Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 |
Currency |
| |
|
Balance Sheet |
Cash Bank On Hand | 2 580 005 | 2 607 501 |
Current Assets | 11 898 074 | 15 434 936 |
Debtors | 7 859 875 | 11 138 689 |
Net Assets Liabilities | 13 179 719 | 15 262 326 |
Other Debtors | 4 208 771 | 6 413 716 |
Property Plant Equipment | 2 469 095 | 2 420 057 |
Total Inventories | 1 458 194 | 1 688 746 |
|
Other Financial Data |
Audit Fees Expenses | 8 500 | 8 500 |
Accrued Liabilities Deferred Income | 177 623 | 307 651 |
Accumulated Amortisation Impairment Intangible Assets | 4 466 802 | 4 910 725 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 797 805 | 1 950 814 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 200 567 |
Administrative Expenses | 2 472 552 | 3 089 022 |
Amortisation Expense Intangible Assets | 443 923 | 443 923 |
Amortisation Impairment Expense Intangible Assets | 443 923 | 443 923 |
Amounts Owed By Group Undertakings | 1 727 062 | 2 160 263 |
Average Number Employees During Period | 65 | 69 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 112 879 | 154 800 |
Cash Cash Equivalents Cash Flow Value | 2 580 005 | 2 607 501 |
Comprehensive Income Expense | 1 176 463 | 2 995 067 |
Corporation Tax Payable | 195 263 | 102 019 |
Cost Sales | 10 195 111 | 16 866 885 |
Creditors | 12 996 | 14 665 |
Current Tax For Period | 354 990 | 894 908 |
Deferred Income | 43 140 | 71 701 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 663 | -550 |
Depreciation Expense Property Plant Equipment | 200 704 | 192 826 |
Depreciation Impairment Expense Property Plant Equipment | 230 377 | 225 211 |
Dividends Paid | 352 030 | 912 460 |
Dividends Paid Classified As Financing Activities | -352 030 | -912 460 |
Dividends Paid On Shares | 1 725 473 | |
Dividends Paid On Shares Interim | 352 030 | 912 460 |
Finance Lease Liabilities Present Value Total | 12 996 | 14 665 |
Finance Lease Payments Owing Minimum Gross | 46 201 | 75 487 |
Finished Goods Goods For Resale | 1 458 194 | 1 688 746 |
Fixed Assets | 4 438 084 | 3 945 123 |
Further Item Interest Expense Component Total Interest Expense | | 848 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -321 254 | -826 571 |
Further Item Tax Increase Decrease Component Adjusting Items | 3 663 | 84 345 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 34 108 | 20 080 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -19 323 | 1 174 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -552 475 | -1 834 895 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 102 425 | 556 561 |
Gain Loss In Cash Flows From Change In Inventories | 412 789 | 230 552 |
Gain Loss On Disposals Property Plant Equipment | 18 578 | 20 107 |
Government Grant Income | 7 228 | 34 849 |
Gross Profit Loss | 4 016 226 | 7 265 537 |
Impairment Loss Other Non-financial Assets | 2 492 | -438 619 |
Impairment Loss Reversal On Investments | 85 969 | 394 566 |
Income Taxes Paid Refund Classified As Operating Activities | -294 520 | -988 152 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -370 066 | -27 496 |
Increase From Amortisation Charge For Year Intangible Assets | | 443 923 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 225 211 |
Intangible Assets | 1 725 473 | 1 281 550 |
Intangible Assets Gross Cost | 6 192 275 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 12 233 | 14 981 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 646 | 5 145 |
Interest Income On Bank Deposits | 15 559 | 20 658 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 15 559 | 20 658 |
Interest Payable Similar Charges Finance Costs | 12 879 | 20 974 |
Interest Received Classified As Investing Activities | -15 559 | -20 658 |
Investments | 243 516 | 243 516 |
Investments Fixed Assets | 243 516 | 243 516 |
Loss Gain From Write-downs Reversals Inventories | -2 492 | 438 619 |
Net Cash Flows From Used In Financing Activities | 1 670 762 | 5 352 402 |
Net Cash Flows From Used In Investing Activities | 6 301 | -379 347 |
Net Cash Flows From Used In Operating Activities | -2 047 129 | -5 000 551 |
Net Cash Generated From Operations | -2 354 528 | -6 009 677 |
Net Current Assets Liabilities | 8 823 743 | 11 400 430 |
Net Finance Income Costs | 15 559 | 20 658 |
Net Interest Paid Received Classified As Operating Activities | -12 879 | -20 974 |
Operating Profit Loss | 1 618 405 | 4 284 307 |
Other Creditors | 1 120 614 | 868 211 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 72 202 |
Other Disposals Property Plant Equipment | | 96 596 |
Other Interest Receivable Similar Income Finance Income | 15 559 | 20 658 |
Other Operating Income Format1 | 74 731 | 107 792 |
Other Remaining Borrowings | 191 902 | 239 303 |
Other Taxation Social Security Payable | 371 243 | 360 438 |
Payments Finance Lease Liabilities Classified As Financing Activities | -21 674 | -53 464 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 27 782 | 32 138 |
Prepayments Accrued Income | 129 851 | 118 743 |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | 92 874 | 394 566 |
Proceeds From Sales Property Plant Equipment | -26 336 | -44 501 |
Profit Loss | 1 176 463 | 2 995 067 |
Profit Loss On Ordinary Activities Before Tax | 1 535 116 | 3 889 425 |
Property Plant Equipment Gross Cost | 4 266 900 | 4 370 871 |
Purchase Property Plant Equipment | -276 576 | -117 817 |
Repayments Borrowings Classified As Financing Activities | -1 297 058 | -4 386 478 |
Social Security Costs | 144 917 | 178 475 |
Staff Costs Employee Benefits Expense | 1 812 914 | 2 222 338 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 69 112 | 68 562 |
Tax Expense Credit Applicable Tax Rate | 291 672 | 738 991 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -6 828 | -23 272 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -25 542 | -5 003 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -4 262 | -3 820 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 605 | 103 667 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 358 653 | 894 358 |
Total Assets Less Current Liabilities | 13 261 827 | 15 345 553 |
Total Borrowings | 191 902 | 239 303 |
Trade Creditors Trade Payables | 941 341 | 2 024 361 |
Trade Debtors Trade Receivables | 1 794 191 | 2 445 967 |
Turnover Revenue | 14 211 337 | 24 132 422 |
Wages Salaries | 1 640 215 | 2 011 725 |
Director Remuneration | 118 868 | 126 793 |