Profit & Loss |
Date of Accounts |
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 | 394 342 | 267 852 | 460 202 | 859 096 | 558 202 | 25 611 | 234 988 |
Current Assets | 993 830 | 810 595 | 1 052 676 | 1 334 638 | 1 680 091 | 2 275 369 | 2 874 379 |
Debtors | 385 316 | 329 851 | 393 323 | 242 332 | 862 522 | 1 955 047 | 2 265 744 |
Net Assets Liabilities | 543 211 | 566 692 | 788 726 | 1 062 863 | 1 449 428 | 1 945 201 | 2 522 620 |
Other Debtors | 1 943 | 5 411 | | | 94 875 | 336 030 | 235 671 |
Property Plant Equipment | 286 703 | 243 439 | 263 205 | 250 643 | 331 289 | 627 600 | 540 166 |
Total Inventories | 214 172 | 212 892 | 199 151 | 233 210 | 259 367 | 294 711 | 373 647 |
|
Other Financial Data |
Audit Fees Expenses | 3 440 | 6 500 | 6 750 | 6 850 | 6 000 | 8 900 | 7 898 |
Company Contributions To Money Purchase Plans Directors | | | | | | 6 020 | |
Director Remuneration | | | | | | 43 447 | 2 960 |
Accrued Liabilities Deferred Income | 9 422 | 19 303 | 17 498 | 32 502 | 18 638 | 146 782 | 141 141 |
Accumulated Depreciation Impairment Property Plant Equipment | 662 704 | 599 176 | 647 674 | 606 800 | 659 999 | 739 490 | 832 222 |
Administrative Expenses | 633 496 | 654 787 | 558 264 | 832 946 | 893 717 | 1 265 815 | 1 232 849 |
Amounts Owed By Group Undertakings | 33 056 | | | | 315 293 | 707 231 | 1 493 520 |
Amounts Owed To Group Undertakings | 214 630 | 94 301 | 95 784 | 1 362 | | | |
Applicable Tax Rate | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 42 | 39 | 43 | 44 | 42 | 47 | 50 |
Cash Cash Equivalents Cash Flow Value | 394 342 | | 460 202 | 859 096 | 558 202 | 25 611 | |
Comprehensive Income Expense | 107 927 | 23 481 | 222 034 | 274 137 | 386 565 | 495 773 | 577 419 |
Corporation Tax Payable | 34 135 | 12 540 | 54 583 | 59 052 | 72 558 | 77 060 | 151 066 |
Cost Sales | 2 772 364 | 2 401 539 | 2 730 406 | 2 945 151 | 3 153 649 | 4 772 391 | 5 100 315 |
Creditors | 706 934 | 465 919 | 508 688 | 499 263 | 516 910 | 818 840 | 773 031 |
Current Tax For Period | 34 135 | 12 540 | 54 583 | 59 056 | 72 563 | 77 060 | 151 066 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | -2 488 | -8 965 | -2 956 | | | | |
Depreciation Amortisation Expense | 58 262 | 60 875 | 55 153 | 59 688 | 53 199 | 79 491 | 92 732 |
Depreciation Expense Property Plant Equipment | 46 735 | 57 979 | 55 153 | 59 688 | 53 199 | 79 491 | 92 732 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 124 403 | 6 655 | 100 562 | | | |
Disposals Property Plant Equipment | | 131 402 | 6 655 | 117 727 | | | |
Finance Lease Liabilities Present Value Total | 3 857 | | | | | | |
Further Item Interest Expense Component Total Interest Expense | 616 | 586 | 999 | 2 885 | 5 752 | 551 | 5 016 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 96 572 | 96 572 | 89 768 | 87 963 | 87 963 | 87 963 | 165 116 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -117 150 | -95 234 | -757 | 80 528 | 5 503 | 297 428 | -119 815 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -74 932 | 22 409 | -63 472 | 150 991 | -304 897 | -700 587 | 475 592 |
Gain Loss On Disposal Assets Income Statement Subtotal | -1 636 | -6 499 | 5 999 | -1 665 | | 7 000 | |
Gain Loss On Disposals Property Plant Equipment | -1 636 | -6 499 | 5 999 | -1 665 | | 7 000 | |
Gross Profit Loss | 741 494 | 666 801 | 822 269 | 1 165 648 | 1 264 882 | 2 000 202 | 1 938 384 |
Income Taxes Paid Refund Classified As Operating Activities | -63 594 | -33 099 | -10 351 | -54 597 | -59 051 | -72 563 | -77 060 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 110 600 | -126 490 | 192 350 | 398 894 | -300 894 | -532 591 | 209 377 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -1 036 | -2 189 | 10 | -6 | 5 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -35 817 | -1 280 | -13 741 | 34 059 | 26 157 | 35 344 | 78 936 |
Increase Decrease In Tax Expense Due To Changes In Tax Rates In Other Comprehensive Income | | 161 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 60 875 | 55 153 | 59 688 | 53 199 | 79 491 | 92 732 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 3 006 | 753 | | | | | |
Interest Paid Classified As Operating Activities | -616 | -586 | -999 | -2 885 | -5 752 | -2 191 | -5 016 |
Interest Payable Similar Charges Finance Costs | 3 622 | 1 339 | 999 | 2 885 | 5 752 | 2 191 | 5 016 |
Key Management Personnel Compensation Total | 92 809 | 89 863 | 62 903 | 81 637 | 51 390 | 127 901 | 56 862 |
Net Cash Flows From Used In Financing Activities | 19 299 | 3 857 | | | | | |
Net Cash Flows From Used In Investing Activities | -150 287 | 111 383 | 67 437 | 143 209 | 450 499 | 760 740 | 791 587 |
Net Cash Flows From Used In Operating Activities | 20 388 | 11 250 | -259 787 | -542 103 | -149 605 | -228 149 | -1 000 964 |
Net Cash Generated From Operations | -46 828 | -23 188 | -271 137 | -599 585 | -214 408 | -302 903 | -1 083 040 |
Net Current Assets Liabilities | 286 896 | 344 676 | 543 988 | 835 375 | 1 163 181 | 1 456 529 | 2 101 348 |
Number Shares Issued Fully Paid | | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 | 40 000 |
Operating Profit Loss | 143 195 | 27 359 | 272 471 | 340 772 | 486 760 | 668 915 | 713 467 |
Other Creditors | 9 294 | 8 622 | 12 014 | 20 | 9 921 | 6 235 | 3 301 |
Other Deferred Tax Expense Credit | -2 489 | -8 965 | -2 956 | 4 688 | 21 887 | 93 886 | -20 034 |
Other Operating Income Format1 | 35 197 | 15 345 | 8 466 | 8 070 | 115 595 | 7 932 | 7 932 |
Other Taxation Social Security Payable | 18 701 | 15 308 | 20 439 | 18 252 | 16 695 | 30 749 | 19 150 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -19 299 | -3 857 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 6 054 | 6 247 | 9 382 | 15 086 | 17 391 | 24 301 | 23 501 |
Prepayments Accrued Income | 35 634 | 30 145 | 29 208 | 28 818 | 27 667 | 25 729 | 27 369 |
Proceeds From Sales Property Plant Equipment | | -500 | -5 999 | -15 500 | | -7 000 | |
Profit Loss | 107 927 | 23 481 | 222 034 | 274 137 | 386 565 | 495 773 | 577 419 |
Profit Loss On Ordinary Activities Before Tax | 139 573 | 26 020 | 271 472 | 337 891 | 481 009 | 666 724 | 708 451 |
Property Plant Equipment Gross Cost | 949 407 | 842 615 | 910 879 | 857 443 | 991 288 | 1 367 090 | 1 372 388 |
Provisions | 30 388 | 21 423 | 18 467 | 23 155 | 45 042 | 138 928 | 118 894 |
Provisions For Liabilities Balance Sheet Subtotal | 30 388 | 21 423 | 18 467 | 23 155 | 45 042 | 138 928 | 118 894 |
Purchase Other Long-term Assets Classified As Investing Activities | -287 580 | 87 273 | -1 483 | 94 422 | 316 655 | 391 938 | 786 289 |
Purchase Property Plant Equipment | -137 293 | -24 610 | -74 919 | -64 291 | -133 845 | -375 802 | -5 298 |
Raw Materials | 214 172 | 212 892 | 199 151 | 233 210 | 259 367 | 294 711 | 373 647 |
Social Security Costs | 63 910 | 64 552 | 65 163 | 68 634 | 75 014 | 107 919 | 104 587 |
Staff Costs Employee Benefits Expense | 886 840 | 914 167 | 970 217 | 991 760 | 1 001 420 | 1 371 044 | 1 345 874 |
Tax Expense Credit Applicable Tax Rate | 27 915 | 4 944 | 51 580 | 64 199 | 91 392 | 126 678 | 134 606 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 6 172 | 6 210 | 2 979 | -5 239 | -19 163 | -62 175 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 47 | 1 225 | 24 | 96 | 334 | 12 558 | 1 235 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 31 646 | 2 539 | 49 438 | 63 754 | 94 444 | 170 951 | 131 032 |
Total Additions Including From Business Combinations Property Plant Equipment | | 24 610 | 74 919 | 64 291 | 133 845 | 375 802 | 5 298 |
Total Assets Less Current Liabilities | 573 599 | 588 115 | 807 193 | 1 086 018 | 1 494 470 | 2 084 129 | 2 641 514 |
Total Current Tax Expense Credit | 34 135 | 11 504 | 52 394 | 59 066 | 72 557 | 77 065 | 151 066 |
Total Operating Lease Payments | 87 500 | 87 500 | 87 500 | 87 500 | 87 500 | 87 500 | 87 500 |
Trade Creditors Trade Payables | 351 656 | 267 319 | 219 579 | 298 802 | 235 710 | 402 110 | 356 464 |
Trade Debtors Trade Receivables | 314 683 | 294 295 | 364 115 | 213 514 | 424 687 | 886 057 | 509 184 |
Turnover Revenue | 3 513 858 | 3 068 340 | 3 552 675 | 4 110 799 | 4 418 531 | 6 772 593 | 7 038 699 |
Wages Salaries | 816 876 | 843 368 | 895 672 | 908 040 | 909 015 | 1 238 824 | 1 217 786 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -20 034 |
Capital Commitments | | | | | 240 125 | | |
Deferred Tax Liabilities | | | | 23 155 | 45 042 | 138 928 | 118 894 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 1 640 | |
Net Interest Received Paid Classified As Investing Activities | | | | -4 | -1 | | |
Other Increase Decrease In Net Deferred Tax Liability | | | | | 21 887 | | |
Other Interest Receivable Similar Income Finance Income | | | | 4 | 1 | | |
Value-added Tax Payable | | | | | 163 388 | 155 904 | 101 909 |