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 | 52 618 | 61 411 | 946 714 | 1 429 425 | 1 818 749 |
Current Assets | 4 018 772 | 4 667 991 | 6 475 733 | 7 985 273 | 7 993 378 |
Debtors | 1 586 714 | 1 882 689 | 2 657 883 | 3 314 706 | 2 229 115 |
Net Assets Liabilities | 3 261 495 | 4 080 542 | 4 828 105 | 7 101 526 | 9 182 423 |
Other Debtors | 699 982 | 972 907 | 223 403 | 2 037 701 | 754 806 |
Property Plant Equipment | 381 879 | 874 207 | 929 890 | 823 631 | 1 013 694 |
Total Inventories | 2 379 440 | 2 723 891 | 2 871 136 | 3 241 142 | 3 542 723 |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 64 284 | 65 538 | 232 926 | 94 014 | 350 241 |
Accumulated Depreciation Impairment Property Plant Equipment | 361 620 | 452 441 | 568 509 | 631 316 | 725 719 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 647 840 | 245 964 | 20 240 | 324 656 |
Administrative Expenses | | | 5 714 816 | 6 392 151 | 6 586 147 |
Amounts Owed By Other Related Parties Other Than Directors | | | 378 259 | 437 574 | 402 791 |
Amounts Owed To Group Undertakings | | | 1 073 776 | 1 753 687 | |
Average Number Employees During Period | 238 | 239 | | | |
Cash Cash Equivalents | 52 618 | 61 411 | 946 714 | 1 429 425 | 4 899 548 |
Cash Cash Equivalents Cash Flow Value | | | | 1 429 425 | 1 818 749 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | 24 859 | 616 592 | -432 337 | -84 664 |
Cash Receipts From Sales Interests In Associates | | -1 | | | |
Corporation Tax Payable | 192 228 | 11 576 | 33 400 | 630 809 | 247 709 |
Corporation Tax Recoverable | 183 228 | 184 204 | 184 204 | 283 613 | 315 189 |
Cost Sales | | | 10 462 885 | 11 940 942 | 13 244 165 |
Creditors | 1 083 932 | 1 354 584 | 2 490 072 | 3 300 292 | 1 635 322 |
Current Tax For Period | | | 530 600 | 531 400 | 547 400 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | -5 983 | 50 190 | 120 051 |
Distribution Costs | | | 355 482 | 370 642 | 423 833 |
Dividends Paid Classified As Financing Activities | -46 000 | -24 000 | -6 000 | -6 000 | -67 500 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -6 000 | -67 500 |
Dividends Received Classified As Investing Activities | -76 209 | -614 580 | -729 151 | -1 950 273 | -2 182 166 |
Equity Securities Held | | 1 | 1 | 1 697 411 | 2 000 001 |
Finished Goods Goods For Resale | 2 379 440 | 2 723 891 | 2 871 136 | 3 241 142 | 3 542 723 |
Fixed Assets | 381 932 | 874 261 | 929 944 | 2 521 095 | 3 013 698 |
Further Item Operating Income Gain Income Statement Item Component Operating Profit Loss | | | | 1 199 118 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 1 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | -5 935 | -106 | 123 |
Gain Loss On Disposals Property Plant Equipment | | | 6 684 | -19 646 | 881 |
Government Grant Income | | | 341 992 | | |
Gross Profit Loss | | | 8 208 135 | 8 907 540 | 10 249 919 |
Income Taxes Paid Refund Classified As Operating Activities | | | -45 195 | -33 335 | -73 933 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 32 926 | -171 | -43 179 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 150 663 | 175 562 | 125 402 | 132 595 |
Interest Income On Bank Deposits | | | 625 | 80 | 2 805 |
Interest Paid Classified As Operating Activities | | | | | -6 236 |
Interest Payable Similar Charges Finance Costs | 1 100 | 541 | | | 6 236 |
Interest Received Classified As Investing Activities | -2 171 | -22 223 | -33 649 | -36 691 | -6 278 |
Investments | 53 | 54 | 54 | 1 697 464 | 2 000 004 |
Investments Fixed Assets | 53 | 54 | 54 | 1 697 464 | 2 000 004 |
Investments In Subsidiaries | 53 | 53 | 53 | 53 | 3 |
Net Cash Generated From Operations | | | -1 014 843 | 181 563 | 1 529 458 |
Net Current Assets Liabilities | 2 934 840 | 3 313 407 | 3 985 661 | 4 684 981 | 6 358 056 |
Net Finance Income Costs | 78 380 | 636 803 | 762 800 | 1 986 964 | 2 188 444 |
Operating Profit Loss | | | 2 494 419 | 3 374 237 | 3 263 517 |
Other Cash Inflow Outflow Classified As Investing Activities | | -22 223 | -33 649 | | |
Other Creditors | 72 366 | 129 072 | 42 938 | 55 498 | 1 321 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 59 842 | 59 494 | 62 595 | 38 192 |
Other Disposals Property Plant Equipment | | 64 691 | 74 213 | 63 692 | 40 190 |
Other Interest Receivable Similar Income Finance Income | | | 34 324 | 36 771 | 9 789 |
Payments To Acquire Interests In Associates Classified As Investing Activities | | -1 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 75 995 | 86 247 | 169 419 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | 100 |
Prepayments Accrued Income | 268 587 | 366 449 | 557 150 | 555 818 | 627 132 |
Proceeds From Sales Property Plant Equipment | -14 229 | -10 638 | -21 411 | -1 958 | -6 488 |
Profit Loss | 163 438 | 843 047 | 753 563 | 2 279 421 | 1 974 986 |
Profit Loss On Ordinary Activities Before Tax | | | 2 528 743 | 3 411 008 | 3 267 070 |
Property Plant Equipment Gross Cost | 743 499 | 1 326 648 | 1 498 399 | 1 454 947 | 1 739 413 |
Provisions For Liabilities Balance Sheet Subtotal | 55 277 | 107 126 | 87 500 | 104 550 | 189 331 |
Purchase Other Long-term Assets Classified As Investing Activities | | | | -1 697 410 | -129 179 |
Purchase Property Plant Equipment | -172 966 | -647 840 | -245 964 | -20 240 | -90 202 |
Social Security Costs | | | 333 709 | 404 026 | 6 900 |
Staff Costs Employee Benefits Expense | | | 4 799 867 | 5 329 438 | 56 900 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -43 778 | 49 653 | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -687 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -9 008 | -84 100 | -74 908 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 15 900 | 18 004 | 1 129 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 41 866 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 8 255 | 62 156 | 47 393 | 59 885 | -15 171 |
Total Assets Less Current Liabilities | 3 316 772 | 4 187 668 | 4 915 605 | 7 206 076 | 9 371 754 |
Total Current Tax Expense Credit | | | 563 526 | 531 229 | 504 221 |
Trade Creditors Trade Payables | 755 054 | 1 148 344 | 1 107 032 | 1 254 784 | 1 366 777 |
Trade Debtors Trade Receivables | | | 625 467 | 793 589 | 889 097 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | 27 180 | |
Turnover Revenue | | | 18 671 020 | 20 848 482 | 23 494 084 |
Wages Salaries | | | 4 390 163 | 4 839 165 | 50 000 |