | 405 462 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | -18 | -3 028 |