Profit & Loss |
Date of Accounts |
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 | 172 895 | 104 097 | 316 625 | 248 505 | 576 409 | 492 495 | 272 257 |
Current Assets | 2 543 167 | 2 301 695 | 2 381 433 | 2 718 981 | 2 909 442 | 2 524 959 | 2 510 572 |
Debtors | 1 955 369 | 1 626 961 | 1 491 159 | 1 961 634 | 1 789 183 | 1 496 488 | 1 433 344 |
Net Assets Liabilities | 834 113 | 960 333 | 849 372 | 837 143 | 1 098 949 | 1 209 400 | 1 246 857 |
Other Debtors | 1 825 | 1 122 | 622 | 21 161 | 948 | 5 685 | 5 887 |
Property Plant Equipment | 1 656 004 | 1 517 981 | 2 693 242 | 2 608 078 | 2 553 039 | 2 460 042 | 2 347 524 |
Total Inventories | 414 903 | 570 637 | 573 649 | 508 842 | 543 850 | 535 976 | 804 971 |
|
Other Financial Data |
Audit Fees Expenses | | | | 3 593 | 5 800 | 5 800 | |
Accrued Liabilities Deferred Income | | | | | 190 017 | 104 424 | 86 467 |
Accrued Liabilities Not Expressed Within Creditors Subtotal | 50 381 | 59 254 | 52 494 | 45 734 | 38 735 | 31 735 | 24 735 |
Accumulated Amortisation Impairment Intangible Assets | 72 577 | 75 262 | 77 679 | 82 600 | 87 571 | 92 542 | 97 513 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 705 491 | 1 703 898 | 1 939 270 | 2 114 485 | 1 953 111 | 2 004 680 | 2 056 810 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 53 922 | 35 039 |
Administrative Expenses | | | | 2 244 075 | 2 168 755 | 1 969 671 | |
Amortisation Expense Intangible Assets | | | | 4 921 | 4 971 | 4 971 | |
Amortisation Impairment Expense Intangible Assets | | | | | 4 971 | 4 971 | |
Average Number Employees During Period | 130 | 134 | 126 | 118 | 106 | 113 | 107 |
Bank Borrowings | | | 1 009 609 | 950 342 | 1 497 927 | 1 558 732 | |
Bank Borrowings Overdrafts | | | 717 241 | 888 456 | 1 339 063 | 1 266 578 | 992 692 |
Cash Cash Equivalents Cash Flow Value | | | | 248 505 | 576 409 | 492 495 | |
Cash Receipts From Sales Interests In Associates | | | | | -419 | | |
Corporation Tax Payable | | 22 757 | 9 496 | | 60 232 | 78 856 | 37 010 |
Cost Sales | | | | 4 555 808 | 4 707 240 | 4 503 444 | |
Creditors | 642 735 | 526 085 | 1 664 706 | 1 422 020 | 1 634 480 | 1 335 433 | 1 026 542 |
Current Tax For Period | | | | | 60 085 | 29 749 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 20 012 | 3 494 | |
Depreciation Expense Property Plant Equipment | | | | 95 575 | 73 643 | 146 919 | |
Depreciation Impairment Expense Property Plant Equipment | | | | | 153 881 | 146 919 | |
Distribution Costs | | | | 359 132 | 306 639 | 356 721 | |
Dividends Paid | | | | 35 000 | 135 000 | 60 000 | 60 838 |
Dividends Paid Classified As Financing Activities | | | | -35 000 | -135 000 | -60 000 | |
Dividends Paid On Shares Interim | | | | | 135 000 | 60 000 | |
Finance Lease Liabilities Present Value Total | 642 735 | 526 085 | 714 364 | 533 564 | 295 417 | 308 049 | 60 992 |
Finance Lease Payments Owing Minimum Gross | | | | 341 775 | 310 464 | 324 237 | |
Finished Goods Goods For Resale | | | | | 180 598 | 191 044 | |
Fixed Assets | 1 682 855 | 1 542 147 | 2 714 991 | 2 624 906 | 2 564 896 | 2 466 928 | 2 349 439 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | 536 185 | -960 834 | 189 195 | |
Further Item Interest Expense Component Total Interest Expense | | | | 9 336 | 3 405 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 19 992 | 3 494 | |
Future Finance Charges On Finance Leases | | | | 37 263 | 32 146 | 16 188 | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 122 495 | 45 879 | 48 519 | 27 560 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -43 471 | 408 796 | 462 606 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | -470 056 | 172 032 | -292 695 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 35 008 | -7 874 | |
Gain Loss On Disposals Property Plant Equipment | | | | 600 | -34 134 | 7 000 | |
Government Grant Income | | | | | 159 852 | 128 040 | |
Gross Profit Loss | | | | 2 687 786 | 2 874 396 | 2 483 425 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | 21 162 | 147 | -15 582 | |
Increase From Amortisation Charge For Year Intangible Assets | | 2 685 | 2 417 | 4 921 | 4 971 | 4 971 | 4 971 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 269 411 | 254 543 | 198 465 | 153 881 | 146 919 | 146 840 |
Intangible Assets | 26 851 | 24 166 | 21 749 | 16 828 | 11 857 | 6 886 | 1 915 |
Intangible Assets Gross Cost | 99 428 | 99 428 | 99 428 | 99 428 | 99 428 | 99 428 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 40 303 | 48 224 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 63 668 | 38 346 | 33 169 | |
Interest Income On Bank Deposits | | | | | 103 | 14 | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | | 103 | 14 | |
Interest Payable Similar Charges Finance Costs | | | | 107 647 | 82 054 | 81 393 | |
Interest Received Classified As Investing Activities | | | | | -103 | -14 | |
Net Cash Flows From Used In Operating Activities | | | | 243 847 | -1 208 753 | -163 951 | |
Net Cash Generated From Operations | | | | 157 362 | -1 290 660 | -260 926 | |
Net Current Assets Liabilities | 29 413 | 208 436 | 41 609 | -134 063 | 413 206 | 314 615 | 143 602 |
Net Finance Income Costs | | | | | 103 | 14 | |
Net Interest Paid Received Classified As Operating Activities | | | | | -82 054 | -81 393 | |
Operating Profit Loss | | | | 95 335 | 558 854 | 285 073 | |
Other Creditors | | | | | 77 660 | 68 855 | 33 850 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 95 350 | 94 710 |
Other Disposals Property Plant Equipment | | | | | | 95 350 | 95 427 |
Other Interest Receivable Similar Income Finance Income | | | | 344 | 103 | 14 | |
Other Operating Income Format1 | | | | 10 756 | 159 852 | 128 040 | |
Other Remaining Borrowings | 874 094 | 146 363 | 424 872 | 961 057 | 223 | 74 181 | 598 185 |
Other Taxation Social Security Payable | 163 359 | 196 371 | 156 325 | 172 609 | 405 138 | 179 869 | 223 225 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -224 808 | -260 676 | -292 625 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 56 311 | 57 010 | 59 504 | |
Prepayments Accrued Income | 86 165 | 120 774 | 90 500 | 115 506 | 88 240 | 102 523 | 89 157 |
Proceeds From Sales Property Plant Equipment | | | | -600 | -85 260 | -7 000 | |
Profit Loss | | | | 22 771 | 396 806 | 170 451 | 98 295 |
Profit Loss On Ordinary Activities Before Tax | | | | -11 968 | 476 903 | 203 694 | |
Property Plant Equipment Gross Cost | 3 361 495 | 3 221 879 | 4 632 512 | 4 722 563 | 4 506 150 | 4 464 722 | 4 404 334 |
Provisions For Liabilities Balance Sheet Subtotal | 185 039 | 204 911 | 190 028 | 185 946 | 205 938 | 204 975 | 194 907 |
Purchase Property Plant Equipment | | | | -40 201 | -202 701 | -37 017 | |
Raw Materials Consumables | | | | | 108 172 | 181 937 | |
Repayments Borrowings Classified As Financing Activities | | | | -59 265 | -47 434 | 73 958 | |
Social Security Costs | | | | 207 002 | 216 924 | 216 182 | |
Staff Costs Employee Benefits Expense | | | | 2 802 751 | 2 749 825 | 2 754 932 | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 205 938 | 204 975 | |
Tax Decrease From Utilisation Tax Losses | | | | -4 430 | 4 430 | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 1 398 | 1 330 | 1 330 | |
Tax Expense Credit Applicable Tax Rate | | | | -2 274 | 90 612 | 38 702 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -20 777 | -22 561 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 12 888 | -12 101 | 12 149 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 3 574 | 8 131 | 2 789 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | -34 739 | 80 097 | 33 243 | |
Total Assets Less Current Liabilities | 1 712 268 | 1 750 583 | 2 756 600 | 2 490 843 | 2 978 102 | 2 781 543 | 2 493 041 |
Total Borrowings | 1 695 174 | 882 896 | 2 415 099 | 2 740 309 | 2 081 919 | 1 632 913 | |
Total Operating Lease Payments | | | | 1 535 | 1 009 | 23 093 | |
Trade Creditors Trade Payables | 1 045 680 | 1 289 776 | 1 274 310 | 1 201 823 | 1 315 750 | 1 206 298 | 1 022 331 |
Trade Debtors Trade Receivables | 1 867 379 | 1 505 065 | 1 400 037 | 1 824 548 | 1 699 995 | 1 388 280 | 1 338 300 |
Turnover Revenue | | | | 7 243 594 | 7 581 636 | 6 986 869 | |
Wages Salaries | | | | 2 539 438 | 2 475 891 | 2 479 246 | |
Work In Progress | | | | 197 736 | 255 080 | 162 995 | |
Company Contributions To Defined Benefit Plans Directors | | | | | 13 656 | 14 794 | |
Director Remuneration | | | | 135 660 | 177 961 | 190 564 | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 191 617 | 205 358 | |
Amount Specific Advance Or Credit Directors | | | | 419 | | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | 419 | | | |
Amount Specific Advance Or Credit Repaid In Period Directors | | | | | 419 | | |
Company Contributions To Money Purchase Plans Directors | | | | 13 656 | 13 656 | | |
Dividend Recommended By Directors | | | | | 135 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 1 | 1 | | |
Accrued Liabilities | 173 246 | 143 470 | 69 064 | 102 318 | 190 017 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 271 004 | 19 171 | 23 250 | 315 255 | | |
Disposals Property Plant Equipment | | 272 478 | 39 704 | 23 250 | 434 649 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 132 862 | 1 450 337 | 113 301 | 218 236 | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | 19 992 | | |
Applicable Tax Rate | | | | 19 | 19 | | |
Cash Receipts From Government Grants | | | | -6 760 | -7 000 | | |
Comprehensive Income Expense | | | | 22 771 | 396 806 | | |
Depreciation Amortisation Expense | | | | 203 383 | 158 852 | | |
Dividends Paid On Shares Final | | | | 35 000 | 135 000 | | |
Further Item Interest Income Component Total Interest Income | | | | 344 | 103 | | |
Further Operating Expense Item Component Total Operating Expenses | | | | | 154 419 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | 600 | -34 134 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | -68 120 | 327 904 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -30 657 | | | |
Increase Decrease In Property Plant Equipment | | | | | 15 535 | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | -64 807 | 35 008 | | |
Interest Expense On Bank Loans Similar Borrowings | | | | 34 643 | 40 303 | | |
Interest Paid Classified As Operating Activities | | | | -43 979 | -43 708 | | |
Net Cash Flows From Used In Financing Activities | | | | -214 984 | 763 511 | | |
Net Cash Flows From Used In Investing Activities | | | | 39 257 | 117 338 | | |
Net Interest Received Paid Classified As Investing Activities | | | | -344 | -103 | | |
Number Shares Issued Fully Paid | | | | | 260 000 | | |
Other Deferred Tax Expense Credit | | | | -4 081 | 20 012 | | |
Par Value Share | | | | | 1 | | |
Payments To Related Parties | | | | 101 536 | 163 368 | | |
Proceeds From Borrowings Classified As Financing Activities | | | | | -595 000 | | |
Provisions | | | | 185 946 | 205 938 | | |
Raw Materials | | | | 117 830 | 108 172 | | |
Total Current Tax Expense Credit | | | | -30 658 | 60 085 | | |