Profit & Loss |
Date of Accounts |
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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 911 628 | 2 773 045 | 3 711 658 | 3 714 513 | 2 296 858 | 1 767 275 | 1 528 478 | 194 973 |
Current Assets | 5 678 960 | 5 112 919 | 5 760 167 | 7 127 152 | 7 712 233 | 5 835 276 | 8 074 270 | 7 714 950 |
Debtors | 3 389 420 | 2 022 731 | 1 567 897 | 3 155 000 | 5 197 455 | 3 843 090 | 6 267 392 | 7 155 858 |
Net Assets Liabilities | 4 174 209 | 4 588 411 | 5 200 576 | 5 785 042 | 4 439 008 | 4 915 645 | 5 673 635 | 5 939 910 |
Other Debtors | 30 858 | 72 687 | 62 484 | 54 420 | 52 456 | 23 615 | 35 340 | 31 571 |
Property Plant Equipment | 715 829 | 692 170 | 726 387 | 752 271 | 723 465 | 702 405 | 732 895 | |
Total Inventories | 377 912 | 317 143 | 245 278 | 257 639 | 217 920 | 224 911 | 278 400 | 364 119 |
|
Other Financial Data |
Audit Fees Expenses | 4 500 | 5 000 | 5 000 | 6 000 | 6 500 | 6 750 | 7 000 | 9 000 |
Amount Specific Advance Or Credit Directors | | | | | | | | 2 121 |
Amount Specific Advance Or Credit Made In Period Directors | | | | | | | | 2 121 |
Company Contributions To Money Purchase Plans Directors | 232 000 | 190 600 | 71 250 | 84 000 | 274 200 | 164 200 | 128 800 | 1 040 |
Director Remuneration | 632 307 | 339 656 | 224 154 | 239 781 | 191 668 | 146 903 | 223 724 | 129 028 |
Dividend Recommended By Directors | | 34 000 | | | | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 7 | 6 | 6 | 6 | 5 | 5 | 5 | 8 |
Accrued Liabilities | 293 237 | 81 229 | 122 881 | 461 624 | 636 563 | 494 174 | 317 111 | 420 754 |
Accumulated Depreciation Impairment Property Plant Equipment | 497 289 | 568 988 | 612 653 | 644 903 | 728 006 | 814 611 | 915 957 | 1 035 502 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -1 323 | -26 141 | 31 349 | -2 211 |
Administrative Expenses | 2 002 247 | 1 343 378 | 1 255 637 | 1 404 769 | 1 804 348 | 1 455 015 | 1 793 535 | 2 389 085 |
Amounts Owed By Group Undertakings | 83 562 | 61 824 | 46 824 | 42 824 | 1 695 907 | 1 780 797 | 1 704 685 | 3 044 764 |
Amounts Recoverable On Contracts | 132 426 | 880 168 | 806 811 | 2 013 512 | 827 398 | 999 736 | 3 127 379 | 2 137 284 |
Applicable Tax Rate | | | | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 130 | 126 | 131 | 132 |
Bank Borrowings Overdrafts | | | | | 7 260 | | 245 383 | |
Bank Overdrafts | | | | | 7 260 | | 245 383 | |
Cash Cash Equivalents Cash Flow Value | 1 911 628 | 2 773 045 | | | | | | |
Comprehensive Income Expense | 531 285 | 448 202 | 679 844 | | | | | |
Corporation Tax Payable | 145 023 | 122 997 | 166 399 | 80 945 | 321 962 | | 12 121 | |
Corporation Tax Recoverable | | | | | | 189 074 | | 373 660 |
Cost Sales | 8 613 464 | 7 532 792 | 9 275 652 | 9 951 699 | 10 742 283 | 7 223 817 | 15 070 897 | 16 341 301 |
Creditors | 2 150 205 | 1 148 259 | 1 214 433 | 2 016 192 | 3 919 824 | 1 571 311 | 3 051 456 | 2 401 707 |
Current Tax For Period | 145 023 | 123 003 | 166 408 | 173 630 | 393 940 | 52 603 | 202 730 | 139 777 |
Deferred Tax Liabilities | 70 375 | 68 419 | 71 545 | 78 189 | 76 866 | 76 223 | 82 074 | 79 863 |
Depreciation Amortisation Expense | 88 379 | 89 132 | 96 205 | 108 056 | | | | |
Depreciation Expense Property Plant Equipment | 88 380 | 89 131 | 96 204 | 108 057 | 111 764 | 117 636 | 130 978 | 138 597 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 432 | 52 539 | 75 807 | 28 661 | 31 031 | 29 632 | 19 052 |
Disposals Property Plant Equipment | | 19 599 | 59 309 | 87 084 | 32 951 | 34 234 | 36 987 | 20 949 |
Dividend Per Share Interim | | 340 | | | | | | |
Dividends Paid | 45 000 | 34 000 | 67 679 | 302 712 | 2 551 512 | 232 712 | 346 300 | 339 342 |
Dividends Paid Classified As Financing Activities | -45 000 | -34 000 | -67 678 | -302 712 | | | | |
Dividends Paid On Shares Interim | 45 000 | 34 000 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 107 | | 149 | | | | | |
Further Item Interest Income Component Total Interest Income | | | | 294 | 115 | 430 | 645 | 3 602 |
Further Item Loans Advances Granted To Related Parties Classified As Financing Activities Component Corresponding Total | | | 13 968 | 67 600 | | | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | | 3 300 | 3 300 | 98 000 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 93 300 | 104 600 | 104 600 | 101 300 | 392 000 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -250 902 | -978 964 | 8 804 | 839 818 | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -136 311 | 1 366 688 | 454 834 | -1 351 769 | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | -2 545 | -1 500 | -1 892 | 973 | | | | |
Gain Loss On Disposals Property Plant Equipment | -2 545 | -1 500 | -1 892 | 973 | -413 | -770 | 1 144 | 2 253 |
Gross Profit Loss | 2 659 654 | 1 902 265 | 2 095 687 | 2 283 194 | 3 300 592 | 1 079 329 | 2 954 032 | 2 979 672 |
Income Taxes Paid Refund Classified As Operating Activities | -261 063 | -145 029 | -123 007 | -112 798 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -90 625 | 861 417 | 938 613 | 2 855 | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 124 147 | -60 769 | 163 469 | 12 361 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 89 131 | 96 204 | 108 057 | 111 764 | 117 636 | 130 978 | 37 351 |
Interest Income On Bank Deposits | | | | 22 243 | 29 874 | 4 901 | 918 | 3 967 |
Interest Paid Classified As Operating Activities | -107 | | -149 | | | | | |
Interest Payable Similar Charges Finance Costs | 107 | | 149 | | | | | |
Loans Advances Granted To Other Related Parties Classified As Financing Activities | -1 589 | -956 | | | | | | |
Merchandise | 186 446 | 179 316 | 245 278 | 257 639 | | | | |
Net Cash Flows From Used In Financing Activities | 44 838 | 34 956 | 53 710 | 235 112 | | | | |
Net Cash Flows From Used In Investing Activities | 21 588 | 56 610 | 122 837 | 110 431 | | | | |
Net Cash Flows From Used In Operating Activities | 24 199 | -952 983 | -1 115 160 | -348 398 | | | | |
Net Cash Generated From Operations | -236 971 | -1 098 012 | -1 238 316 | -461 196 | | | | |
Net Current Assets Liabilities | 3 528 755 | 3 964 660 | 4 545 734 | 5 110 960 | 3 792 409 | 4 263 965 | 5 022 814 | 5 313 243 |
Net Interest Received Paid Classified As Investing Activities | -10 392 | -10 362 | -9 476 | -22 537 | | | | |
Number Shares Issued Fully Paid | | 100 | | | | | | |
Operating Profit Loss | 657 407 | 558 887 | 840 050 | 878 425 | 1 496 244 | 570 570 | 1 235 361 | 615 587 |
Other Creditors | 1 751 | 795 | 14 763 | 82 363 | | | 571 | |
Other Deferred Tax Expense Credit | -8 616 | -1 956 | 3 125 | 5 943 | -1 107 | -26 141 | 31 348 | -2 211 |
Other Finance Costs | | | 149 | | | | | |
Other Finance Income | 10 392 | 10 362 | 9 476 | 22 537 | | | | |
Other Increase Decrease In Net Deferred Tax Liability | | -1 956 | 3 126 | 6 644 | | | | |
Other Interest Receivable Similar Income Finance Income | 10 392 | 10 362 | 9 476 | 22 537 | 29 989 | 5 331 | 1 563 | 7 569 |
Other Operating Income Format1 | | | | | | 946 256 | 74 864 | 25 000 |
Other Taxation Social Security Payable | 183 341 | 118 764 | 113 965 | 137 300 | 174 392 | 117 445 | 239 682 | 134 241 |
Par Value Share | | 1 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 261 193 | 218 755 | 101 103 | 122 018 | 351 428 | 243 175 | 305 567 | 228 510 |
Prepayments | 89 560 | 53 541 | 51 286 | 61 927 | 72 274 | 84 701 | 88 838 | 85 393 |
Proceeds From Sales Property Plant Equipment | -6 117 | -667 | -4 878 | -12 250 | | | | |
Profit Loss | 531 285 | 448 202 | 679 844 | 887 178 | 1 205 478 | 709 349 | 1 104 290 | 605 617 |
Profit Loss On Ordinary Activities Before Tax | 667 692 | 569 249 | 849 377 | 900 962 | 1 526 233 | 575 901 | 1 236 924 | 623 156 |
Property Plant Equipment Gross Cost | 1 213 118 | 1 261 158 | 1 339 040 | 1 397 174 | 1 451 471 | 1 517 016 | 1 648 852 | 1 742 032 |
Provisions | 70 375 | 68 419 | 71 545 | 78 189 | 76 866 | 50 725 | 82 074 | 79 863 |
Provisions For Liabilities Balance Sheet Subtotal | 70 375 | 68 419 | 71 545 | 78 189 | 76 866 | 50 725 | 82 074 | 79 863 |
Purchase Property Plant Equipment | -38 097 | -67 639 | -137 191 | -145 218 | | | | |
Raw Materials | | | | 257 639 | 217 920 | 224 911 | 278 400 | 364 119 |
Recoverable Value-added Tax | | | | | | | 346 494 | 53 979 |
Social Security Costs | 398 661 | 274 103 | 343 472 | 395 256 | 399 713 | 302 417 | 443 009 | 475 508 |
Staff Costs Employee Benefits Expense | 3 852 123 | 3 296 864 | 3 640 489 | 4 425 826 | 4 748 959 | 3 895 410 | 4 839 649 | 5 310 088 |
Tax Expense Credit Applicable Tax Rate | | | | 171 183 | 289 984 | 109 421 | 235 016 | 118 400 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 9 793 | 16 899 | -57 461 | -938 | 22 669 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 136 407 | 121 047 | 169 533 | 13 784 | 320 755 | -133 448 | 132 634 | 17 539 |
Total Additions Including From Business Combinations Property Plant Equipment | | 67 639 | 137 191 | 145 218 | 87 248 | 99 779 | 168 823 | 114 129 |
Total Assets Less Current Liabilities | 4 244 584 | 4 656 830 | 5 272 121 | 5 863 231 | 4 515 874 | 4 966 370 | 5 755 709 | 6 019 773 |
Total Current Tax Expense Credit | | | 166 408 | 7 140 | 322 078 | -107 307 | 101 286 | 19 750 |
Trade Creditors Trade Payables | 1 261 178 | 661 026 | 664 802 | 1 066 088 | 1 047 188 | 554 250 | 2 055 985 | 1 606 977 |
Trade Debtors Trade Receivables | 3 053 014 | 954 511 | 835 826 | 982 317 | 2 548 343 | 764 538 | 935 331 | 1 384 182 |
Turnover Revenue | 11 273 118 | 9 435 057 | 11 371 339 | 12 234 893 | 14 042 875 | 8 303 146 | 18 024 929 | 19 320 973 |
Unpaid Contributions To Pension Schemes | 6 352 | 9 076 | 6 124 | 10 220 | | | | |
Value-added Tax Payable | 259 323 | 154 372 | 125 499 | 164 563 | | | | |
Wages Salaries | 3 192 269 | 2 804 006 | 3 195 914 | 3 908 552 | 3 997 818 | 3 349 818 | 4 091 073 | 4 606 070 |
Work In Progress | 191 466 | 137 827 | 235 334 | | | | | |
Amounts Owed To Group Undertakings | | | | | 999 735 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 85 734 | -35 335 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -7 346 | 1 108 | | | |
Total Deferred Tax Expense Credit | | | | 6 644 | -1 323 | -26 141 | | |