Profit & Loss |
Date of Accounts |
2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 4 357 066 | 5 019 276 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 2 311 885 | 2 848 494 | | | | | | | |
Cash Bank On Hand | | 2 848 494 | 3 017 425 | 2 859 542 | 3 284 864 | 4 156 178 | 4 864 528 | 4 087 125 | 2 841 313 |
Current Assets | 4 705 704 | 5 236 752 | 5 454 120 | 6 164 146 | 6 735 017 | 7 417 280 | 8 282 265 | 8 670 067 | 9 740 562 |
Debtors | 845 410 | 1 246 608 | 1 241 506 | 1 854 930 | 1 614 896 | 1 568 223 | 1 748 736 | 2 469 451 | 2 517 399 |
Net Assets Liabilities | | 5 019 276 | 5 272 388 | 6 139 464 | 7 262 050 | 8 588 575 | 9 893 733 | 9 947 661 | 10 529 005 |
Net Assets Liabilities Including Pension Asset Liability | 4 357 066 | 5 019 276 | | | | | | | |
Other Debtors | | 63 595 | 169 288 | 368 142 | 286 584 | 213 961 | 121 165 | 122 475 | 59 010 |
Property Plant Equipment | | 551 515 | 653 155 | 977 585 | 1 536 820 | 2 282 239 | 2 588 096 | 3 073 066 | 2 828 448 |
Stocks Inventory | 1 548 409 | 1 141 650 | | | | | | | |
Tangible Fixed Assets | 489 568 | 551 515 | | | | | | | |
Total Inventories | | 1 141 650 | 1 195 189 | 1 449 674 | 1 835 257 | 1 692 879 | 1 669 001 | 2 113 491 | 4 381 850 |
|
Capital & Reserves |
Called Up Share Capital | 88 800 | 88 800 | | | | | | | |
Profit Loss Account Reserve | 4 237 066 | 4 899 276 | | | | | | | |
Shareholder Funds | 4 357 066 | 5 019 276 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 5 000 |
Other Non-audit Services Fees | | | | | | | | | 3 000 |
Taxation Compliance Services Fees | | | | | | | | | 1 000 |
Company Contributions To Money Purchase Plans Directors | | | | | | | | | 40 000 |
Director Remuneration | | | | | | | | 32 204 | 37 458 |
Dividend Recommended By Directors | | | | | | | | | 603 514 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | | | | 1 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 704 932 | 1 800 813 | 1 903 629 | 2 015 001 | 2 151 280 | 2 385 392 | 2 660 768 | 2 984 298 |
Average Number Employees During Period | | | 22 | 24 | 28 | 28 | 27 | 31 | 34 |
Capital Redemption Reserve | 31 200 | 31 200 | | | | | | | |
Creditors | | 228 | 747 635 | 901 795 | 887 475 | 853 560 | 655 855 | 1 378 257 | 1 506 549 |
Creditors Due After One Year | 888 | 228 | | | | | | | |
Creditors Due Within One Year | 768 540 | 681 511 | | | | | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 5 025 | 11 791 | | 18 150 | |
Disposals Property Plant Equipment | | | | | 5 900 | 12 125 | | 18 150 | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 95 881 | 102 816 | 116 397 | 148 070 | 234 112 | 293 526 | 323 530 |
Merchandise | | 1 141 650 | 1 195 189 | 1 449 674 | 1 835 257 | 1 692 879 | 1 669 001 | 2 113 491 | |
Net Current Assets Liabilities | 3 937 164 | 4 555 241 | 4 706 485 | 5 262 351 | 5 847 542 | 6 563 720 | 7 626 410 | 7 291 810 | 8 234 013 |
Number Shares Allotted | | 88 800 | | | | | | | |
Other Creditors | | 228 | 170 074 | 30 626 | 36 377 | 31 929 | 45 209 | 53 172 | |
Other Taxation Social Security Payable | | 189 383 | 323 864 | 333 438 | 287 914 | 236 545 | 304 684 | 70 053 | 77 120 |
Par Value Share | | 1 | | | | | | | 1 |
Property Plant Equipment Gross Cost | | 2 256 447 | 2 453 968 | 2 881 214 | 3 551 821 | 4 433 519 | 4 973 488 | 5 733 834 | 5 812 746 |
Provisions For Liabilities Balance Sheet Subtotal | | 87 252 | 87 252 | 100 472 | 122 312 | 257 484 | 320 873 | 417 315 | 533 556 |
Provisions For Liabilities Charges | 68 778 | 87 252 | | | | | | | |
Share Capital Allotted Called Up Paid | 88 800 | 88 800 | | | | | | | |
Tangible Fixed Assets Additions | | 156 552 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 114 570 | 2 256 447 | | | | | | | |
Tangible Fixed Assets Depreciation | 1 625 002 | 1 704 932 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 94 483 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 14 553 | | | | | | | |
Tangible Fixed Assets Disposals | | 14 675 | | | | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 197 521 | 427 246 | 676 507 | 893 823 | 539 969 | 778 496 | 239 392 |
Total Assets Less Current Liabilities | 4 426 732 | 5 106 756 | 5 359 640 | 6 239 936 | 7 384 362 | 8 846 059 | 10 214 606 | 10 364 976 | 11 062 561 |
Trade Creditors Trade Payables | | 372 581 | 253 697 | 537 731 | 563 184 | 585 086 | 305 962 | 1 102 260 | 924 291 |
Trade Debtors Trade Receivables | | 1 183 013 | 1 072 218 | 1 486 788 | 1 328 312 | 1 354 262 | 1 627 571 | 2 346 976 | 2 401 112 |
Accrued Liabilities | | | | | | | | 52 978 | 155 168 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | | | 116 241 |
Administrative Expenses | | | | | | | | 1 701 349 | 1 904 611 |
Applicable Tax Rate | | | | | | | | 19 | 19 |
Capital Commitments | | | | | | 223 531 | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | | | 4 087 125 | |
Comprehensive Income Expense | | | | | | | | 1 053 928 | 1 184 858 |
Corporation Tax Payable | | | | | | | | 109 016 | 349 970 |
Cost Sales | | | | | | | | 10 975 793 | 11 201 810 |
Current Tax For Period | | | | | | | | 109 011 | 349 970 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | | 96 442 | -15 543 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | | | 131 784 |
Depreciation Amortisation Expense | | | | | | | | 293 526 | 323 530 |
Depreciation Expense Property Plant Equipment | | | | | | | | 293 526 | 323 530 |
Distribution Costs | | | | | | | | 837 036 | 640 835 |
Dividend Per Share Interim | | | | | | | | | 7 |
Dividends Paid | | | | | | | | 1 000 000 | 603 514 |
Dividends Paid Classified As Financing Activities | | | | | | | | -1 000 000 | -603 514 |
Dividends Paid On Shares Interim | | | | | | | | 1 000 000 | 603 514 |
Finished Goods | | | | | | | | 277 431 | 957 629 |
Fixed Assets | | | | | 1 536 820 | 2 282 339 | 2 588 196 | 3 073 166 | 2 828 548 |
Further Operating Expense Item Component Total Operating Expenses | | | | | | | | | 160 480 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -102 961 | 63 031 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | | | 857 762 | -112 662 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | | | -720 715 | -47 948 |
Gross Profit Loss | | | | | | | | 3 797 539 | 4 133 083 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | | | -244 371 | -109 016 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | | | -674 442 | -1 308 843 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | | | 444 490 | 2 268 359 |
Investments Fixed Assets | | | | | | 100 | 100 | 100 | 100 |
Investments In Group Undertakings | | | | | | 100 | 100 | 100 | 100 |
Net Assets Liabilities Subsidiaries | | | | | | | | -100 | -100 |
Net Cash Flows From Used In Financing Activities | | | | | | | | 1 000 000 | 603 514 |
Net Cash Flows From Used In Investing Activities | | | | | | | | 778 269 | 238 991 |
Net Cash Flows From Used In Operating Activities | | | | | | | | -1 103 827 | 466 338 |
Net Cash Generated From Operations | | | | | | | | -1 348 198 | 357 322 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -227 | -401 |
Number Shares Issued Fully Paid | | | | | | | | | 88 800 |
Operating Profit Loss | | | | | | | | 1 259 154 | 1 650 668 |
Other Deferred Tax Expense Credit | | | | | | | | 96 442 | 116 241 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 227 | 401 |
Other Operating Income Format1 | | | | | | | | | 63 031 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 100 951 | 151 164 |
Percentage Class Share Held In Subsidiary | | | | | | | | | 100 |
Prepayments | | | | | | | | 30 379 | 19 282 |
Profit Loss | | | | | | | | 1 053 928 | 1 184 858 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 259 381 | 1 651 069 |
Provisions | | | | | | | | 417 315 | 533 556 |
Purchase Property Plant Equipment | | | | | | | | -778 496 | -239 392 |
Raw Materials | | | | | | | | 1 269 718 | 2 725 173 |
Recoverable Value-added Tax | | | | | | | | | 37 995 |
Social Security Costs | | | | | | | | 124 925 | 145 539 |
Staff Costs Employee Benefits Expense | | | | | | | | 1 405 193 | 1 610 017 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 239 282 | 313 703 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | -130 505 | 30 150 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 234 | 6 117 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 205 453 | 466 211 |
Turnover Revenue | | | | | | | | 14 773 332 | 15 334 893 |
Wages Salaries | | | | | | | | 1 179 317 | 1 313 314 |
Work In Progress | | | | | | | | 13 357 | 8 034 |