Profit & Loss |
Date of Accounts |
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 | 76 324 | 44 710 | 10 964 | 301 709 | 384 551 | 99 568 |
Current Assets | 3 715 679 | 4 757 865 | 6 720 740 | 12 320 480 | 7 771 061 | 9 468 329 |
Debtors | 2 504 455 | 3 778 637 | 4 091 193 | 7 831 466 | 4 673 931 | 5 112 739 |
Net Assets Liabilities | 2 355 846 | 2 984 798 | 3 645 912 | | | |
Property Plant Equipment | 832 294 | 818 386 | 752 531 | 788 513 | 753 937 | 873 314 |
Total Inventories | 1 134 900 | 934 518 | 2 618 583 | 4 187 305 | 2 712 579 | |
|
Other Financial Data |
Audit Fees Expenses | | | 5 500 | 6 500 | 7 000 | 7 500 |
Accrued Liabilities Deferred Income | | | 1 364 920 | 2 455 619 | 1 795 207 | 2 149 105 |
Accumulated Depreciation Impairment Property Plant Equipment | 820 400 | 810 884 | 203 991 | 204 909 | 226 470 | 247 650 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 32 007 | 28 589 | 74 145 | 4 100 | 182 047 |
Administrative Expenses | | | 1 104 205 | 1 107 471 | 1 338 339 | 1 723 903 |
Amounts Owed By Group Undertakings | | | 3 407 454 | 3 160 087 | 3 440 839 | 3 326 569 |
Amounts Owed By Related Parties | 2 076 655 | 3 548 677 | 3 407 454 | | | |
Amounts Owed To Group Undertakings | 177 128 | 78 805 | 1 483 175 | 2 682 043 | 592 828 | 658 508 |
Average Number Employees During Period | | | 11 | 11 | 13 | 15 |
Balances Amounts Owed To Related Parties | | | 1 483 048 | 2 627 722 | 242 413 | |
Bank Borrowings Overdrafts | 348 139 | 232 424 | | | | |
Capital Reduction Decrease In Equity | | | | | | 289 000 |
Cash Cash Equivalents Cash Flow Value | | 44 710 | 10 964 | 301 709 | 384 551 | 99 568 |
Comprehensive Income Expense | | | 1 052 511 | 2 000 177 | 1 672 634 | 1 848 870 |
Corporation Tax Payable | 186 676 | 245 288 | 188 564 | 115 539 | 53 761 | 52 029 |
Cost Sales | | | 8 010 967 | 15 431 357 | 11 319 267 | 14 626 713 |
Creditors | 348 139 | 232 424 | 3 827 359 | 7 989 159 | 2 732 618 | 3 825 710 |
Current Tax For Period | | | 266 687 | 466 022 | 395 813 | 402 029 |
Depreciation Expense Property Plant Equipment | | | 31 181 | 35 255 | 33 829 | |
Depreciation Impairment Expense Property Plant Equipment | | | 31 181 | 35 255 | 33 829 | 53 924 |
Dividends Paid | | 292 634 | 391 397 | 526 255 | 1 000 088 | 836 317 |
Dividends Paid Classified As Financing Activities | | | -391 397 | -526 255 | -1 000 088 | -836 317 |
Dividends Paid On Shares Final | | | 391 397 | 526 255 | 1 000 088 | 836 317 |
Finished Goods Goods For Resale | | | 2 618 583 | 4 187 305 | 2 712 579 | 4 256 022 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 349 183 | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | 919 | 433 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 15 107 | -7 130 | -8 777 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 49 021 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -18 525 | -219 012 | -24 463 | -348 318 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | -1 641 813 | -4 234 825 | 5 194 763 | -1 094 824 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 312 556 | 3 740 273 | -3 157 535 | 438 808 |
Gain Loss In Cash Flows From Change In Inventories | | | 1 684 065 | 1 568 722 | -1 474 726 | 1 543 443 |
Gain Loss On Disposals Property Plant Equipment | | | | 4 205 | 150 | |
Gross Profit Loss | | | 2 363 236 | 3 402 933 | 3 254 645 | 3 804 261 |
Income From Related Parties | | 165 122 | 1 057 293 | 179 357 | 141 780 | 183 837 |
Income Taxes Paid Refund Classified As Operating Activities | | | -338 518 | -531 917 | -448 814 | -404 351 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 33 746 | -290 745 | -82 842 | 284 983 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 15 107 | -7 130 | -8 777 | 590 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 29 044 | 31 181 | 35 255 | 33 829 | 53 924 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 9 954 | 477 | | |
Interest Income From Group Undertakings Participating Interests | | | 38 647 | 102 750 | 88 711 | 96 692 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | 38 647 | 102 750 | 88 711 | 96 692 |
Interest Payable Similar Charges Finance Costs | | | 9 954 | 477 | 919 | 433 |
Interest Received Classified As Investing Activities | | | -38 647 | -102 750 | -88 711 | -96 692 |
Net Cash Flows From Used In Financing Activities | | | 740 580 | 526 255 | 1 000 088 | 1 125 317 |
Net Cash Flows From Used In Investing Activities | | | -10 058 | -35 718 | -89 608 | 48 641 |
Net Cash Flows From Used In Operating Activities | | | -696 776 | -781 282 | -993 322 | -888 975 |
Net Current Assets Liabilities | 1 901 372 | 2 398 836 | 2 893 381 | 4 331 321 | 5 038 443 | 5 642 619 |
Net Finance Income Costs | | | 38 647 | 102 750 | 88 711 | 96 692 |
Net Interest Paid Received Classified As Operating Activities | | | -9 954 | -477 | -919 | -433 |
Number Shares Issued Fully Paid | | 290 000 | | | | |
Operating Profit Loss | | | 1 305 612 | 2 356 796 | 1 971 878 | |
Other Creditors | 1 007 940 | 1 407 083 | 1 364 920 | | | |
Other Creditors Including Taxation Social Security Balance Sheet Subtotal | 412 980 | | | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 38 560 | 199 061 | 34 337 | 12 268 | 32 744 |
Other Disposals Property Plant Equipment | | 55 431 | 199 061 | 37 245 | 17 115 | 41 490 |
Other Interest Receivable Similar Income Finance Income | | | 38 647 | 102 750 | 88 711 | 96 692 |
Other Operating Income Format1 | | | 46 581 | 61 334 | 55 572 | 74 872 |
Other Taxation Social Security Payable | 226 304 | 441 919 | 696 659 | 2 600 024 | 100 104 | 917 772 |
Par Value Share | | 1 | | | | |
Payments To Related Parties | | 4 279 053 | 5 865 916 | 8 166 202 | 5 086 881 | 9 549 880 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 55 202 | 16 689 | 17 187 | 29 261 |
Proceeds From Issuing Shares | | | | | | 289 000 |
Proceeds From Sales Property Plant Equipment | | | | -7 113 | -4 997 | -36 714 |
Profit Loss | | 921 586 | 1 052 511 | 2 000 177 | 1 672 634 | |
Profit Loss On Ordinary Activities Before Tax | | | 1 334 305 | 2 459 069 | 2 059 670 | 2 251 489 |
Property Plant Equipment Gross Cost | 1 652 694 | 1 629 270 | 956 522 | 993 422 | 980 407 | 1 120 964 |
Provisions For Liabilities Balance Sheet Subtotal | 29 681 | | | | | |
Purchase Property Plant Equipment | | | -28 589 | -74 145 | -4 100 | -182 047 |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | -439 013 | | | |
Social Security Costs | | | 18 026 | 19 574 | 14 793 | |
Staff Costs Employee Benefits Expense | | | 587 117 | 662 401 | 701 300 | 849 663 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 5 314 |
Tax Expense Credit Applicable Tax Rate | | | 253 518 | 467 223 | 391 337 | 427 783 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | 9 924 | -2 038 | 3 770 | -24 510 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 3 245 | 837 | 706 | 4 070 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 281 794 | 458 892 | 387 036 | 402 619 |
Total Assets Less Current Liabilities | 2 733 666 | 3 217 222 | 3 645 912 | 5 119 834 | 5 792 380 | 6 515 933 |
Total Current Tax Expense Credit | | | 281 794 | 458 892 | 387 036 | 402 619 |
Total Increase Decrease From Revaluations Property Plant Equipment | | | -502 276 | | | |
Total Operating Lease Payments | | | 3 464 | 1 016 | | |
Trade Creditors Trade Payables | 101 830 | 69 175 | 94 041 | 135 934 | 190 718 | 48 296 |
Trade Debtors Trade Receivables | 427 800 | 229 960 | 683 739 | 4 671 379 | 1 233 092 | 1 786 170 |
Turnover Revenue | | | 10 374 203 | 18 834 290 | 14 573 912 | |
Wages Salaries | | | 513 889 | 626 138 | 669 320 | 806 936 |
Company Contributions To Defined Benefit Plans Directors | | | 29 613 | 5 070 | 1 440 | |
Director Remuneration | | | 139 202 | 150 737 | 127 004 | 105 403 |
Director Remuneration Benefits Including Payments To Third Parties | | | 168 815 | 155 807 | 128 444 | 114 043 |