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 | 1 705 872 | 1 712 084 | 1 442 035 | 1 727 946 | 2 464 510 |
Current Assets | 9 371 814 | 9 155 329 | 11 221 465 | 7 449 638 | 8 797 488 |
Debtors | 6 886 316 | 6 598 972 | 9 204 888 | 4 759 243 | 5 427 613 |
Net Assets Liabilities | 5 287 734 | 5 497 210 | 5 223 295 | 5 355 069 | 5 569 332 |
Other Debtors | 175 670 | 159 142 | 163 309 | 169 587 | 173 212 |
Property Plant Equipment | 5 309 961 | 4 774 398 | 3 951 843 | 3 474 048 | 3 120 003 |
Total Inventories | 779 626 | 844 273 | 574 542 | 962 449 | 905 365 |
|
Other Financial Data |
Audit Fees Expenses | | | 17 250 | 18 500 | 20 500 |
Accrued Liabilities Deferred Income | 2 087 494 | 2 312 038 | 2 056 762 | 1 801 485 | 982 623 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 126 381 | 5 055 831 | 5 448 683 | 6 646 970 | 6 511 010 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 93 135 | 1 293 773 |
Administrative Expenses | 13 838 913 | 15 347 516 | 10 979 947 | 8 321 050 | 13 917 542 |
Average Number Employees During Period | 183 | 162 | 144 | 148 | 153 |
Cash Cash Equivalents Cash Flow Value | 1 705 872 | 1 712 084 | 1 442 035 | 1 727 946 | 2 464 510 |
Comprehensive Income Expense | 233 926 | 209 476 | -273 915 | 131 774 | |
Cost Sales | 7 614 529 | 8 084 672 | 4 460 543 | 5 404 986 | 7 529 007 |
Creditors | 5 322 872 | 4 761 872 | 2 056 762 | 1 801 485 | 982 623 |
Depreciation Expense Property Plant Equipment | | | 611 185 | 499 793 | 639 446 |
Depreciation Impairment Expense Property Plant Equipment | | | 1 020 209 | 570 930 | 639 446 |
Finished Goods Goods For Resale | | | 574 542 | 962 449 | 905 365 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 6 092 253 | 5 692 958 | 5 937 515 | 40 792 421 | 33 709 629 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | -52 255 | | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | -31 677 | 12 774 | -22 790 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 681 300 | -80 982 | -382 670 | 31 397 | 720 458 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 195 168 | 270 815 | -2 601 749 | -4 445 646 | 668 370 |
Gain Loss In Cash Flows From Change In Inventories | | | -269 731 | 387 907 | -57 084 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 008 372 |
Government Grant Income | | | 806 175 | 686 198 | |
Gross Profit Loss | 8 110 956 | 7 844 518 | 2 014 135 | 4 151 886 | 8 699 758 |
Impairment Loss Property Plant Equipment | | | -409 024 | -71 137 | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 582 853 | 6 212 | -270 049 | -285 911 | -736 564 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 844 421 | 611 185 | 499 793 | 639 446 |
Increase From Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | -250 945 | -218 333 | 71 137 | |
Interest Paid Classified As Operating Activities | -22 145 | -25 185 | -24 937 | -6 390 | -13 318 |
Interest Paid To Group Undertakings | | | 24 937 | 6 390 | 13 318 |
Interest Payable Similar Charges Finance Costs | 71 660 | 100 877 | 68 682 | 6 390 | 13 318 |
Interest Received Classified As Investing Activities | | | | -6 278 | -3 625 |
Loans From Group Undertakings | | | 4 350 000 | | 1 500 000 |
Net Cash Flows From Used In Operating Activities | -200 322 | -1 712 806 | 1 872 395 | -4 722 768 | |
Net Cash Generated From Operations | -298 095 | -1 832 991 | 1 847 458 | -4 729 158 | -540 030 |
Net Current Assets Liabilities | 5 300 645 | 5 484 684 | 3 328 214 | 3 682 506 | 3 431 952 |
Net Finance Income Costs | | | | 6 278 | 3 625 |
Net Interest Paid Received Classified As Operating Activities | | | -24 937 | -6 390 | |
Operating Profit Loss | 335 602 | 365 646 | -152 978 | 131 886 | 223 956 |
Other Creditors | 31 923 | 27 432 | 19 290 | 21 778 | 26 177 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | 775 406 |
Other Disposals Property Plant Equipment | | | | | 1 783 778 |
Other Interest Expense | | | 43 745 | | |
Other Interest Income | | | | 6 278 | 3 625 |
Other Interest Receivable Similar Income Finance Income | 4 086 | | | 6 278 | 3 625 |
Other Operating Income Format1 | 6 063 559 | 7 868 644 | 8 812 834 | 4 301 050 | 5 441 740 |
Other Remaining Borrowings | | | 4 350 000 | | 1 500 000 |
Other Taxation Social Security Payable | 607 469 | 522 696 | 58 255 | 560 057 | 680 499 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 55 217 | 90 744 | 99 562 | 96 104 | 109 330 |
Prepayments Accrued Income | 1 899 961 | 1 854 145 | 1 068 201 | 1 014 648 | 1 681 867 |
Profit Loss | 173 028 | 264 769 | -221 660 | 131 774 | 214 263 |
Profit Loss On Ordinary Activities Before Tax | 268 028 | 264 769 | -221 660 | 131 774 | 214 263 |
Property Plant Equipment Gross Cost | 11 436 342 | 9 830 229 | 9 400 526 | 10 121 018 | 9 631 013 |
Purchase Property Plant Equipment | -1 071 555 | -806 594 | -197 654 | -93 135 | -1 293 773 |
Repayments Borrowings Classified As Financing Activities | | -900 000 | -300 000 | -4 350 000 | 1 500 000 |
Social Security Costs | 235 277 | 267 794 | 222 344 | 216 722 | 308 650 |
Staff Costs Employee Benefits Expense | 3 535 343 | 3 999 348 | 3 302 218 | 3 173 946 | 4 092 657 |
Tax Decrease From Utilisation Tax Losses | | 247 014 | 127 229 | 109 998 | 175 601 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | 1 193 | 689 |
Tax Expense Credit Applicable Tax Rate | 50 925 | 50 306 | -42 115 | 25 037 | 40 710 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 103 437 | 153 829 | 153 534 | 78 754 | 125 568 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 10 046 | 42 879 | 15 810 | 7 400 | 10 012 |
Total Assets Less Current Liabilities | 10 610 606 | 10 259 082 | 7 280 057 | 7 156 554 | 6 551 955 |
Total Borrowings | | | 4 350 000 | | 1 500 000 |
Total Operating Lease Payments | | | 5 062 940 | 3 840 545 | 5 102 422 |
Trade Creditors Trade Payables | 2 538 571 | 2 354 647 | 1 664 039 | 2 398 142 | 2 402 806 |
Trade Debtors Trade Receivables | 4 692 410 | 4 515 415 | 7 792 503 | 3 477 616 | 3 455 702 |
Turnover Revenue | 15 725 485 | 15 929 190 | 6 474 678 | 9 556 872 | 16 228 765 |
Wages Salaries | 3 244 849 | 3 640 810 | 2 980 312 | 2 861 120 | 3 674 677 |
Company Contributions To Defined Benefit Plans Directors | | | 6 370 | 14 905 | 16 725 |
Director Remuneration | 112 564 | 106 930 | 114 950 | 110 825 | 106 170 |
Director Remuneration Benefits Including Payments To Third Parties | | | 121 320 | 125 730 | 122 895 |
Company Contributions To Money Purchase Plans Directors | 4 700 | 6 370 | 6 370 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 1 | 1 | 1 | | |
Accrued Liabilities | 798 206 | 765 870 | 1 801 667 | | |
Amounts Owed To Group Undertakings | 3 235 378 | 2 449 834 | 4 350 000 | | |
Applicable Tax Rate | 19 | 19 | 19 | | |
Corporation Tax Payable | 95 000 | | | | |
Current Tax For Period | 95 000 | | | | |
Depreciation Amortisation Expense | 942 250 | 844 421 | 611 184 | | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 1 664 026 | | | |
Disposals Property Plant Equipment | | 1 752 346 | | | |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 60 898 | -55 293 | -52 255 | | |
Further Item Interest Expense Component Total Interest Expense | 22 147 | 25 185 | 43 745 | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 476 802 | -88 322 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -75 628 | -95 000 | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -10 913 | 64 647 | -269 731 | | |
Merchandise | 779 626 | 844 273 | 574 542 | | |
Net Cash Flows From Used In Financing Activities | -950 000 | 900 000 | -1 800 000 | | |
Net Cash Flows From Used In Investing Activities | 567 469 | 806 594 | 197 654 | | |
Net Interest Received Paid Classified As Investing Activities | -4 086 | | | | |
Number Shares Issued Fully Paid | | 25 650 000 | 25 650 000 | | |
Other Comprehensive Income Expense Net Tax | 60 898 | -55 293 | -52 255 | | |
Par Value Share | | 1 | 1 | | |
Proceeds From Borrowings Classified As Financing Activities | -950 000 | | -2 100 000 | | |
Proceeds From Sales Property Plant Equipment | -500 000 | | | | |
Recoverable Value-added Tax | | | 60 232 | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 95 000 | | | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 806 594 | 197 654 | | |