Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 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 |
| | | | | | | | | |
Net Worth | 1 805 698 | 2 382 810 | 3 004 380 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 988 995 | 926 983 | 777 439 | 1 189 994 | 1 553 406 | 3 020 619 | 2 864 703 | 1 221 264 |
Current Assets | 1 733 369 | 2 050 622 | 2 574 297 | 2 785 270 | 3 323 861 | 3 829 735 | 4 438 482 | 6 264 230 | 7 609 244 | 8 744 493 |
Debtors | 904 157 | 997 817 | 964 573 | 1 015 317 | 1 163 444 | 1 383 750 | 1 499 571 | 1 726 324 | 2 827 422 | 4 206 774 |
Net Assets Liabilities | | | 3 254 380 | 3 725 469 | 4 098 479 | 4 684 584 | 5 507 010 | 7 013 763 | 8 105 283 | 9 987 731 |
Other Debtors | | | | 4 630 | 17 260 | 30 717 | 45 038 | 10 629 | 548 428 | 735 762 |
Property Plant Equipment | | | 2 228 342 | 2 635 671 | 2 638 769 | 2 579 883 | 2 549 540 | 2 546 623 | 2 643 905 | 3 110 971 |
Total Inventories | | | 620 729 | 842 970 | 1 382 978 | 1 255 991 | 1 385 505 | 1 517 287 | 1 917 119 | |
Cash Bank In Hand | 325 018 | 535 260 | 988 995 | | | | | | | |
Intangible Fixed Assets | 519 562 | 397 312 | 275 062 | | | | | | | |
Stocks Inventory | 504 194 | 517 545 | 620 729 | | | | | | | |
Tangible Fixed Assets | 2 384 186 | 2 301 371 | 2 228 342 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 1 805 598 | 2 382 710 | 3 004 280 | | | | | | | |
Shareholder Funds | 1 805 698 | 2 382 810 | 3 004 380 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | | 7 750 | 8 550 |
Other Non-audit Services Fees | | | | | | | | 17 952 | 17 304 | 20 636 |
Accrued Liabilities Deferred Income | | | 11 530 | 10 722 | | | | 6 365 | 14 470 | 14 740 |
Accumulated Amortisation Impairment Intangible Assets | | | 702 938 | 825 188 | 947 440 | 978 000 | 978 000 | 978 000 | 978 000 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 302 556 | 301 891 | 400 342 | 485 963 | 579 087 | 669 509 | 729 697 | 892 071 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 540 026 | 116 053 | 61 384 | 85 228 | 138 525 | 285 021 | 714 293 |
Administrative Expenses | | | | | | | | 1 618 674 | 1 841 033 | 2 408 907 |
Average Number Employees During Period | | | | | | | 30 | 31 | 34 | 44 |
Bank Borrowings Overdrafts | | | 393 462 | 288 566 | 183 670 | 78 774 | 78 774 | | | |
Comprehensive Income Expense | | | | | | | | 1 868 433 | 1 976 676 | 2 397 793 |
Corporation Tax Payable | | | 227 827 | 162 553 | | | | 439 296 | 349 960 | 169 673 |
Cost Sales | | | | | | | | 8 135 594 | 9 676 184 | 13 627 762 |
Creditors | | | 493 462 | 449 769 | 311 708 | 178 774 | 100 000 | 100 000 | 100 000 | 100 000 |
Current Tax For Period | | | | | | | | 441 379 | 459 530 | 477 431 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 22 771 | 60 654 | 98 136 |
Depreciation Expense Property Plant Equipment | | | | | | | | 115 213 | 143 581 | |
Dividends Paid | | | | | | | | 361 680 | 885 156 | 515 345 |
Dividends Paid On Shares Interim | | | | | | | | 361 680 | 885 156 | 515 345 |
Finance Lease Liabilities Present Value Total | | | | 61 203 | 28 038 | | | | | |
Finished Goods Goods For Resale | | | | | | | | 1 517 287 | 1 917 119 | 3 316 455 |
Fixed Assets | 2 903 748 | 2 698 683 | 2 503 404 | 2 788 483 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | | | | | | | | | | 590 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 10 330 | 6 493 | 23 552 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | | | | | 1 853 485 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | 31 | 16 | -1 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -6 899 | 2 985 | |
Government Grant Income | | | | | | | | 10 961 | | |
Gross Profit Loss | | | | | | | | 3 955 223 | 4 354 618 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | | | | | 6 532 | -94 |
Increase From Amortisation Charge For Year Intangible Assets | | | | 122 250 | 122 252 | 30 560 | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 81 288 | 107 602 | 105 819 | 106 244 | 115 213 | 143 581 | 201 210 |
Intangible Assets | | | 275 062 | 152 812 | 30 560 | | | | | |
Intangible Assets Gross Cost | | | 978 000 | 978 000 | 978 000 | 978 000 | 978 000 | 978 000 | 978 000 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 712 | | |
Interest Expense On Redeemable Preference Shares Classified As Debt | | | | | | | | 10 000 | 10 000 | 10 000 |
Interest Income On Bank Deposits | | | | | | | | 2 825 | | 2 616 |
Interest Payable Similar Charges Finance Costs | | | | | | | | 17 752 | 10 000 | 10 590 |
Net Current Assets Liabilities | 870 033 | 1 326 852 | 1 272 922 | 1 462 873 | 1 813 664 | 2 356 379 | 3 132 830 | 4 665 271 | 5 720 163 | 7 233 681 |
Net Finance Income Costs | | | | | | | | 2 825 | 186 | 3 182 |
Number Shares Issued Fully Paid | | | | | 250 000 | 250 000 | | | | |
Operating Profit Loss | | | | | | | | 2 347 510 | 2 513 585 | |
Other Creditors | | | 605 101 | 663 150 | 652 192 | 645 407 | 373 636 | 319 015 | 355 043 | 172 869 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 81 952 | 9 151 | 20 198 | 13 120 | 24 791 | 83 393 | 38 836 |
Other Disposals Property Plant Equipment | | | | 133 361 | 14 505 | 34 649 | 22 447 | 51 020 | 127 551 | 84 853 |
Other Interest Expense | | | | | | | | 7 040 | | |
Other Interest Income | | | | | | | | | 186 | 566 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 2 825 | 186 | 3 182 |
Other Operating Income Format1 | | | | | | | | 10 961 | | |
Other Remaining Borrowings | | | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 | 100 000 |
Other Taxation Social Security Payable | | | 163 422 | 276 934 | 308 727 | 420 629 | 489 166 | 665 205 | 472 319 | 480 971 |
Par Value Share | | 1 | 1 | | 1 | 1 | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 20 972 | 23 550 | 30 515 |
Prepayments Accrued Income | | | 11 957 | 25 594 | 23 714 | | 25 388 | 70 661 | 72 434 | 82 664 |
Profit Loss | | | | | | | | 1 868 433 | 1 976 676 | 2 397 793 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 2 332 583 | 2 503 771 | 2 973 265 |
Property Plant Equipment Gross Cost | | | 2 530 898 | 2 937 563 | 3 039 111 | 3 065 846 | 3 128 627 | 3 216 132 | 3 373 602 | 4 003 042 |
Provisions For Liabilities Balance Sheet Subtotal | | | 28 484 | 76 118 | 72 806 | 72 904 | 75 360 | 98 131 | | |
Social Security Costs | | | | | | | | 153 389 | 178 416 | |
Staff Costs Employee Benefits Expense | | | | | | | | 1 520 514 | 1 784 182 | 2 280 601 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | 28 484 | 76 118 | | | | 98 131 | 158 785 | 256 921 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 443 191 | 475 716 | 564 920 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | | | | -3 630 | -24 534 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 4 142 | 3 875 | 3 095 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 464 150 | 527 095 | 575 472 |
Total Assets Less Current Liabilities | 3 773 781 | 4 025 535 | 3 776 326 | 4 251 356 | 4 482 993 | 4 936 262 | 5 682 370 | 7 211 894 | 8 364 068 | 10 344 652 |
Total Borrowings | | | | | | | | 100 000 | 100 000 | 100 000 |
Total Current Tax Expense Credit | | | | | | | | 441 379 | 466 441 | 477 336 |
Trade Creditors Trade Payables | | | 188 290 | 277 109 | 444 382 | 302 424 | 364 076 | 614 739 | 697 289 | 672 559 |
Trade Debtors Trade Receivables | | | 952 616 | 985 093 | 1 122 470 | 1 353 033 | 1 454 533 | 1 645 034 | 2 206 560 | 3 388 348 |
Turnover Revenue | | | | | | | | 12 090 817 | 14 030 802 | |
Wages Salaries | | | | | | | | 1 346 153 | 1 582 216 | 2 015 983 |
Director Remuneration | | | | | | | | 39 818 | 36 966 | 48 988 |
Creditors Due After One Year | 1 929 320 | 1 617 607 | 743 462 | | | | | | | |
Creditors Due Within One Year | 863 336 | 723 770 | 1 301 375 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 458 438 | 580 688 | 702 938 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 122 250 | 122 250 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 978 000 | 978 000 | 978 000 | | | | | | | |
Number Shares Allotted | | 12 | 5 | | | | | | | |
Provisions For Liabilities Charges | 38 763 | 25 118 | 28 484 | | | | | | | |
Share Capital Allotted Called Up Paid | 12 | 12 | 5 | | | | | | | |
Tangible Fixed Assets Additions | | 28 819 | 12 622 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 2 528 720 | 2 518 276 | 2 530 898 | | | | | | | |
Tangible Fixed Assets Depreciation | 144 534 | 216 905 | 302 556 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 96 435 | 85 651 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 24 064 | | | | | | | | |
Tangible Fixed Assets Disposals | | 39 263 | | | | | | | | |