Profit & Loss |
Date of Accounts |
2011-12-31 | 2012-12-31 | 2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | | 962 728 | 2 922 999 | 504 826 | 3 060 275 | 1 696 769 | 705 959 |
Current Assets | 2 207 498 | 1 992 132 | 2 336 581 | 2 837 338 | 2 973 681 | 3 866 968 | 5 037 967 | 5 312 907 | 4 045 560 | 4 128 125 |
Debtors | 1 716 723 | 1 611 981 | 1 407 839 | 2 283 847 | 2 010 953 | 943 969 | 4 533 141 | 2 252 632 | 2 306 943 | 3 422 166 |
Net Assets Liabilities | | | | | 1 915 304 | 2 357 283 | 2 639 282 | 959 840 | 1 015 386 | 1 044 022 |
Other Debtors | | | | | 87 163 | 109 471 | 69 507 | 505 833 | 1 266 756 | 367 099 |
Property Plant Equipment | | | | | 216 929 | 246 427 | 139 198 | 68 140 | 64 045 | 142 264 |
Cash Bank In Hand | 490 775 | 380 151 | 928 742 | 553 488 | 962 728 | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 932 340 | 962 482 | 1 072 187 | 1 356 268 | 1 915 304 | | | | | |
Tangible Fixed Assets | 71 691 | 49 163 | 31 034 | 51 044 | 216 929 | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 300 | 301 | 301 | 307 | 313 | | | | | |
Profit Loss Account Reserve | 932 040 | 962 181 | 1 071 886 | 1 355 961 | 1 914 991 | | | | | |
|
Other Financial Data |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 97 767 | 164 471 | 233 763 | 344 505 | 283 282 | 323 896 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 96 202 | 42 015 | | 32 982 | 118 833 |
Administration Support Average Number Employees | | | | | | 16 | 20 | | | |
Administrative Expenses | | | | | | 1 710 839 | 2 074 726 | | | |
Amounts Owed By Related Parties | | | | | | 459 966 | 3 209 214 | | | |
Amounts Owed To Group Undertakings Participating Interests | | | | | | 53 697 | | 253 656 | 1 200 000 | 2 050 000 |
Amounts Owed To Related Parties | | | | | | 53 697 | 655 578 | | | |
Applicable Tax Rate | | | | | | 20 | 19 | | | |
Average Number Employees During Period | | | | | 48 | 57 | 68 | 34 | 37 | 37 |
Balances With Banks | | | | | | 2 922 999 | 504 826 | | | |
Bank Borrowings | | | | | 20 615 | 18 523 | | | | |
Bank Overdrafts | | | | | 18 500 | 18 523 | | | | |
Cash Cash Equivalents Cash Flow Value | | | | | | 962 728 | 2 922 999 | | | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | | 1 798 | | | |
Comprehensive Income Expense | | | | | | 945 873 | 661 981 | | | |
Corporation Tax Payable | | | | | 104 000 | 175 544 | | | | |
Cost Sales | | | | | | 10 560 611 | 12 942 286 | | | |
Creditors | | | | | 1 111 690 | 1 627 751 | 44 780 | 4 408 260 | 3 082 050 | 3 178 218 |
Current Tax For Period | | | | | | 236 130 | 193 710 | | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | 1 416 | -31 831 | | | |
Depreciation Amortisation Expense | | | | | | 66 704 | 72 627 | | | |
Depreciation Expense Property Plant Equipment | | | | | | 66 704 | 72 627 | | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | -3 332 | | | |
Disposals Property Plant Equipment | | | | | | | -79 950 | | | |
Dividends Paid | | | | | | -503 900 | -380 000 | | | |
Dividends Paid Classified As Financing Activities | | | | | | -503 900 | -380 000 | | | |
Dividends Paid On Shares Final | | | | | | 503 900 | 380 000 | | | |
Finance Lease Liabilities Present Value Total | | | | | 22 005 | 22 005 | 44 780 | 12 707 | | 9 122 |
Fixed Assets | 71 691 | 49 169 | 31 100 | 51 357 | 217 345 | 246 777 | 139 298 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 758 598 | 731 044 | | 2 040 822 | 103 775 | 52 056 |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | | -4 668 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -444 494 | -918 974 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | -1 066 984 | 3 589 172 | | | |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | | | -66 | 1 545 | | | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | -4 668 | | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 1 770 | -730 | | | |
Gross Profit Loss | | | | | | 2 963 405 | 3 180 950 | | | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | 97 051 | 175 545 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 960 271 | -2 418 173 | | | |
Increase Decrease In Existing Provisions | | | | | | | -32 694 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 66 704 | 72 626 | | 37 077 | 40 614 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | | 8 584 | 7 160 | | | |
Interest Paid Classified As Financing Activities | | | | | | -8 584 | -7 160 | | | |
Interest Paid Classified As Operating Activities | | | | | | 8 584 | 7 160 | | | |
Interest Payable Similar Charges Finance Costs | | | | | | 6 814 | 7 890 | | | |
Interest Received Classified As Investing Activities | | | | | | 3 585 | 42 | | | |
Interest Received Classified As Operating Activities | | | | | | 3 585 | 42 | | | |
Investments Fixed Assets | | 6 | 66 | 316 | 416 | 350 | 100 | | | |
Investments In Group Undertakings | | | | | 416 | 350 | | | | |
Investments In Subsidiaries | | | | | | 350 | 100 | | | |
Issue Equity Instruments | | | | | | 6 | 18 | | | |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | -1 770 | 730 | | | |
Net Cash Flows From Used In Financing Activities | | | | | | -554 855 | -434 044 | | | |
Net Cash Flows From Used In Investing Activities | | | | | | -92 617 | 31 772 | | | |
Net Cash Flows From Used In Operating Activities | | | | | | 2 607 743 | -2 015 901 | | | |
Net Cash Generated From Operations | | | | | | 2 704 794 | -1 840 356 | | | |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | | 1 193 316 | 829 842 | | | |
Net Current Assets Liabilities | 883 063 | 1 004 858 | 1 108 910 | 1 385 611 | 1 861 991 | 2 239 217 | 2 571 212 | 904 647 | 963 510 | 949 907 |
Nominal Value Allotted Share Capital | | | | | | 319 | 337 | | | |
Number Shares Issued Fully Paid | | | | | | 31 922 | 33 734 | | | |
Operating Profit Loss | | | | | | 1 424 558 | 1 319 688 | | | |
Other Creditors | | | | | 321 020 | 409 417 | 379 398 | 2 055 923 | 753 644 | 274 247 |
Other Departments Average Number Employees | | | | | | 10 | 11 | | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | | 98 300 | |
Other Disposals Property Plant Equipment | | | | | | | | | 98 300 | |
Other Employee Expense | | | | | | 83 399 | 95 631 | | | |
Other Finance Income | | | | | | 3 585 | 42 | | | |
Other Interest Receivable Similar Income Finance Income | | | | | | 3 585 | 42 | | | |
Other Operating Income Format1 | | | | | | 171 992 | 213 464 | | | |
Other Remaining Operating Income | | | | | | 171 992 | 213 464 | | | |
Other Taxation Social Security Payable | | | | | 191 129 | 191 930 | | | | |
Ownership Interest In Subsidiary Percent | | | | | | 83 | 100 | | | |
Par Value Share | | 1 | 1 | 1 | 1 | | 0 | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -21 785 | -28 379 | | | |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | | | -3 | | | |
Pension Costs Defined Contribution Plan | | | | | | 22 683 | 318 993 | | | |
Proceeds From Issuing Shares | | | | | | 6 | 18 | | | |
Proceeds From Sales Intangible Assets | | | | | | | 1 798 | | | |
Proceeds From Sales Property Plant Equipment | | | | | | | 71 950 | | | |
Production Average Number Employees | | | | | | 28 | 31 | | | |
Profit Loss | | | | | | 945 873 | 661 981 | | | |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 421 329 | 1 311 840 | | | |
Property Plant Equipment Gross Cost | | | | | 314 696 | 410 896 | 372 961 | 412 645 | 347 327 | 466 160 |
Provisions | | | | | | 59 142 | 26 448 | | | |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 52 063 | 59 142 | 26 448 | 12 947 | 12 169 | 35 567 |
Purchase Property Plant Equipment | | | | | | -96 202 | -42 015 | | | |
Repayments Borrowings Classified As Financing Activities | | | | | | -20 592 | -18 523 | | | |
Research Development Average Number Employees | | | | | | 1 | 1 | | | |
Revenue From Sale Goods | | | | | | 13 524 016 | 16 123 236 | | | |
Selling Average Number Employees | | | | | | 5 | 5 | | | |
Staff Costs Employee Benefits Expense | | | | | | 2 137 211 | 2 825 914 | | | |
Taxation Social Security Payable | | | | | | 191 930 | 124 088 | 1 587 739 | 10 506 | 316 844 |
Tax Expense Credit Applicable Tax Rate | | | | | | 284 265 | 252 530 | | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | -54 346 | -55 327 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -5 886 | 20 940 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 10 681 | 7 398 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 175 674 | 84 993 | | | |
Total Assets Less Current Liabilities | 954 754 | 1 054 027 | 1 140 010 | 1 436 971 | 2 079 336 | 2 485 994 | 2 710 510 | 972 787 | 1 027 555 | 1 092 171 |
Total Borrowings | | | | | | 69 569 | 44 780 | | | |
Trade Creditors Trade Payables | | | | | 455 036 | 756 635 | 1 171 589 | 498 235 | 1 117 899 | 528 005 |
Trade Debtors Trade Receivables | | | | | 1 923 790 | 834 498 | 1 254 420 | 1 746 799 | 1 040 187 | 3 055 067 |
Turnover Revenue | | | | | | 13 416 374 | 15 994 536 | | | |
Wages Salaries | | | | | | 2 031 129 | 2 411 290 | | | |
Director Remuneration | | | | | | 141 328 | 48 360 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 3 | 3 | | | |
Advances Credits Directors | -18 248 | -8 265 | | | | | | | | |
Advances Credits Made In Period Directors | | 26 498 | | | | | | | | |
Advances Credits Repaid In Period Directors | | 16 515 | | | | | | | | |
Maximum Liability Under Guarantees Directors | | | 450 000 | | | | | | | |
Bank Borrowings Overdrafts Secured | | 97 524 | 78 874 | 59 785 | 39 115 | | | | | |
Capital Employed | 932 340 | 962 482 | 1 072 187 | 1 356 268 | 1 915 304 | | | | | |
Creditors Due After One Year | 5 375 | 79 746 | 60 374 | 68 453 | 111 969 | | | | | |
Creditors Due Within One Year | 1 324 435 | 987 274 | 1 227 671 | 1 451 724 | 1 111 690 | | | | | |
Number Shares Allotted | | 1 | 1 | 100 | 100 | | | | | |
Number Shares Allotted Increase Decrease During Period | | 1 | | 636 | 638 | | | | | |
Provisions For Liabilities Charges | 17 039 | 11 799 | 7 449 | 12 250 | 52 063 | | | | | |
Share Capital Allotted Called Up Paid | 300 | 1 | 1 | 1 | 1 | | | | | |
Tangible Fixed Assets Additions | | | 5 812 | 43 494 | 200 593 | | | | | |
Tangible Fixed Assets Cost Or Valuation | 89 094 | 89 094 | 92 106 | 114 101 | 314 696 | | | | | |
Tangible Fixed Assets Depreciation | 17 403 | 39 931 | 61 072 | 63 060 | 97 767 | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 22 528 | 22 927 | 22 144 | 34 708 | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | | 1 786 | 20 156 | | | | | | |
Tangible Fixed Assets Disposals | | | 2 800 | 21 499 | | | | | | |
Value Shares Allotted Increase Decrease During Period | | 1 | | 6 | 6 | | | | | |