Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 1 238 129 | 1 860 299 | 1 850 053 |
Current Assets | 1 390 013 | 2 063 829 | 2 124 915 |
Debtors | 96 932 | 143 765 | 179 648 |
Net Assets Liabilities | 888 810 | 1 764 573 | 1 700 727 |
Other Debtors | 75 767 | 110 605 | 134 980 |
Property Plant Equipment | 1 633 525 | 1 637 601 | 1 227 513 |
Total Inventories | 54 952 | 59 765 | 95 214 |
|
Other Financial Data |
Audit Fees Expenses | 21 250 | 22 290 | 17 700 |
Fees For Non-audit Services | 24 800 | 2 180 | 4 550 |
Other Assurance Services Fees | 23 050 | 430 | 2 760 |
Taxation Compliance Services Fees | 1 750 | 1 750 | 1 790 |
Accumulated Amortisation Impairment Intangible Assets | 268 619 | 360 057 | 448 262 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 965 167 | 2 400 121 | 2 874 955 |
Additional Provisions Increase From New Provisions Recognised | | 46 510 | |
Additions Other Than Through Business Combinations Intangible Assets | | 44 056 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 439 030 | 64 746 |
Administration Support Average Number Employees | 46 | 44 | 58 |
Administrative Expenses | 3 390 782 | 4 736 767 | 5 420 899 |
Amortisation Expense Intangible Assets | 90 895 | 91 438 | 88 205 |
Amount Specific Bank Loan | 317 330 | 485 248 | 113 675 |
Applicable Tax Rate | 19 | 19 | 19 |
Average Number Employees During Period | 356 | 390 | 464 |
Balances With Banks | 1 238 129 | 119 280 | 449 325 |
Bank Borrowings | 1 084 284 | 666 242 | 226 939 |
Carrying Amount Material Intangible Asset | | 349 143 | 291 291 |
Cash Cash Equivalents | 1 238 129 | 1 860 299 | 1 850 053 |
Cash Cash Equivalents Cash Flow Value | 1 238 129 | 1 860 299 | |
Cash On Hand | | 10 500 | 10 500 |
Comprehensive Income Expense | 175 183 | 1 039 643 | -3 846 |
Cost Sales | 8 181 762 | 11 171 266 | 12 468 816 |
Creditors | 1 084 284 | 666 242 | 226 939 |
Current Tax For Period | 89 265 | 184 000 | 51 000 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | 42 783 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -18 729 | 46 510 | -51 510 |
Deferred Tax Liabilities | 94 777 | 141 287 | 89 778 |
Depreciation Amortisation Expense | 492 119 | 526 390 | 563 039 |
Depreciation Expense Property Plant Equipment | 401 224 | 434 952 | 474 834 |
Dividend Per Share Final | 404 | 1 400 | 1 400 |
Dividend Per Share Interim | 1 236 | 2 799 | |
Dividends Paid | -60 000 | -163 880 | -60 000 |
Dividends Paid Classified As Financing Activities | -60 000 | -163 880 | -60 000 |
Dividends Paid On Shares Final | 15 000 | 60 000 | 60 000 |
Dividends Paid On Shares Interim | 45 000 | 103 880 | |
Financial Assets | | 2 500 | 2 500 |
Fixed Assets | 2 192 333 | 2 149 027 | 1 650 734 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | 43 813 | -58 318 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 026 435 | 3 597 585 | 3 084 844 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 20 241 | -44 073 | -342 016 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -92 113 | 46 833 | 35 883 |
Gain Loss In Cash Flows From Change In Inventories | 3 087 | 4 813 | 35 449 |
Government Grant Income | 738 526 | 43 568 | |
Gross Profit Loss | 2 966 470 | 5 982 249 | 5 429 570 |
Income Taxes Paid Refund Classified As Operating Activities | 66 506 | 89 265 | 178 734 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 451 381 | 622 170 | -10 246 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -5 266 |
Increase Decrease In Existing Provisions | | | -51 510 |
Increase Decrease In Net Debt From Cash Flows | | 1 096 552 | 520 622 |
Increase From Amortisation Charge For Year Intangible Assets | | 91 438 | 88 205 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 434 954 | 474 834 |
Intangible Assets | 556 308 | 508 926 | 420 721 |
Intangible Assets Gross Cost | 824 927 | 868 983 | 868 983 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 26 272 | 19 038 | 22 065 |
Interest Income On Bank Deposits | 560 | 141 | 3 772 |
Interest Paid Classified As Financing Activities | -26 272 | -19 038 | -22 065 |
Interest Paid Classified As Operating Activities | 26 272 | 19 038 | 22 065 |
Interest Payable Similar Charges Finance Costs | 26 272 | 19 038 | 22 065 |
Interest Received Classified As Investing Activities | 560 | 141 | 3 772 |
Interest Received Classified As Operating Activities | 560 | 141 | 3 772 |
Key Management Personnel Compensation Short-term Employee Benefits | 16 120 | 16 120 | 16 120 |
Minimum Operating Lease Payments Recognised As Expense | 1 028 291 | 512 410 | 506 400 |
Net Cash Flows From Used In Financing Activities | -292 039 | -613 487 | -612 931 |
Net Cash Flows From Used In Investing Activities | -65 192 | -482 945 | -60 975 |
Net Cash Flows From Used In Operating Activities | 808 612 | 1 718 602 | 663 660 |
Net Cash Generated From Operations | 875 118 | 1 807 867 | 842 394 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | 806 333 | 1 815 440 | 571 710 |
Net Current Assets Liabilities | -124 462 | 423 075 | 366 709 |
Net Debt Funds | -316 781 | 779 771 | 1 239 915 |
Nominal Value Allotted Share Capital | 100 | 100 | 100 |
Number Shares Issued Fully Paid | 100 | 100 | 100 |
Other Creditors | | 1 353 | -511 |
Other Departments Average Number Employees | 1 | 1 | 1 |
Other Interest Receivable Similar Income Finance Income | 560 | 141 | 3 772 |
Other Operating Income Format1 | 738 526 | 43 568 | |
Other Payables Accrued Expenses | 265 585 | 278 919 | 316 115 |
Other Remaining Borrowings | 16 664 | 60 478 | 2 158 |
Other Remaining Operating Income | | 43 568 | |
Par Value Share | | 1 | 1 |
Pension Costs Defined Contribution Plan | 63 618 | 62 103 | 66 718 |
Prepayments | 21 165 | 33 160 | 44 668 |
Production Average Number Employees | 309 | 345 | 405 |
Profit Loss | 175 183 | 1 039 643 | -3 846 |
Profit Loss On Ordinary Activities Before Tax | 288 502 | 1 270 153 | -9 622 |
Property Plant Equipment Gross Cost | 3 598 692 | 4 037 722 | 4 102 468 |
Provisions | 94 777 | 141 287 | 89 777 |
Provisions For Liabilities Balance Sheet Subtotal | 94 777 | 141 287 | 89 777 |
Purchase Intangible Assets | | -44 056 | |
Purchase Property Plant Equipment | -65 752 | -439 030 | -64 747 |
Raw Materials Consumables | 54 952 | 59 765 | 95 214 |
Repayments Borrowings Classified As Financing Activities | -205 767 | -474 382 | -472 548 |
Revenue From Sale Goods | 11 148 232 | 17 153 515 | 17 898 386 |
Short-term Deposits Classified As Cash Equivalents | | 1 730 519 | 1 390 228 |
Social Security Costs | 137 318 | 186 897 | 193 799 |
Staff Costs Employee Benefits Expense | 3 682 461 | 4 248 772 | 4 943 707 |
Taxation Social Security Payable | 154 591 | 236 043 | 446 418 |
Tax Expense Credit Applicable Tax Rate | 54 815 | 241 329 | -1 828 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 721 | -10 819 | -3 948 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 113 319 | 230 510 | -5 776 |
Total Assets Less Current Liabilities | 2 067 871 | 2 572 102 | 2 017 443 |
Total Borrowings | 1 084 284 | 666 242 | 226 939 |
Total Deferred Tax Expense Credit | 24 054 | 46 510 | |
Total Operating Lease Payments | | 6 011 | 6 341 |
Trade Creditors Trade Payables | 517 744 | 459 307 | 556 576 |
Turnover Revenue | 11 148 232 | 17 153 515 | 17 898 386 |
Unpaid Contributions To Pension Schemes | | 6 368 | 5 409 |
Wages Salaries | 3 481 525 | 3 999 772 | 4 683 190 |
Amount Specific Advance Or Credit Directors | 16 664 | 60 477 | 2 158 |
Amount Specific Advance Or Credit Made In Period Directors | -44 604 | -120 067 | -118 319 |
Amount Specific Advance Or Credit Repaid In Period Directors | 60 000 | 163 880 | 60 000 |
Director Remuneration | 8 060 | 8 060 | 8 060 |