Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-29 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 922 388 | 858 576 | 737 346 | 244 658 | 447 841 |
Current Assets | 11 968 617 | 13 643 254 | 13 415 818 | 15 103 630 | 15 003 481 |
Debtors | 10 481 584 | 12 183 458 | 12 431 546 | 14 461 425 | 14 155 640 |
Net Assets Liabilities | 13 921 454 | 15 444 512 | 16 562 304 | 17 329 182 | 18 216 739 |
Other Debtors | 9 175 741 | 10 550 754 | 10 403 334 | 11 819 893 | 12 354 642 |
Property Plant Equipment | 2 108 434 | 2 049 384 | 2 000 306 | 1 946 713 | 1 899 124 |
Total Inventories | 564 645 | 601 220 | 246 926 | | |
|
Other Financial Data |
Audit Fees Expenses | 15 000 | 12 000 | 8 000 | | |
Accrued Liabilities Deferred Income | 42 292 | 37 007 | 12 000 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 858 497 | 900 655 | 957 617 | 1 023 232 | 1 074 024 |
Additions From Acquisitions Investment Property Fair Value Model | | 1 040 000 | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 503 | 16 349 | | 3 203 |
Administrative Expenses | 1 018 575 | 1 298 192 | 1 024 919 | | |
Average Number Employees During Period | 34 | 33 | 26 | 18 | 19 |
Bank Borrowings | | | 50 000 | | |
Bank Borrowings Overdrafts | | 1 121 460 | 45 249 | 34 311 | 24 213 |
Banking Arrangements Classified As Cash Cash Equivalents | | -1 121 460 | | | |
Bank Overdrafts | | 1 121 460 | | | |
Cash Cash Equivalents Cash Flow Value | 922 388 | -262 884 | 737 346 | | |
Comprehensive Income Expense | 1 215 867 | 1 523 058 | 1 117 792 | | |
Corporation Tax Payable | 215 415 | 279 472 | 203 201 | | |
Cost Sales | 9 070 570 | 9 217 635 | 6 343 824 | | |
Creditors | 1 641 581 | 2 779 549 | 45 249 | 243 621 | 173 231 |
Current Tax For Period | 136 639 | 230 359 | 171 553 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -79 637 | -5 439 | -41 917 | | |
Depreciation Expense Property Plant Equipment | 45 398 | 60 701 | 64 380 | | |
Depreciation Impairment Expense Property Plant Equipment | 45 398 | 60 701 | 64 380 | | |
Distribution Costs | 6 375 | 5 369 | 19 401 | | |
Dividend Income | 347 736 | 381 439 | 373 740 | | |
Dividends Received Classified As Investing Activities | -347 736 | -591 439 | -373 740 | | |
Finished Goods Goods For Resale | 564 645 | 601 220 | 246 926 | | |
Fixed Assets | 3 658 434 | 4 639 384 | 4 590 306 | 4 725 037 | 5 901 498 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | -50 000 | | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | -8 165 | | |
Further Item Interest Expense Component Total Interest Expense | 34 868 | 41 240 | 34 258 | | |
Further Item Tax Increase Decrease Component Adjusting Items | -79 637 | -5 439 | -40 467 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 8 505 | 1 450 | 2 768 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 33 803 | -48 811 | 31 563 | | |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | 49 040 | | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -124 671 | 47 549 | 196 493 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 503 193 | 1 701 874 | 248 088 | | |
Gain Loss In Cash Flows From Change In Inventories | -249 695 | 36 575 | -354 294 | | |
Gain Loss On Disposals Property Plant Equipment | -392 | -847 | -1 047 | | |
Gain Loss On Revaluation Property Plant Equipment Before Tax In Other Comprehensive Income | 65 491 | | | | |
Government Grant Income | | | 130 772 | | |
Gross Profit Loss | 1 744 170 | 2 367 316 | 1 519 498 | | |
Impairment Loss Reversal On Investments | -49 040 | | | | |
Income Taxes Paid Refund Classified As Operating Activities | -100 437 | -166 302 | -205 350 | | |
Income Tax Expense Credit On Components Other Comprehensive Income | 33 522 | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -2 694 486 | 1 185 272 | -1 000 230 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -50 639 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 60 701 | 64 380 | | 50 792 |
Interest Income On Bank Deposits | 3 907 | 58 | 4 617 | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 3 907 | 58 | 4 617 | | |
Interest Payable Similar Charges Finance Costs | 34 868 | 41 240 | 34 258 | | |
Interest Received Classified As Investing Activities | -3 907 | -58 | -4 617 | | |
Investment Property | 650 000 | 1 690 000 | 1 690 000 | 1 878 324 | 3 102 374 |
Investment Property Fair Value Model | 650 000 | 1 690 000 | | 1 878 324 | 3 102 374 |
Investments Fixed Assets | 900 000 | 900 000 | 900 000 | 900 000 | 900 000 |
Investments In Associates | 900 000 | 900 000 | 900 000 | | |
Investments In Group Undertakings Participating Interests | | | | 900 000 | 900 000 |
Key Management Personnel Compensation Total | 74 209 | 67 801 | 67 801 | | |
Net Cash Flows From Used In Financing Activities | | | -50 000 | | |
Net Cash Flows From Used In Investing Activities | -345 107 | 661 001 | -362 008 | | |
Net Cash Flows From Used In Operating Activities | -2 349 379 | 734 271 | -588 222 | | |
Net Cash Generated From Operations | -2 484 684 | 526 729 | -827 830 | | |
Net Current Assets Liabilities | 10 327 036 | 10 863 705 | 12 025 742 | 12 847 766 | 12 488 472 |
Net Finance Income Costs | 351 643 | 591 497 | 378 357 | | |
Net Interest Paid Received Classified As Operating Activities | -34 868 | -41 240 | -34 258 | | |
Operating Profit Loss | 875 085 | 1 197 721 | 852 690 | | |
Other Comprehensive Income Expense Before Tax | 31 969 | | | | |
Other Creditors | 579 651 | 543 216 | 440 553 | 209 310 | 149 018 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 18 543 | 7 418 | | |
Other Disposals Property Plant Equipment | | 19 395 | 8 465 | | |
Other Interest Receivable Similar Income Finance Income | 351 643 | 591 497 | 378 357 | | |
Other Operating Income Format1 | 155 865 | 133 966 | 377 512 | | |
Other Taxation Social Security Payable | 17 619 | 58 195 | 53 701 | 185 841 | 394 547 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 100 000 | 60 603 | | |
Percentage Class Share Held In Associate | | 50 | 50 | | |
Prepayments Accrued Income | 15 592 | 15 736 | 10 023 | | |
Proceeds From Sales Other Long-term Assets Classified As Investing Activities | -1 463 | | | | |
Proceeds From Sales Property Plant Equipment | -1 000 | -5 | | | |
Profit Loss | 1 183 898 | 1 523 058 | 1 117 792 | | |
Profit Loss On Ordinary Activities Before Tax | 1 240 900 | 1 747 978 | 1 196 789 | | |
Property Plant Equipment Gross Cost | 2 966 931 | 2 950 039 | 2 957 923 | 2 969 945 | 2 973 148 |
Provisions For Liabilities Balance Sheet Subtotal | 64 016 | 58 577 | | | |
Purchase Investment Properties | | -1 040 000 | | | |
Purchase Property Plant Equipment | -8 999 | -2 503 | -16 349 | | |
Rental Income From Investment Property | -140 794 | -128 387 | -154 030 | | |
Social Security Costs | 59 728 | 50 624 | 37 534 | | |
Staff Costs Employee Benefits Expense | 740 058 | 873 411 | 699 941 | | |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 64 016 | 58 577 | 8 495 | | |
Tax Expense Credit Applicable Tax Rate | 235 771 | 332 116 | 227 390 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -30 035 | | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 145 | 10 586 | | | |
Tax Increase Decrease From Effect Dividends From Companies | -66 070 | -112 373 | -71 011 | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 831 | 543 | 12 553 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 57 002 | 224 920 | 78 997 | | |
Total Assets Less Current Liabilities | 13 985 470 | 15 503 089 | 16 616 048 | 17 572 803 | 18 389 970 |
Total Borrowings | | 1 121 460 | 50 000 | | |
Total Current Tax Expense Credit | | 230 359 | 129 079 | | |
Total Deferred Tax Expense Credit | | -5 439 | -50 082 | | |
Trade Creditors Trade Payables | 786 604 | 740 199 | 675 870 | 763 056 | 583 109 |
Trade Debtors Trade Receivables | 1 290 251 | 1 616 968 | 2 018 189 | 2 641 532 | 1 800 998 |
Turnover Revenue | 10 814 740 | 11 584 951 | 7 863 322 | | |
Wages Salaries | 680 330 | 722 787 | 601 804 | | |
Director Remuneration | 66 685 | 67 801 | 67 801 | | |