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 | 141 492 | 91 894 | 250 | 224 828 | 414 647 | 808 334 | 388 607 | 280 964 |
Current Assets | | 3 284 687 | 2 965 582 | 3 871 549 | 2 801 099 | 2 904 795 | 2 754 127 | 3 339 834 |
Debtors | 461 734 | 452 166 | 450 308 | 1 282 990 | 520 500 | 439 763 | 491 716 | 423 873 |
Net Assets Liabilities | | 1 733 363 | 1 812 503 | 2 795 912 | 2 685 748 | 2 887 149 | 2 887 482 | 2 916 129 |
Other Debtors | 9 392 | 1 018 | | 900 000 | 273 506 | 202 884 | 227 440 | 77 375 |
Property Plant Equipment | 2 131 469 | 2 260 375 | 2 426 761 | 2 344 308 | 2 417 908 | 2 429 904 | 2 591 569 | 2 527 030 |
Total Inventories | 1 632 893 | 2 740 627 | 2 515 024 | 2 363 731 | 1 865 952 | 1 656 698 | 1 873 804 | 2 634 997 |
|
Other Financial Data |
Audit Fees Expenses | 11 500 | 15 000 | 15 000 | 12 500 | 12 500 | 12 875 | 13 715 | 13 450 |
Accrued Liabilities Deferred Income | 144 887 | 234 599 | 209 475 | 203 080 | 185 563 | 183 817 | 240 868 | 271 788 |
Accumulated Depreciation Impairment Property Plant Equipment | 715 054 | 782 773 | 850 938 | 904 010 | 966 431 | 1 020 104 | 1 098 714 | 1 192 114 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 190 625 | 234 552 | 105 497 | 139 245 | 81 461 | 246 645 | 207 676 |
Administrative Expenses | 824 002 | 984 606 | 1 018 258 | 975 296 | 962 276 | 810 452 | 1 019 212 | 986 782 |
Average Number Employees During Period | | | | 55 | 55 | 55 | 53 | 52 |
Bank Borrowings | 784 680 | 669 962 | 737 543 | 510 522 | 450 216 | 408 790 | 338 931 | 291 864 |
Bank Borrowings Overdrafts | 659 880 | 578 750 | 645 143 | 452 922 | 392 616 | 351 190 | 291 120 | 269 256 |
Banking Arrangements Classified As Cash Cash Equivalents | | | | -197 039 | -151 925 | | | |
Bank Overdrafts | | | 2 866 | 197 039 | 151 925 | | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | 40 003 | 34 003 | | | 13 821 | 91 589 | 48 404 |
Cash Cash Equivalents Cash Flow Value | | | -2 616 | 27 789 | 262 722 | 808 334 | 388 607 | 280 964 |
Cash Receipts From Sales Interests In Associates | | | | | | -70 622 | | |
Comprehensive Income Expense | | | | | | 267 401 | 181 333 | 164 647 |
Corporation Tax Payable | 78 925 | 12 880 | 37 026 | 249 449 | 25 051 | 101 994 | 20 134 | 33 084 |
Corporation Tax Recoverable | 14 286 | 2 232 | | | | 28 562 | 28 562 | 28 562 |
Cost Sales | 16 008 560 | 21 684 096 | 23 754 246 | 21 765 543 | 20 166 444 | 16 532 652 | 19 008 091 | 16 413 805 |
Creditors | 1 935 196 | 578 750 | 645 143 | 452 922 | 392 616 | 361 147 | 350 387 | 301 664 |
Current Tax For Period | 78 925 | 12 880 | 37 026 | 249 449 | 25 051 | 73 432 | 20 134 | 33 084 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | -2 926 | 10 702 | -5 552 | -4 552 | -4 037 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 20 197 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 927 | 10 702 | -5 552 | -4 552 | -4 037 | -2 549 | 26 366 | 6 827 |
Depreciation Expense Property Plant Equipment | 58 234 | 62 004 | 62 165 | 65 078 | 62 925 | 65 034 | 69 514 | 91 557 |
Depreciation Impairment Expense Property Plant Equipment | | | | 65 078 | 62 925 | 65 511 | 79 285 | 110 136 |
Dividends Paid | 60 000 | 60 000 | 48 000 | 66 000 | 166 000 | 66 000 | 181 000 | 136 000 |
Dividends Paid Classified As Financing Activities | -60 000 | -60 000 | -48 000 | -66 000 | -166 000 | -66 000 | -181 000 | -136 000 |
Dividends Paid On Shares Interim | | | | 66 000 | 166 000 | 66 000 | 181 000 | 136 000 |
Finance Lease Liabilities Present Value Total | | 25 092 | 4 189 | | | 11 942 | 59 267 | 32 408 |
Finance Lease Payments Owing Minimum Gross | | 25 092 | 4 189 | | | 13 024 | 79 545 | 62 757 |
Finished Goods Goods For Resale | 1 632 893 | 2 740 627 | 2 515 024 | 2 363 731 | 1 865 952 | 1 656 698 | 1 873 804 | 2 634 997 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -390 451 | 114 718 | -67 581 | 227 021 | 60 306 | 41 426 | 69 859 | 47 067 |
Further Item Interest Expense Component Total Interest Expense | | | | | 40 308 | 25 774 | 41 715 | 49 922 |
Further Item Operating Expense Loss Income Statement Item Component Operating Profit Loss | | | | -1 125 968 | | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | 273 506 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 336 | -5 231 | 6 767 | 8 643 | 11 955 | 6 001 | 6 059 | 1 442 |
Future Finance Charges On Finance Leases | | | | | | 1 082 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 552 831 | -21 306 | -48 217 | -536 599 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | -1 035 996 | -38 677 | 27 397 | 82 222 |
Gain Loss In Cash Flows From Change In Inventories | | | | | -497 779 | -209 254 | 217 106 | 761 193 |
Gain Loss On Disposals Property Plant Equipment | 856 | | | 328 | -169 | -453 | -1 185 | 25 511 |
Government Grant Income | | | | | | 260 678 | 109 275 | |
Gross Profit Loss | 956 462 | 1 026 487 | 1 037 894 | 1 088 419 | 988 790 | 810 809 | 1 095 127 | 1 132 264 |
Income Taxes Paid Refund Classified As Operating Activities | -45 988 | -66 871 | -7 851 | -37 026 | -249 449 | -25 050 | -101 994 | -20 134 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -30 405 | -234 933 | -545 612 | 419 727 | 107 643 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -2 797 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 67 719 | 68 165 | 65 078 | 62 925 | 65 511 | 79 285 | 110 136 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 35 231 | 28 019 | 31 668 | 28 347 | 21 606 | 15 188 | 10 771 | 12 562 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | | 1 513 | 7 298 |
Interest Income On Bank Deposits | 143 | 57 | 3 | 44 | 162 | 208 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 143 | 57 | 3 | 44 | 162 | 208 | | |
Interest Paid Classified As Operating Activities | | | | | | | -53 999 | -69 782 |
Interest Payable Similar Charges Finance Costs | 45 144 | 65 162 | 67 749 | 80 418 | 61 914 | 40 962 | 53 999 | 69 782 |
Interest Received Classified As Investing Activities | -143 | -57 | -3 | -44 | -162 | -208 | -55 | -168 |
Net Cash Flows From Used In Financing Activities | | | | 297 210 | 226 306 | 95 484 | | |
Net Cash Flows From Used In Investing Activities | 404 109 | 190 568 | | -17 747 | 410 039 | 7 130 | | |
Net Cash Flows From Used In Operating Activities | 40 114 | -313 301 | | -309 868 | -324 657 | -648 226 | -30 165 | |
Net Cash Generated From Operations | | -428 629 | -216 961 | -427 312 | | -714 239 | -186 158 | -51 981 |
Net Current Assets Liabilities | | 106 019 | 79 614 | 948 703 | 700 596 | 855 983 | 730 454 | 781 744 |
Net Finance Income Costs | 143 | 57 | 3 | 44 | 162 | 208 | 55 | 168 |
Net Interest Paid Received Classified As Operating Activities | -45 144 | -65 162 | -67 749 | -80 418 | -61 914 | | -53 999 | |
Number Shares Issued Fully Paid | | | 2 | 2 | | | | |
Operating Profit Loss | 419 668 | 153 117 | 223 563 | 1 374 680 | 138 602 | 379 038 | 301 974 | 274 172 |
Other Creditors | 45 842 | 29 138 | 2 986 | 21 311 | 42 562 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 12 006 | 504 | 11 838 | 675 | 16 736 |
Other Disposals Property Plant Equipment | | | | 134 878 | 3 223 | 15 792 | 6 370 | 178 815 |
Other Interest Expense | 9 913 | 37 143 | 36 081 | 52 071 | 40 308 | | | |
Other Interest Receivable Similar Income Finance Income | 143 | 57 | 3 | 44 | 162 | 208 | 55 | 168 |
Other Operating Income Format1 | 287 208 | 111 236 | 203 927 | 135 589 | 112 088 | 378 681 | 226 059 | 128 690 |
Other Taxation Social Security Payable | 44 420 | 88 361 | 177 237 | 106 048 | 124 374 | 273 772 | 136 485 | 71 527 |
Payments Finance Lease Liabilities Classified As Financing Activities | | 25 092 | -20 903 | -4 189 | | 11 942 | -19 935 | -66 433 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 8 437 | 12 944 | 23 826 | 33 891 | 43 579 | 50 951 | 147 730 | 47 042 |
Prepayments Accrued Income | 107 260 | 109 616 | 115 506 | 83 570 | 77 301 | 58 832 | 44 838 | 77 818 |
Proceeds From Sales Long-term Assets Classified As Investing Activities | | | | | | -70 622 | | |
Proceeds From Sales Property Plant Equipment | -1 667 | | | -123 200 | -2 550 | -3 501 | -4 510 | -187 590 |
Profit Loss | 298 669 | 64 430 | 127 140 | 1 049 409 | 55 836 | 267 401 | 181 333 | 164 647 |
Profit Loss On Ordinary Activities Before Tax | 374 667 | 88 012 | 155 817 | 1 294 306 | 76 850 | 338 284 | 248 030 | 204 558 |
Property Plant Equipment Gross Cost | 2 852 523 | 3 043 148 | 3 277 699 | 3 248 318 | 3 384 339 | 3 450 008 | 3 690 283 | 3 719 144 |
Provisions For Liabilities Balance Sheet Subtotal | | 54 281 | 48 729 | 44 177 | 40 140 | | | |
Purchase Other Long-term Assets Classified As Investing Activities | | | | | | | -24 556 | 150 065 |
Purchase Property Plant Equipment | -405 919 | -196 625 | -234 552 | -105 497 | -139 245 | -81 461 | -159 107 | -158 031 |
Repayments Borrowings Classified As Financing Activities | -42 470 | -16 704 | | | | | | |
Revenue From Commissions | | | | | 112 088 | 118 003 | 116 784 | 128 690 |
Social Security Costs | 124 927 | 138 810 | 138 249 | 130 218 | 120 028 | 120 097 | 121 115 | 124 783 |
Staff Costs Employee Benefits Expense | 1 346 953 | 1 556 053 | 1 539 892 | 1 554 638 | 1 536 031 | 1 656 835 | 1 826 678 | 1 706 850 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 43 579 | 54 281 | 48 729 | 44 177 | 40 140 | 37 591 | 84 154 | 90 981 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 6 685 | 4 884 |
Tax Expense Credit Applicable Tax Rate | | | | 245 918 | 14 602 | 64 274 | 47 126 | 38 866 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 1 726 | -5 231 | | | -2 284 | | | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | | | 474 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 929 | 509 | 180 | -1 692 | 745 | 608 | | -3 698 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 75 998 | 23 582 | 28 677 | 244 897 | 21 014 | 70 883 | 66 697 | 39 911 |
Total Assets Less Current Liabilities | | 2 366 394 | 2 506 375 | 3 293 011 | 3 118 504 | 3 285 887 | 3 322 023 | 3 308 774 |
Total Borrowings | | 578 750 | 645 143 | 707 561 | 602 141 | 408 790 | 291 120 | 269 256 |
Total Current Tax Expense Credit | | 12 880 | 34 229 | 249 449 | | | | |
Total Deferred Tax Expense Credit | | | | | | -2 549 | 46 563 | 6 827 |
Trade Creditors Trade Payables | 1 496 322 | 2 697 386 | 2 359 789 | 2 088 319 | 1 513 428 | 1 429 644 | 1 558 097 | 2 128 734 |
Trade Debtors Trade Receivables | 330 796 | 339 300 | 334 802 | 299 420 | 169 693 | 149 485 | 190 876 | 240 118 |
Turnover Revenue | 16 965 022 | 22 710 583 | 24 792 140 | 22 853 962 | 21 155 234 | 17 343 461 | 20 103 218 | 17 546 069 |
Wages Salaries | 1 213 589 | 1 404 299 | 1 377 817 | 1 390 529 | 1 372 424 | 1 485 787 | 1 557 833 | 1 535 025 |
Company Contributions To Defined Benefit Plans Directors | | 1 376 | 11 730 | 12 565 | 13 450 | 14 836 | 110 324 | 8 908 |
Director Remuneration | | | | | 106 085 | 145 182 | 169 160 | 123 888 |
Director Remuneration Benefits Including Payments To Third Parties | | | | 91 676 | 119 535 | 160 018 | 279 484 | 132 796 |