Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 732 982 | 403 854 | 738 917 | 1 031 385 | 317 536 | 1 981 890 | 3 442 788 | 4 467 686 |
Current Assets | 874 619 | 557 489 | 898 307 | 1 590 538 | 1 192 187 | 2 862 102 | 4 675 708 | 6 174 294 |
Debtors | 83 855 | 92 128 | 93 420 | 471 770 | 789 535 | 789 123 | 1 127 117 | 1 607 842 |
Net Assets Liabilities | 436 579 | 412 208 | 913 933 | 1 353 169 | 1 725 149 | 2 636 825 | 4 905 417 | 5 279 698 |
Other Debtors | 2 869 | 4 664 | 3 612 | 86 808 | 242 273 | 92 485 | 146 043 | 186 634 |
Property Plant Equipment | 2 208 486 | 2 949 148 | 4 230 549 | 3 652 938 | 3 482 728 | 3 142 743 | 3 078 408 | 1 637 542 |
Total Inventories | 57 782 | 61 507 | 65 970 | 87 383 | 85 116 | 91 089 | 105 803 | 98 766 |
|
Other Financial Data |
Audit Fees Expenses | 9 513 | 10 863 | 10 000 | 18 890 | 12 614 | 10 135 | 12 451 | 9 500 |
Taxation Compliance Services Fees | 4 930 | 7 000 | 2 660 | 4 722 | 3 154 | 2 534 | 3 887 | 3 887 |
Amount Specific Advance Or Credit Directors | 55 480 | 203 770 | 1 571 | 268 673 | 440 032 | 507 600 | 697 416 | 1 035 112 |
Amount Specific Advance Or Credit Made In Period Directors | | 251 710 | 296 841 | 267 102 | 171 359 | 247 568 | 370 232 | 517 696 |
Amount Specific Advance Or Credit Repaid In Period Directors | | 400 000 | 91 500 | | | 180 000 | 180 416 | 180 000 |
Company Contributions To Money Purchase Plans Directors | | 90 403 | 90 000 | 40 000 | | 80 000 | | |
Director Remuneration | 8 049 | 7 959 | 8 049 | 8 049 | 8 049 | 8 049 | 10 913 | 11 968 |
Dividend Recommended By Directors | | 400 000 | 91 500 | 91 500 | 83 000 | 180 000 | 180 000 | 180 000 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | | 1 | 1 | 1 |
Other Non-audit Services Fees | | | | | | | | 7 041 |
Accrued Liabilities | 257 737 | 361 584 | 1 013 694 | 538 455 | 716 531 | 408 603 | 406 828 | 501 602 |
Accumulated Amortisation Impairment Intangible Assets | 188 476 | 219 609 | 250 742 | 282 653 | 313 786 | 344 919 | 376 052 | 351 624 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 303 309 | 1 624 434 | 2 087 792 | 2 766 284 | 3 505 230 | 4 144 006 | 4 866 710 | 4 586 788 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | 58 655 | 10 591 | -30 806 | | | | -162 125 |
Administrative Expenses | 8 338 887 | 10 212 460 | 11 393 528 | 12 966 321 | 13 963 044 | 11 912 244 | 14 481 911 | 14 689 103 |
Amortisation Expense Intangible Assets | 23 860 | 31 133 | 31 133 | 31 911 | 31 133 | 31 133 | 31 133 | 30 947 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 500 | 577 | 584 | 616 | 650 | 569 | 483 | 424 |
Bank Borrowings | 304 146 | 441 457 | 635 122 | 707 367 | 310 340 | 330 007 | 120 915 | 192 452 |
Bank Borrowings Overdrafts | 942 242 | 1 160 963 | 1 222 311 | 1 101 592 | 234 787 | 323 670 | 182 452 | 192 452 |
Cash Cash Equivalents Cash Flow Value | 732 982 | 403 854 | | 1 031 385 | 317 536 | 1 981 890 | 3 442 788 | |
Comprehensive Income Expense | 473 359 | 375 629 | 593 225 | 530 736 | 454 980 | 1 091 676 | 2 448 592 | 554 281 |
Corporation Tax Payable | 32 670 | 79 341 | 112 404 | 269 011 | 227 550 | 425 923 | 666 117 | 475 730 |
Cost Sales | 4 286 427 | 4 862 194 | 5 483 409 | 6 337 063 | 6 842 939 | 5 323 756 | 7 506 056 | 8 272 841 |
Creditors | 942 242 | 1 160 963 | 1 222 311 | 1 101 592 | 234 787 | 323 670 | 182 452 | 2 437 768 |
Current Tax For Period | 92 362 | 79 341 | 113 083 | 182 203 | 171 858 | 256 413 | 603 654 | 314 107 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 57 826 | 58 655 | 10 591 | -30 806 | | | | |
Depreciation Amortisation Expense | 311 816 | 352 258 | 494 491 | 710 403 | 770 080 | 669 908 | 753 837 | 768 179 |
Depreciation Expense Property Plant Equipment | 287 956 | 321 125 | 463 358 | 678 492 | 738 944 | 638 776 | 722 704 | 737 232 |
Dividend Per Share Interim | | 400 000 | 91 500 | 91 500 | 83 000 | 180 000 | 180 000 | 180 000 |
Dividends Paid | 230 000 | 400 000 | 91 500 | 91 500 | 83 000 | 180 000 | 180 000 | 180 000 |
Dividends Paid Classified As Financing Activities | -230 000 | -400 000 | -91 500 | -91 500 | -83 000 | -180 000 | -180 000 | -180 000 |
Dividends Paid On Shares Interim | 230 000 | 400 000 | 91 500 | 91 500 | 83 000 | 180 000 | 180 000 | 180 000 |
Fixed Assets | 2 645 814 | 3 356 593 | 4 605 611 | 3 996 089 | 3 794 746 | 3 423 628 | 3 328 160 | 1 856 972 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | -1 250 | | -1 250 | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 738 924 | 738 924 | 738 924 | 738 924 | 738 924 | 738 924 | 732 300 | 420 432 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -175 721 | 18 532 | 828 840 | -258 813 | 368 455 | 66 347 | -611 781 | 116 545 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -10 359 | -8 273 | 279 | -111 248 | -146 405 | 232 439 | -86 488 | -29 056 |
Gain Loss On Disposal Assets Income Statement Subtotal | 53 544 | | | | | | | 667 197 |
Gain Loss On Disposals Property Plant Equipment | 53 544 | | | | | | | 667 197 |
Gross Profit Loss | 8 987 055 | 10 748 501 | 12 137 976 | 13 685 699 | 14 577 035 | 12 167 348 | 17 366 809 | 15 389 256 |
Income Taxes Paid Refund Classified As Operating Activities | -59 370 | -32 670 | -80 020 | -25 596 | -213 319 | -222 499 | -425 150 | -618 467 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 495 333 | -329 128 | 335 063 | 292 468 | -713 849 | 1 664 354 | 1 460 898 | 1 024 898 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 679 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -4 569 | 3 725 | 4 463 | 21 413 | -2 267 | 5 973 | 14 714 | -7 037 |
Increase From Amortisation Charge For Year Intangible Assets | | 31 133 | 31 133 | 31 911 | 31 133 | 31 133 | 31 133 | 30 947 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 321 125 | 463 358 | 678 492 | 738 946 | 638 776 | 722 704 | 737 232 |
Intangible Assets | 429 828 | 398 695 | 367 562 | 335 651 | 304 518 | 273 385 | 242 252 | 211 930 |
Intangible Assets Gross Cost | 618 304 | 618 304 | 618 304 | 618 304 | 618 304 | 618 304 | 618 304 | 563 554 |
Interest Expense On Bank Overdrafts | 24 621 | 22 416 | 27 549 | 37 245 | 21 989 | 10 177 | 6 306 | 9 987 |
Interest Paid Classified As Operating Activities | -24 621 | -22 416 | -27 549 | -37 245 | -21 989 | -10 177 | -9 056 | -11 045 |
Interest Payable Similar Charges Finance Costs | 24 621 | 22 416 | 27 549 | 37 245 | 21 989 | 10 177 | 9 056 | 11 045 |
Investments Fixed Assets | 7 500 | 8 750 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 |
Merchandise | 57 782 | 61 507 | 65 970 | 87 383 | 85 116 | 91 089 | 105 803 | 69 027 |
Net Cash Flows From Used In Financing Activities | -183 940 | 105 838 | -122 546 | 582 117 | 1 518 195 | 139 017 | 720 126 | 628 611 |
Net Cash Flows From Used In Investing Activities | 329 545 | 1 063 037 | 1 743 509 | 100 881 | 568 736 | 298 791 | 658 369 | -1 387 360 |
Net Cash Flows From Used In Operating Activities | -640 938 | -839 747 | -1 956 026 | -975 466 | -1 373 080 | -2 102 162 | -2 839 393 | -266 149 |
Net Cash Generated From Operations | -724 929 | -894 833 | -2 063 595 | -1 038 307 | -1 608 388 | -2 334 838 | -3 273 599 | -895 661 |
Net Current Assets Liabilities | -979 966 | -1 437 740 | -2 113 094 | -1 215 861 | -1 544 179 | -158 651 | 2 235 634 | 3 736 526 |
Number Shares Issued Fully Paid | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Operating Profit Loss | 648 168 | 536 041 | 744 448 | 719 378 | 613 991 | 1 372 117 | 3 232 745 | 700 153 |
Other Creditors | 26 344 | 25 801 | 28 215 | 875 | 6 410 | | 15 177 | 113 866 |
Other Deferred Tax Expense Credit | 57 826 | 58 655 | 10 591 | -30 806 | -34 836 | 13 851 | 171 443 | -162 126 |
Other Investments Other Than Loans | 7 500 | 8 750 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 | 7 500 |
Other Taxation Social Security Payable | 46 794 | 44 344 | 57 877 | | 63 083 | | 95 389 | 61 901 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 652 | 116 758 | 120 715 | 88 874 | 74 159 | 149 281 | 76 983 | 74 450 |
Prepayments | 78 689 | 87 464 | 88 237 | 116 289 | 107 229 | 24 579 | 57 509 | 45 974 |
Proceeds From Borrowings Classified As Financing Activities | -796 760 | -692 000 | -957 335 | -575 742 | | -334 818 | | |
Proceeds From Sales Intangible Assets | -14 371 | | | | | | | -1 191 000 |
Proceeds From Sales Property Plant Equipment | -135 629 | | | | | | | -319 000 |
Profit Loss | 473 359 | 375 629 | 593 225 | 530 736 | 454 980 | 1 091 676 | 2 448 592 | 554 281 |
Profit Loss On Ordinary Activities Before Tax | 623 547 | 513 625 | 716 899 | 682 133 | 592 002 | 1 361 940 | 3 223 689 | 706 262 |
Property Plant Equipment Gross Cost | 3 511 795 | 4 573 582 | 6 318 341 | 6 419 222 | 6 987 958 | 7 286 749 | 7 945 118 | 6 224 330 |
Provisions | 287 027 | 345 682 | 356 273 | 325 467 | 290 631 | 304 482 | 475 925 | 313 800 |
Provisions For Liabilities Balance Sheet Subtotal | 287 027 | 345 682 | 356 273 | 325 467 | 290 631 | 304 482 | 475 925 | 313 800 |
Purchase Intangible Assets | -217 810 | | | | | | | -30 000 |
Purchase Property Plant Equipment | -261 735 | -1 061 787 | -1 744 759 | -100 881 | -568 736 | -298 791 | -658 369 | -109 794 |
Repayments Borrowings Classified As Financing Activities | -421 881 | -546 127 | -537 949 | -799 257 | -1 263 835 | -226 268 | -350 310 | -110 915 |
Social Security Costs | 153 042 | 185 000 | 212 631 | 251 516 | 272 175 | 234 110 | 282 074 | 304 309 |
Staff Costs Employee Benefits Expense | 3 814 494 | 4 756 361 | 5 146 998 | 5 737 490 | 6 119 848 | 5 331 433 | 5 400 228 | 6 313 313 |
Tax Decrease From Utilisation Tax Losses | 2 170 | | | | | | | |
Tax Expense Credit Applicable Tax Rate | 125 370 | 102 725 | 138 003 | 129 605 | 112 480 | 258 769 | 612 501 | 134 190 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -31 653 | -23 384 | -25 599 | 50 533 | 54 639 | -3 632 | 1 024 | 98 238 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 815 | | | 2 065 | 4 739 | 1 276 | -9 871 | -12 261 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 150 188 | 137 996 | 123 674 | 151 397 | 137 022 | 270 264 | 775 097 | 151 981 |
Total Additions Including From Business Combinations Property Plant Equipment | | 1 061 787 | 1 744 759 | 100 881 | 568 736 | 298 791 | 658 369 | 109 794 |
Total Assets Less Current Liabilities | 1 665 848 | 1 918 853 | 2 492 517 | 2 780 228 | 2 250 567 | 3 264 977 | 5 563 794 | 5 593 498 |
Total Operating Lease Payments | 1 578 040 | 2 111 189 | 2 478 942 | 2 739 506 | 2 832 461 | 2 173 861 | 2 982 400 | 2 780 734 |
Trade Creditors Trade Payables | 512 493 | 490 371 | 564 204 | 679 771 | 946 907 | 1 428 431 | 684 385 | 558 194 |
Trade Debtors Trade Receivables | 2 297 | | | | | | | |
Turnover Revenue | 13 273 482 | 15 610 695 | 17 621 385 | 20 022 762 | 21 419 974 | 17 491 104 | 24 872 865 | 23 662 097 |
Wages Salaries | 3 641 800 | 4 454 603 | 4 813 652 | 5 397 100 | 5 773 514 | 4 948 042 | 5 041 171 | 5 934 554 |
Additional Provisions Increase From New Provisions Recognised | | | | | -34 836 | 13 851 | 171 443 | |
Corporation Tax Recoverable | | | | | | 164 459 | 226 149 | 340 122 |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | | | 55 375 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | | 1 017 154 |
Disposals Intangible Assets | | | | | | | | 84 750 |
Disposals Property Plant Equipment | | | | | | | | 1 830 582 |
Further Item Interest Expense Component Total Interest Expense | | | | | | | 2 750 | 1 058 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | -17 154 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 17 154 |
Other Operating Income Format1 | | | | | | 1 117 013 | 347 847 | |
Raw Materials | | | | | | | 18 794 | 22 709 |
Total Additions Including From Business Combinations Intangible Assets | | | | | | | | 30 000 |