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 | 4 753 834 | 4 836 684 | 4 608 923 | 4 627 675 | 4 840 947 |
Current Assets | 40 067 688 | 40 806 708 | 41 605 096 | 57 166 789 | 62 692 451 |
Debtors | 29 476 781 | 29 005 013 | 30 938 869 | 44 168 047 | 49 524 210 |
Net Assets Liabilities | 13 770 683 | 15 729 655 | 17 445 126 | 19 702 514 | 23 053 840 |
Other Debtors | 26 436 690 | 26 273 320 | 28 831 402 | 40 922 250 | 44 366 228 |
Property Plant Equipment | 916 405 | 1 797 906 | 1 756 186 | 1 504 869 | 2 304 807 |
Total Inventories | 5 837 073 | 6 965 011 | 6 057 304 | 8 371 067 | 8 327 294 |
|
Other Financial Data |
Audit Fees Expenses | 38 500 | 41 000 | 45 690 | 45 190 | 45 510 |
Other Non-audit Services Fees | | 3 000 | 3 310 | 3 310 | 5 865 |
Other Taxation Advisory Services Fees | 515 | 515 | 615 | 615 | 625 |
Accrued Liabilities Deferred Income | 5 648 565 | 4 177 134 | 5 357 272 | 12 274 985 | 12 318 832 |
Accumulated Depreciation Impairment Property Plant Equipment | 5 545 949 | 6 029 989 | 6 321 460 | 6 574 343 | 7 098 511 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 398 086 | 543 457 | 287 844 | 1 383 653 |
Administrative Expenses | 14 805 893 | 14 891 764 | 16 602 550 | 24 229 927 | 22 580 839 |
Applicable Tax Rate | | 19 | 19 | | |
Average Number Employees During Period | 402 | 415 | 346 | 312 | 323 |
Balances Amounts Owed By Related Parties | | 24 018 791 | 27 007 222 | | |
Balances Amounts Owed To Related Parties | | 3 090 165 | 798 779 | | |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 289 283 | 1 045 793 | 780 971 | 627 301 | 470 476 |
Cash Cash Equivalents Cash Flow Value | 4 753 834 | 4 836 684 | 4 608 923 | 4 627 675 | 4 840 947 |
Corporation Tax Payable | 170 000 | | 352 890 | 493 000 | 45 000 |
Corporation Tax Recoverable | | 117 530 | | | |
Cost Sales | 75 927 485 | 77 326 728 | 67 354 799 | 78 602 296 | 88 482 843 |
Creditors | 207 435 | 808 686 | 526 423 | 294 428 | 65 972 |
Current Tax For Period | 420 000 | 282 000 | 432 890 | 743 000 | 545 000 |
Depreciation Expense Property Plant Equipment | 66 758 | 237 841 | 302 808 | 321 901 | 423 673 |
Depreciation Impairment Expense Property Plant Equipment | 258 783 | 501 430 | 567 630 | 523 461 | 580 498 |
Distribution Costs | 14 163 130 | 13 897 048 | 11 733 315 | 10 725 920 | 12 076 251 |
Finance Lease Liabilities Present Value Total | 207 435 | 808 686 | 526 423 | 294 428 | 65 972 |
Finance Lease Payments Owing Minimum Gross | 295 435 | 1 093 755 | 824 139 | 530 986 | 293 320 |
Finished Goods Goods For Resale | 5 837 073 | 6 965 011 | 6 057 304 | 8 371 067 | 8 327 294 |
Further Item Interest Expense Component Total Interest Expense | | 31 827 | 36 981 | 24 775 | 21 175 |
Further Item Tax Increase Decrease Component Adjusting Items | 463 | -124 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 990 194 | 7 672 356 | 7 012 836 | 2 482 238 | 1 858 843 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 1 973 382 | 161 856 | 1 398 434 | -11 160 921 | -3 758 370 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 987 791 | -589 298 | 2 051 386 | -3 269 617 | 1 357 490 |
Gain Loss In Cash Flows From Change In Inventories | 896 706 | 1 127 938 | -907 707 | 2 313 763 | -43 773 |
Gain Loss On Disposals Property Plant Equipment | -2 800 | -3 455 | 10 450 | 7 670 | 10 918 |
Government Grant Income | | | 1 020 432 | 30 012 | |
Gross Profit Loss | 30 745 987 | 30 694 661 | 29 237 365 | 37 588 769 | 37 772 866 |
Income From Related Parties | | 20 771 | 45 086 | | |
Income Taxes Paid Refund Classified As Operating Activities | -599 583 | -575 000 | 40 361 | -550 000 | -1 041 569 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 462 882 | -82 850 | 227 761 | -18 752 | -213 272 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -417 | 5 470 | -2 831 | -52 890 | 48 569 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 501 430 | 567 630 | 523 461 | 580 498 |
Interest Income On Bank Deposits | 18 786 | 29 135 | 8 357 | 804 | 44 935 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 407 929 | 372 420 | 249 825 | 270 641 | 777 122 |
Interest Payable Similar Charges Finance Costs | 7 112 | 31 827 | 36 981 | 24 775 | 21 175 |
Interest Received Classified As Investing Activities | -407 929 | -372 420 | -249 825 | -343 285 | -900 702 |
Loans Advances Granted To Related Parties Classified As Investing Activities | | | | 16 572 243 | 4 167 188 |
Net Cash Flows From Used In Financing Activities | -295 435 | -798 320 | 269 616 | -1 806 847 | -704 531 |
Net Cash Flows From Used In Investing Activities | 388 182 | 1 013 966 | 265 635 | 16 493 432 | 4 636 004 |
Net Cash Flows From Used In Operating Activities | 370 135 | -298 496 | -307 490 | -14 705 337 | -4 144 745 |
Net Cash Generated From Operations | -236 560 | -905 323 | -304 110 | -15 280 112 | -5 207 489 |
Net Current Assets Liabilities | 16 149 590 | 17 023 397 | 18 854 682 | 21 076 502 | 22 358 807 |
Net Finance Income Costs | 407 929 | 372 420 | 249 825 | 270 641 | 777 122 |
Net Interest Paid Received Classified As Operating Activities | -7 112 | -31 827 | -36 981 | -24 775 | -21 175 |
Number Shares Issued Fully Paid | | | 2 400 000 | | |
Operating Profit Loss | 1 814 464 | 1 905 849 | 1 932 686 | 2 701 632 | 3 188 948 |
Other Creditors | | 494 094 | 258 010 | | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 17 390 | 276 159 | 270 578 | 56 330 |
Other Disposals Property Plant Equipment | | 32 545 | 293 706 | 286 278 | 59 547 |
Other Interest Expense | 7 112 | 31 827 | | | |
Other Interest Income | 389 143 | 343 285 | 241 468 | 269 837 | 732 187 |
Other Interest Receivable Similar Income Finance Income | 407 929 | 372 420 | 249 825 | 270 641 | 777 122 |
Other Operating Income Format1 | 37 500 | | 1 031 186 | 68 710 | 73 172 |
Other Payables Accrued Expenses | | | 258 010 | 2 561 200 | 3 416 381 |
Other Provisions Balance Sheet Subtotal | | 2 282 962 | 2 639 319 | 2 584 429 | 1 543 802 |
Other Taxation Social Security Payable | 1 038 240 | 955 541 | 1 737 704 | 916 042 | 1 501 956 |
Par Value Share | | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | 295 435 | 798 320 | -269 616 | -293 153 | -237 666 |
Payments To Related Parties | | 6 414 193 | 8 388 278 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 151 433 | 242 663 | 231 885 | 233 425 | 259 683 |
Prepayments Accrued Income | 800 159 | 879 662 | 1 027 614 | 2 172 534 | 3 297 575 |
Proceeds From Loans Advances From Related Parties Classified As Financing Activities | | | | 2 100 000 | 942 197 |
Proceeds From Sales Property Plant Equipment | -1 200 | -11 700 | -27 997 | -23 370 | -14 135 |
Profit Loss | 1 795 698 | 1 958 972 | 1 715 471 | 2 257 388 | 3 351 326 |
Profit Loss On Ordinary Activities Before Tax | 2 215 281 | 2 246 442 | 2 145 530 | 2 947 498 | 3 944 895 |
Property Plant Equipment Gross Cost | 6 462 354 | 7 827 895 | 8 077 646 | 8 079 212 | 9 403 318 |
Provisions For Liabilities Balance Sheet Subtotal | 3 087 877 | 2 282 962 | | | |
Purchase Property Plant Equipment | -797 311 | -1 398 086 | -543 457 | -287 844 | -1 383 653 |
Revenue From Sale Goods | | | 96 592 164 | 116 191 065 | 126 255 709 |
Social Security Costs | 1 079 288 | 1 229 994 | 1 032 311 | 1 076 105 | 1 302 768 |
Staff Costs Employee Benefits Expense | 13 492 444 | 13 855 609 | 12 189 682 | 11 880 338 | 13 017 182 |
Tax Expense Credit Applicable Tax Rate | 420 903 | 426 824 | 407 651 | 560 025 | 749 530 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -24 659 | -139 739 | -26 245 | 8 472 | -223 630 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 23 293 | -4 961 | 51 484 | 174 503 | 19 100 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 419 583 | 287 470 | 430 059 | 690 110 | 593 569 |
Total Assets Less Current Liabilities | 17 065 995 | 18 821 303 | 20 610 868 | 22 581 371 | 24 663 614 |
Total Current Tax Expense Credit | 419 583 | 287 470 | 430 059 | 690 110 | 593 569 |
Total Increase Decrease In Provisions | | -804 915 | -356 357 | 54 890 | 1 040 627 |
Total Operating Lease Payments | 4 718 185 | 5 146 461 | 5 796 001 | 6 718 722 | 5 673 165 |
Trade Creditors Trade Payables | 16 642 245 | 17 871 473 | 14 746 822 | 19 608 502 | 22 824 127 |
Trade Debtors Trade Receivables | 2 239 932 | 1 734 501 | 1 079 853 | 1 073 263 | 1 860 407 |
Turnover Revenue | 106 673 472 | 108 021 389 | 96 592 164 | 116 191 065 | 126 255 709 |
Wages Salaries | 12 261 723 | 12 382 952 | 10 925 486 | 10 570 808 | 11 454 731 |
Annual Emissions As Ratio Quantifiable Factor Associated With Entitys Activities | | | 2 | | |
Annual Quantity Emissions In Tonnes Carbon Dioxide Equivalent From Combustion Fuel Operation Facilities | | | 398 | | |
Annual Quantity Emissions In Tonnes Carbon Dioxide Equivalent From Purchase Electricity Or Other Fuel For Own Use | | | 324 | | |
Company Contributions To Defined Benefit Plans Directors | 4 000 | 4 000 | 4 000 | 4 000 | 4 000 |
Director Remuneration | | 243 883 | 131 443 | 214 053 | 214 048 |
Director Remuneration Benefits Including Payments To Third Parties | 254 121 | 247 883 | 135 443 | 218 053 | 218 048 |
Number Directors Accruing Retirement Benefits | | 1 | 1 | | |