Profit & Loss |
Date of Accounts |
2019-03-31 | 2020-09-13 | 2021-11-30 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 59 634 | 155 840 | 650 144 | 650 144 | 774 314 |
Current Assets | 2 802 083 | 4 480 714 | 1 926 157 | 1 926 157 | 4 569 273 |
Debtors | 2 574 151 | 4 215 697 | 1 143 284 | 1 143 284 | 3 638 543 |
Net Assets Liabilities | 1 995 575 | 1 668 571 | 3 428 154 | 3 428 155 | 3 585 682 |
Other Debtors | | 39 852 | 168 825 | 168 825 | 118 955 |
Property Plant Equipment | 1 331 000 | 1 107 091 | 3 322 741 | 3 322 741 | 3 603 660 |
Total Inventories | 168 298 | 109 177 | 132 729 | 132 729 | 156 416 |
|
Other Financial Data |
Audit Fees Expenses | 25 000 | 40 000 | 3 500 | 3 500 | 4 000 |
Accrued Liabilities Deferred Income | 193 539 | 435 210 | 263 566 | 263 566 | 166 557 |
Accumulated Amortisation Impairment Intangible Assets | 1 124 562 | 1 240 282 | 1 315 846 | 1 315 846 | 1 367 350 |
Accumulated Depreciation Impairment Property Plant Equipment | 6 481 971 | 6 856 355 | 7 324 852 | 7 324 852 | 7 875 546 |
Additional Provisions Increase From New Provisions Recognised | | | | 98 397 | |
Additions Other Than Through Business Combinations Intangible Assets | | 60 075 | | 92 716 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 150 475 | | 2 684 147 | 831 613 |
Administration Support Average Number Employees | | 42 | | 36 | |
Administrative Expenses | 8 851 982 | 12 878 834 | 4 708 460 | 4 708 460 | 3 906 661 |
Amortisation Expense Intangible Assets | 71 973 | 115 720 | 75 564 | 75 564 | 51 504 |
Amortisation Impairment Expense Intangible Assets | 71 973 | 115 720 | | | |
Amounts Owed By Group Undertakings | 1 973 272 | 3 670 080 | 633 096 | 633 096 | 3 333 365 |
Amounts Owed To Group Undertakings | | | 612 809 | 612 809 | 2 058 537 |
Applicable Tax Rate | | 19 | | 19 | 19 |
Average Number Employees During Period | 273 | 368 | 400 | 400 | 461 |
Bank Borrowings | 304 425 | 2 435 904 | | | |
Bank Borrowings Overdrafts | 536 158 | 2 435 904 | | | 52 889 |
Banking Arrangements Classified As Cash Cash Equivalents | -231 733 | | | | |
Bank Overdrafts | 231 733 | | | | |
Cash Cash Equivalents Cash Flow Value | -172 099 | 155 840 | 650 144 | 650 144 | 774 313 |
Comprehensive Income Expense | | -216 271 | 1 759 583 | 2 407 858 | 157 527 |
Corporation Tax Payable | 120 000 | | 418 489 | 418 489 | 459 316 |
Corporation Tax Recoverable | | 24 512 | | | |
Cost Sales | 4 721 300 | 6 017 458 | 20 974 192 | 20 974 191 | 16 847 168 |
Creditors | 2 446 613 | 4 000 184 | 1 820 449 | 1 820 448 | 4 535 452 |
Current Tax For Period | 120 000 | -24 512 | 418 489 | 418 489 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -8 754 | -27 490 | 98 397 | 98 397 | |
Deferred Tax Liabilities | | 116 793 | 215 190 | 215 190 | 215 190 |
Depreciation Expense Property Plant Equipment | 373 035 | 374 384 | 468 497 | 468 497 | 550 694 |
Depreciation Impairment Expense Property Plant Equipment | 373 035 | 374 384 | | | |
Depreciation Rate Used For Property Plant Equipment | | | | 10 | 25 |
Disposals Investment Property Fair Value Model | | 200 000 | | | |
Distribution Average Number Employees | | 326 | | 364 | |
Dividends Paid On Shares | 253 388 | | | | |
Finance Lease Liabilities Present Value Total | | | | | 285 596 |
Finished Goods | | | 132 729 | | 156 416 |
Fixed Assets | 1 784 388 | 1 304 834 | 3 537 636 | 3 537 636 | 3 767 051 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | -304 425 | -2 131 479 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 10 000 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 80 289 | -1 511 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 869 666 | 2 927 750 | 3 141 256 | | 2 855 660 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | 35 733 | | | |
Gain Loss In Cash Flows From Change In Accrued Items | | 241 671 | 263 566 | -171 644 | -97 009 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -167 077 | 226 175 | 525 585 | -603 486 | 986 972 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | 279 076 | -1 641 546 | -1 143 284 | 3 072 413 | -2 495 259 |
Gain Loss In Cash Flows From Change In Inventories | 65 395 | 59 121 | -132 729 | -23 552 | -23 687 |
Gain Loss On Disposals Property Plant Equipment | -14 353 | | | | |
Government Grant Income | | 821 478 | | | |
Gross Profit Loss | 8 878 474 | 3 062 187 | 7 606 228 | 7 606 229 | 4 056 581 |
Income Taxes Paid Refund Classified As Operating Activities | -245 726 | -119 406 | 648 274 | | -40 827 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 246 751 | 96 206 | 494 304 | 494 304 | 124 169 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -594 | | | |
Increase Decrease In Deferred Tax Expense Arising From Change In Tax Status Entity Or Its Shareholders | | | 648 274 | | |
Increase Decrease In Net Debt From Cash Flows | | | | -2 317 399 | 1 660 043 |
Increase From Amortisation Charge For Year Intangible Assets | | 115 720 | | 75 564 | 51 504 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 374 384 | | 468 497 | 550 694 |
Intangible Assets | 253 388 | 197 743 | 214 895 | 214 895 | 163 391 |
Intangible Assets Gross Cost | 1 377 950 | 1 438 025 | 990 700 | 1 530 741 | 1 530 741 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 21 443 | 138 034 | | | |
Interest Expense On Debentures Other Similar Loans | | 138 034 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 965 | | | | |
Interest Income On Bank Deposits | 564 | 1 134 | | | |
Interest Income On Cash Cash Equivalents | | 1 134 | | | |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 564 | 1 134 | | | |
Interest Paid Classified As Operating Activities | | 138 034 | | | |
Interest Payable Similar Charges Finance Costs | 212 417 | 138 034 | | | |
Interest Received Classified As Investing Activities | -564 | -1 134 | | | |
Interest Received Classified As Operating Activities | | 1 134 | | | |
Investment Property | 200 000 | | | | |
Investment Property Fair Value Model | 200 000 | | | | |
Net Cash Flows From Used In Financing Activities | 48 979 | 2 721 224 | 612 809 | -1 823 095 | 1 784 213 |
Net Cash Flows From Used In Investing Activities | 396 378 | 94 416 | -794 062 | -2 776 863 | -831 613 |
Net Cash Flows From Used In Operating Activities | -198 606 | 1 709 124 | 675 557 | 5 094 262 | -828 431 |
Net Cash Generated From Operations | -656 749 | -2 418 407 | 1 323 831 | 5 094 262 | -869 258 |
Net Current Assets Liabilities | 355 470 | 480 530 | 105 708 | 105 709 | 33 821 |
Net Debt Funds | | 2 280 064 | -37 335 | -37 335 | 1 622 708 |
Net Deferred Tax Liability Asset | | 116 793 | 215 190 | 215 190 | 215 190 |
Net Finance Income Costs | 564 | 1 134 | | | |
Net Interest Paid Received Classified As Operating Activities | -212 417 | -138 034 | | | |
Number Shares Issued Fully Paid | | 200 | | 200 | |
Operating Profit Loss | 374 782 | -131 967 | 2 924 743 | 2 924 744 | 157 527 |
Other Creditors | 372 178 | 96 568 | | | |
Other Departments Average Number Employees | | | 7 | | 7 |
Other Interest Expense | 190 009 | | | | |
Other Interest Receivable Similar Income Finance Income | 564 | 1 134 | | | |
Other Operating Income Format1 | 348 290 | 847 088 | 26 975 | 26 975 | 7 607 |
Other Remaining Operating Income | | 25 610 | 15 905 | 26 975 | 7 607 |
Other Taxation Social Security Payable | 352 011 | 481 389 | 32 482 | 32 482 | 152 064 |
Par Value Share | | | | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -19 673 | | | | -285 596 |
Pension Costs Defined Contribution Plan | | 75 658 | 192 542 | 192 542 | 162 309 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 35 951 | 75 658 | 192 542 | 192 542 | 162 309 |
Prepayments Accrued Income | 590 798 | 485 415 | 315 013 | 315 013 | 186 223 |
Proceeds From Borrowings Classified As Financing Activities | | 1 899 746 | | -2 435 904 | 52 889 |
Proceeds From Government Grants Classified As Financing Activities | | 821 478 | | | |
Proceeds From Loans Advances To Group Undertakings Classified As Financing Activities | | | | 612 809 | |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | 612 809 | | 1 445 728 |
Proceeds From Sales Investment Properties | | -125 000 | | | |
Proceeds From Sales Property Plant Equipment | | 235 733 | | | |
Profit Loss | 51 683 | -216 271 | 1 759 583 | 2 407 858 | 157 527 |
Profit Loss Attributable To Ordinary Equity Holders Parent Entity Basic | | | 1 759 583 | | 157 527 |
Profit Loss On Ordinary Activities Before Tax | 162 929 | -268 867 | 2 924 743 | 2 924 744 | 157 527 |
Property Plant Equipment Gross Cost | 7 812 971 | 7 963 446 | 10 647 593 | 10 647 593 | 11 479 206 |
Provisions | | 116 793 | | 215 190 | 215 190 |
Provisions For Liabilities Balance Sheet Subtotal | 144 283 | 116 793 | 215 190 | 215 190 | 215 190 |
Purchase Intangible Assets | -78 645 | 60 075 | 92 716 | 92 716 | |
Purchase Property Plant Equipment | -318 297 | -150 475 | 701 346 | 2 684 147 | 831 613 |
Raw Materials | | 109 177 | | 132 729 | |
Raw Materials Consumables | 168 298 | 109 177 | | | |
Rental Leasing Income | | | 11 070 | | |
Repayments Borrowings Classified As Financing Activities | -333 731 | | | | |
Revenue From Royalties Licences Similar Items | 319 691 | | | | |
Revenue From Sale Goods | | 17 917 237 | 28 580 420 | 28 580 420 | 21 053 749 |
Selling Average Number Employees | | | 393 | | 454 |
Social Security Costs | 260 809 | 355 951 | 302 942 | 303 077 | 235 563 |
Staff Costs Employee Benefits Expense | 4 390 995 | 6 158 735 | 6 428 040 | 6 428 175 | 5 943 386 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 144 283 | 116 793 | | | |
Tax Decrease From Utilisation Tax Losses | | | 137 212 | | 29 930 |
Tax Expense Credit Applicable Tax Rate | 30 957 | -51 085 | 555 701 | 555 701 | 29 930 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -1 511 | | 152 536 | |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -191 351 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 111 246 | -52 596 | 1 165 160 | 516 886 | |
Total Assets Less Current Liabilities | 2 139 858 | 1 785 364 | 3 643 344 | 3 643 345 | 3 800 872 |
Total Borrowings | 536 158 | 2 435 904 | | | |
Total Current Tax Expense Credit | 120 000 | -25 106 | | 418 489 | |
Total Deferred Tax Expense Credit | | | 746 671 | | |
Total Operating Lease Payments | 980 339 | 1 481 000 | | | |
Trade Creditors Trade Payables | 872 727 | 551 113 | 493 103 | 493 102 | 1 360 493 |
Trade Debtors Trade Receivables | 10 081 | 20 350 | 26 350 | 26 350 | |
Turnover Revenue | 13 599 774 | 17 917 237 | 28 580 420 | 28 580 420 | 20 903 749 |
Wages Salaries | 4 094 235 | 5 733 219 | 5 932 556 | 5 932 556 | 5 545 514 |
Director Remuneration | | 147 915 | | | |