Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 306 358 | 303 042 | 3 306 | 859 057 | 266 930 |
Current Assets | 1 093 628 | 768 587 | 588 828 | 989 057 | 366 930 |
Debtors | 787 270 | 465 545 | 585 522 | 130 000 | 100 000 |
Net Assets Liabilities | | 8 515 176 | 3 758 984 | 3 740 913 | 3 316 072 |
Other Debtors | 1 401 | 32 233 | 28 423 | 130 000 | |
Property Plant Equipment | 2 124 459 | 2 105 459 | 2 086 459 | 3 697 537 | 3 670 537 |
Total Inventories | | 2 393 730 | 1 943 129 | | |
|
Other Financial Data |
Audit Fees Expenses | | | 2 500 | 2 500 | 2 600 |
Accountancy Costs | | 10 500 | 5 000 | | |
Accrued Liabilities Deferred Income | | 239 191 | 433 751 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 38 000 | 57 000 | 76 000 | 101 666 | 128 666 |
Acquisition Subsidiaries Increase Decrease In Equity | | | 301 500 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 1 636 744 | |
Administration Support Average Number Employees | | 83 | 76 | | |
Administrative Expenses | | 7 337 774 | 19 000 | 41 887 | 34 058 |
Amounts Owed By Group Undertakings | | | 585 166 | | 100 000 |
Amounts Owed To Group Undertakings | 3 873 | 100 | | 274 431 | |
Amounts Recoverable On Contracts | | 1 177 661 | 1 277 383 | | |
Average Number Employees During Period | | 315 | 3 | 3 | 3 |
Bank Borrowings | | 21 246 | 23 931 | 1 240 683 | 1 170 266 |
Bank Borrowings Overdrafts | | 21 246 | 23 931 | 1 170 273 | 1 097 565 |
Cash Cash Equivalents Acquired | 732 327 | 823 423 | 2 100 204 | | |
Cash Cash Equivalents Cash Flow Value | | 303 042 | 3 306 | 859 057 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | 301 500 | -100 | |
Comprehensive Income Expense | | | 313 464 | 921 929 | |
Corporation Tax Payable | 141 048 | 119 917 | 248 129 | 175 361 | 67 839 |
Corporation Tax Recoverable | 370 | | | | |
Cost Sales | | 21 748 385 | 19 641 842 | | |
Creditors | 447 824 | 123 066 | 92 343 | 1 170 273 | 1 097 565 |
Current Tax For Period | | | 42 800 | 175 362 | 67 839 |
Deferred Income | | 28 500 | 22 500 | | |
Deferred Taxation Free-text Comment | | 70 295 | 61 004 | | |
Depreciation Expense Property Plant Equipment | | | 19 000 | 25 666 | 27 000 |
Depreciation Impairment Expense Property Plant Equipment | | | 19 000 | 25 666 | |
Dividend Income From Group Undertakings | | | 150 000 | 200 000 | 100 000 |
Dividends Paid | | 180 000 | 180 000 | 940 000 | 780 000 |
Dividends Paid Classified As Financing Activities | -180 000 | -180 000 | -180 000 | -940 000 | |
Dividends Paid On Shares Interim | | | 180 000 | 940 000 | 780 000 |
Dividends Received Classified As Investing Activities | | | -150 000 | -200 000 | |
Finance Lease Liabilities Present Value Total | | 31 846 | 29 307 | | |
Finance Lease Payments Owing Minimum Gross | | 31 846 | 29 307 | | |
Financial Commitments Other Than Capital Commitments | | 300 000 | 300 000 | | |
Finished Goods Goods For Resale | | 979 551 | 842 667 | | |
Fixed Assets | 2 998 899 | 2 979 999 | 3 262 499 | 4 873 477 | 4 846 477 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -1 240 683 | |
Further Item Tax Increase Decrease Component Adjusting Items | | | 3 610 | 4 877 | 5 130 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 30 730 | -656 034 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | 119 977 | -455 522 | |
Government Grants Other Government Assistance Policy | | | 853 379 | | |
Gross Profit Loss | | 160 816 | 313 464 | | |
Income Taxes Paid Refund Classified As Operating Activities | | 257 709 | -42 793 | -42 801 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 91 096 | 1 276 781 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 19 000 | 19 000 | 25 666 | 27 000 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 31 822 | 38 944 |
Interest Income | | 610 | 267 | | |
Interest Paid Classified As Operating Activities | | 18 924 | 13 127 | | |
Interest Payable Similar Charges Finance Costs | | 18 924 | 13 127 | 31 822 | 38 944 |
Interest Received Classified As Investing Activities | | | -264 | | |
Interest Received Classified As Operating Activities | | 610 | 267 | | |
Investments Fixed Assets | 874 440 | 874 540 | 1 176 040 | 1 175 940 | 1 175 940 |
Investments In Subsidiaries | 874 440 | 874 540 | 1 176 040 | 1 175 940 | 1 175 940 |
Net Cash Flows From Used In Financing Activities | | 267 836 | 247 017 | | |
Net Cash Flows From Used In Investing Activities | | 59 623 | 353 578 | | |
Net Cash Flows From Used In Operating Activities | | 418 555 | -31 500 | -1 991 712 | |
Net Cash Generated From Operations | | 695 188 | -74 293 | -2 066 335 | |
Net Current Assets Liabilities | 645 804 | 645 521 | 496 485 | 37 709 | -432 840 |
Net Finance Income Costs | | | 150 264 | 200 000 | |
Net Interest Paid Received Classified As Operating Activities | | | | -31 822 | |
Number Shares Issued But Not Fully Paid | | | 10 000 | | |
Operating Profit Loss | | 521 970 | 206 000 | 929 113 | 361 942 |
Other Creditors | 302 903 | 168 881 | 124 735 | 411 346 | 639 430 |
Other Interest Income | | | 264 | | |
Other Interest Receivable Similar Income Finance Income | | 610 | 150 264 | 200 000 | 100 000 |
Other Operating Income Format1 | | | 861 096 | | |
Other Taxation Social Security Payable | | 1 025 202 | 1 505 306 | 19 800 | 19 800 |
Par Value Share | | | 1 | | |
Payments To Related Parties | | 233 963 | 202 303 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 208 299 | 199 977 | | |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | | 215 921 | 155 577 | | |
Production Average Number Employees | | 232 | 237 | | |
Profit Loss | 264 718 | 160 817 | 313 464 | 921 929 | 355 159 |
Profit Loss On Ordinary Activities After Tax | | 384 274 | 946 284 | | |
Profit Loss On Ordinary Activities Before Tax | | 503 656 | 356 264 | 1 097 291 | 422 998 |
Property Plant Equipment Gross Cost | 2 162 459 | 2 162 459 | 2 162 459 | 3 799 203 | |
Purchase Property Plant Equipment | | | | -1 636 744 | |
Raw Materials Consumables | | 1 414 179 | 1 100 462 | | |
Social Security Costs | | 975 743 | 902 761 | | |
Staff Costs Employee Benefits Expense | | 11 026 212 | 10 391 513 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 70 295 | 61 004 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 28 500 | 38 000 | 19 000 |
Tax Expense Credit Applicable Tax Rate | | | 67 690 | 208 485 | 80 370 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 1 339 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 119 382 | 42 800 | 175 362 | 67 839 |
Total Assets Less Current Liabilities | 3 644 703 | 3 625 520 | 3 758 984 | 4 911 186 | 4 413 637 |
Total Borrowings | | | | 1 170 273 | 1 097 565 |
Total Current Tax Expense Credit | | 119 382 | 238 838 | | |
Total Deferred Tax Expense Credit | | -3 149 | -9 291 | | |
Total Operating Lease Payments | | 603 554 | 775 869 | | |
Trade Creditors Trade Payables | | 3 233 485 | 3 107 260 | | |
Trade Debtors Trade Receivables | | 5 353 649 | 5 624 942 | | |
Turnover Revenue | | 30 171 971 | 225 000 | 971 000 | 396 000 |
Wages Salaries | | 9 842 170 | 9 288 775 | | |
Director Remuneration | | 100 540 | 92 405 | | |