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 | 1 896 700 | 1 908 677 | 1 551 347 | 2 116 122 | 2 291 376 |
Current Assets | 2 041 086 | 2 069 836 | 1 718 904 | 2 394 738 | 2 666 885 |
Debtors | 80 613 | 108 835 | 104 453 | 197 552 | 255 291 |
Net Assets Liabilities | 1 623 449 | 1 687 522 | 1 829 749 | 2 401 550 | 1 676 530 |
Other Debtors | | 13 093 | 72 340 | 91 544 | 146 256 |
Property Plant Equipment | 2 798 890 | 2 702 368 | 2 114 213 | 2 592 075 | 2 394 411 |
Total Inventories | 63 773 | 52 324 | 63 104 | 81 064 | 120 218 |
|
Other Financial Data |
Audit Fees Expenses | 6 825 | 6 138 | 8 322 | 6 614 | 7 000 |
Taxation Compliance Services Fees | 1 885 | 2 024 | 1 025 | 5 409 | 6 893 |
Company Contributions To Money Purchase Plans Directors | 42 038 | 76 394 | 48 000 | 52 000 | 48 000 |
Director Remuneration | 17 000 | 17 225 | 18 556 | 19 583 | 19 167 |
Number Directors Accruing Benefits Under Money Purchase Scheme | 2 | 2 | 2 | 2 | 2 |
Accrued Liabilities | 263 630 | 176 849 | 201 936 | 239 010 | 306 781 |
Accumulated Amortisation Impairment Intangible Assets | 269 371 | 294 349 | 288 592 | 311 880 | 335 418 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 281 642 | 3 278 952 | 3 993 664 | 4 834 048 | 5 671 230 |
Additional Provisions Increase From New Provisions Recognised | | 102 989 | -53 173 | 200 260 | -189 571 |
Administrative Expenses | 11 226 901 | 11 893 035 | 11 095 404 | 15 327 499 | 16 646 000 |
Amortisation Expense Intangible Assets | 5 786 | 6 214 | 6 214 | 7 464 | 7 714 |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 540 | 554 | 547 | 633 | 647 |
Bank Borrowings | 708 470 | 662 610 | 362 498 | 208 639 | 166 972 |
Bank Borrowings Overdrafts | 892 017 | 239 899 | 362 498 | 598 028 | 418 028 |
Cash Cash Equivalents Cash Flow Value | 1 896 700 | 1 908 677 | 1 551 347 | 2 116 122 | |
Comprehensive Income Expense | 245 164 | 158 073 | 238 227 | 677 551 | -634 270 |
Corporation Tax Payable | 138 258 | 83 448 | 133 481 | 19 872 | |
Corporation Tax Recoverable | | | | | 19 872 |
Cost Sales | 5 590 705 | 5 959 607 | 4 974 777 | 8 205 231 | 9 376 509 |
Creditors | 892 017 | 239 899 | 1 953 079 | 598 028 | 418 028 |
Current Tax For Period | 138 258 | 84 977 | 133 481 | 19 872 | -19 872 |
Depreciation Amortisation Expense | 790 819 | 727 374 | 738 957 | 863 671 | 860 720 |
Depreciation Expense Property Plant Equipment | 768 035 | 702 396 | 714 712 | 840 384 | 837 182 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | 30 000 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 705 086 | | | |
Disposals Intangible Assets | | | 30 000 | | |
Disposals Property Plant Equipment | | 1 705 086 | | | |
Dividends Paid | 87 500 | 94 000 | 96 000 | 105 750 | 90 750 |
Dividends Paid Classified As Financing Activities | -87 500 | -94 000 | -96 000 | -105 750 | -90 750 |
Dividends Paid On Shares | 87 500 | 94 000 | 96 000 | 105 750 | 90 750 |
Dividends Paid On Shares Interim | 43 750 | 47 000 | 48 000 | 52 875 | 45 375 |
Fixed Assets | 2 990 196 | 2 868 696 | 2 286 298 | 2 772 122 | 2 550 920 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 390 120 | 368 436 | 390 120 | 460 788 | 460 788 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 82 018 | 492 768 | -532 392 | 59 226 | 1 207 063 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -5 913 | -28 222 | 4 382 | -93 099 | -37 867 |
Gross Profit Loss | 11 606 164 | 12 261 575 | 10 164 428 | 16 152 499 | 15 820 689 |
Income Taxes Paid Refund Classified As Operating Activities | -92 893 | -139 787 | -83 448 | -113 712 | -19 872 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 373 464 | 11 977 | -357 330 | 564 775 | 175 254 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 283 | | | -19 769 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 6 952 | -11 449 | 10 780 | 17 960 | 39 154 |
Increase From Amortisation Charge For Year Intangible Assets | | 24 978 | 24 243 | 23 288 | 23 538 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 702 396 | 714 712 | 840 384 | 837 182 |
Intangible Assets | 186 306 | 161 328 | 167 085 | 173 797 | 150 259 |
Intangible Assets Gross Cost | 455 677 | 455 677 | 455 677 | 485 677 | |
Interest Expense On Bank Loans Similar Borrowings | 33 240 | 22 501 | 8 549 | 12 745 | 18 402 |
Interest Paid Classified As Operating Activities | -33 240 | -22 501 | -8 549 | -12 745 | -18 402 |
Interest Payable Similar Charges Finance Costs | 33 240 | 22 501 | 8 549 | 12 745 | 18 402 |
Investments Fixed Assets | 5 000 | 5 000 | 5 000 | 6 250 | 6 250 |
Merchandise | 63 773 | 52 324 | 63 104 | 64 574 | 92 199 |
Net Cash Flows From Used In Financing Activities | 613 031 | 791 771 | 636 027 | -338 231 | 312 405 |
Net Cash Flows From Used In Investing Activities | 126 607 | 605 874 | 156 557 | 1 349 496 | 639 518 |
Net Cash Flows From Used In Operating Activities | -1 113 102 | -1 409 621 | -435 254 | -1 576 040 | -1 127 177 |
Net Cash Generated From Operations | -1 239 235 | -1 571 909 | -527 251 | -1 702 497 | -1 165 451 |
Net Current Assets Liabilities | -302 172 | -665 728 | -234 175 | 650 090 | -223 299 |
Net Interest Received Paid Classified As Investing Activities | -696 | | | | |
Number Shares Issued Fully Paid | | 25 | 25 | 25 | 25 |
Operating Profit Loss | 379 263 | 368 540 | 327 084 | 890 659 | -825 311 |
Other Creditors | 59 662 | 99 244 | 127 216 | 134 180 | 92 982 |
Other Deferred Tax Expense Credit | -36 703 | 102 989 | -53 173 | 200 260 | -189 571 |
Other Interest Receivable Similar Income Finance Income | 696 | | | | |
Other Investments Other Than Loans | 5 000 | 5 000 | 5 000 | 6 250 | 6 250 |
Other Operating Income Format1 | | | 1 258 060 | 65 659 | |
Other Taxation Social Security Payable | 44 856 | 47 539 | 42 778 | 38 301 | 65 228 |
Par Value Share | | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 81 444 | 136 270 | 111 249 | 122 209 | 119 075 |
Prepayments | 80 362 | 95 066 | 31 126 | 104 729 | 87 884 |
Proceeds From Borrowings Classified As Financing Activities | -2 135 000 | | | -1 400 000 | |
Profit Loss | 245 164 | 158 073 | 238 227 | 677 551 | -634 270 |
Profit Loss On Ordinary Activities Before Tax | 346 719 | 346 039 | 318 535 | 877 914 | -843 713 |
Property Plant Equipment Gross Cost | 7 080 532 | 5 981 320 | 6 107 877 | 7 426 123 | 8 065 641 |
Provisions | 172 558 | 275 547 | 222 374 | 422 634 | 233 063 |
Provisions For Liabilities Balance Sheet Subtotal | 172 558 | 275 547 | 222 374 | 422 634 | 233 063 |
Purchase Intangible Assets | | | -30 000 | -30 000 | |
Purchase Property Plant Equipment | -127 303 | -605 874 | -126 557 | -1 318 246 | -639 518 |
Raw Materials | | | | 14 100 | 20 785 |
Repayments Borrowings Classified As Financing Activities | -2 660 531 | -697 979 | -540 013 | -955 831 | -221 667 |
Social Security Costs | 197 448 | 128 642 | 224 569 | 253 739 | 287 122 |
Staff Costs Employee Benefits Expense | 5 170 257 | 5 616 044 | 5 683 876 | 6 848 051 | 7 529 485 |
Tax Expense Credit Applicable Tax Rate | 65 877 | 65 747 | 60 522 | 166 804 | -160 305 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 19 213 | 72 946 | -148 616 | 7 001 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 72 098 | 17 | 13 | 1 684 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 101 555 | 187 966 | 80 308 | 200 363 | -209 443 |
Total Additions Including From Business Combinations Intangible Assets | | | 30 000 | 30 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | 605 874 | 126 557 | 1 318 246 | 639 518 |
Total Assets Less Current Liabilities | 2 688 024 | 2 202 968 | 2 052 123 | 3 422 212 | 2 327 621 |
Total Current Tax Expense Credit | | | 133 481 | 103 | -19 872 |
Total Operating Lease Payments | 2 386 774 | 2 514 451 | 2 033 957 | 3 072 439 | 3 094 979 |
Trade Creditors Trade Payables | 601 325 | 1 197 392 | 816 051 | 745 866 | 1 332 085 |
Trade Debtors Trade Receivables | 251 | 676 | 987 | 1 279 | 1 279 |
Turnover Revenue | 17 196 869 | 18 221 182 | 15 139 205 | 24 357 730 | 25 197 198 |
Wages Salaries | 4 891 365 | 5 351 132 | 5 348 058 | 6 472 103 | 7 123 288 |