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 | 46 369 | 42 691 | 142 863 | 1 975 368 | 2 211 229 | 1 359 438 | 573 588 |
Current Assets | 1 517 429 | 2 996 882 | 4 991 085 | 5 054 189 | 5 590 548 | 5 461 461 | 3 577 386 |
Debtors | 1 121 034 | 2 166 117 | 3 380 356 | 2 660 294 | 2 720 576 | 3 081 268 | 2 437 012 |
Net Assets Liabilities | 879 708 | 1 055 072 | 1 911 251 | 2 871 494 | 3 357 469 | 3 488 044 | 1 078 940 |
Other Debtors | 365 704 | 569 432 | 500 386 | 271 644 | 1 032 166 | 1 567 773 | 24 360 |
Property Plant Equipment | 224 313 | 295 467 | 313 904 | 306 956 | 259 461 | 269 711 | 216 728 |
Total Inventories | 350 026 | 788 074 | 1 467 866 | 418 527 | 658 743 | 1 020 755 | 566 786 |
|
Other Financial Data |
Audit Fees Expenses | | | | 9 650 | 9 650 | 13 500 | 12 250 |
Accrued Liabilities Deferred Income | | | | 378 247 | 470 940 | 634 964 | 317 560 |
Accumulated Amortisation Impairment Intangible Assets | 89 167 | 100 000 | 100 000 | | | 8 498 | 17 854 |
Accumulated Depreciation Impairment Property Plant Equipment | 443 225 | 503 065 | 571 156 | 380 694 | 456 816 | 532 814 | 600 703 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | 37 709 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 130 994 | 86 528 | | 28 627 | 87 754 | 35 711 |
Administrative Expenses | | | | 2 956 405 | 2 352 917 | 2 138 949 | 2 057 832 |
Amortisation Expense Intangible Assets | | | | | | 8 498 | 9 356 |
Amortisation Impairment Expense Intangible Assets | | | | | | 8 498 | 9 356 |
Amounts Owed By Directors | | | | | 19 942 | | |
Amounts Owed By Group Undertakings | | | | | | | 100 000 |
Amounts Owed To Directors | | | | | 3 097 | | |
Amounts Owed To Group Undertakings | | | | | | | 999 000 |
Applicable Tax Rate | | | | 19 | 19 | | |
Average Number Employees During Period | 68 | 93 | 159 | 124 | 117 | 110 | 77 |
Bank Borrowings | | | | | 500 000 | 450 000 | 350 000 |
Bank Borrowings Overdrafts | | | | | 50 000 | 350 000 | 250 000 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 5 178 | 4 142 |
Cash Cash Equivalents Cash Flow Value | | | | 1 975 368 | 2 211 229 | 1 359 438 | 573 588 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 509 125 | |
Cash Receipts From Sales Interests In Associates | | | | | 19 942 | 509 125 | |
Comprehensive Income Expense | | | | 1 159 602 | 645 474 | | |
Corporation Tax Payable | 42 452 | 60 659 | 227 852 | 269 539 | 191 724 | 37 058 | 10 049 |
Cost Sales | | | | 13 804 600 | 9 521 830 | 7 289 066 | 7 307 838 |
Creditors | 783 154 | 2 168 464 | 3 286 947 | 2 393 274 | 2 013 455 | 372 094 | 254 966 |
Current Tax For Period | | | | 269 539 | 191 724 | 37 057 | 10 049 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -1 066 | -48 552 | 24 922 | 21 398 |
Deferred Tax Liabilities | | | | 57 166 | 8 614 | | |
Depreciation Expense Property Plant Equipment | | | | 72 084 | 76 122 | 77 264 | 78 637 |
Depreciation Impairment Expense Property Plant Equipment | | | | | 76 122 | 77 264 | 78 637 |
Depreciation Rate Used For Property Plant Equipment | | 20 | 25 | | 25 | | |
Dividend Declared Payable | | | | 4 121 | 4 121 | 4 121 | |
Dividends Paid | | | | 199 359 | 159 499 | 157 704 | 2 394 236 |
Dividends Paid Classified As Financing Activities | | | | 199 359 | 159 499 | -157 704 | -2 398 357 |
Dividends Paid On Shares | | | | 199 359 | 159 499 | | |
Dividends Paid On Shares Final | | | | | 159 499 | 157 704 | 2 394 236 |
Finance Lease Liabilities Present Value Total | | | | 14 890 | 15 775 | 22 094 | 4 966 |
Finance Lease Payments Owing Minimum Gross | | | | 49 654 | 34 764 | 45 290 | 20 887 |
Financial Assets | | | | 816 236 | 1 512 377 | | |
Financial Liabilities | | | | 1 573 193 | 1 006 170 | | |
Fixed Assets | 235 146 | 295 467 | | | 259 461 | 307 420 | 245 081 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -500 000 | 50 000 | 100 000 |
Further Item Creditors Component Total Creditors | | | | | 1 482 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | -6 984 | | 8 401 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 535 615 | 432 016 | 323 706 | 157 946 | 158 285 | 33 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | 383 | -114 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | 308 736 | -1 089 739 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 225 158 | -388 580 | 42 485 | -596 825 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 720 062 | 1 059 086 | -148 433 | |
Gain Loss In Cash Flows From Change In Inventories | | | | 1 049 339 | -240 216 | 362 012 | -453 969 |
Gain Loss On Disposals Property Plant Equipment | | | | -17 303 | | -240 | 10 943 |
Government Grant Income | | | | 4 010 | 443 775 | 126 395 | 16 593 |
Gross Profit Loss | | | | 4 386 824 | 2 700 229 | 2 368 719 | 2 076 487 |
Income Taxes Paid Refund Classified As Operating Activities | | | | 227 852 | 269 539 | -191 723 | -37 058 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 1 832 505 | 235 861 | 851 791 | 785 850 |
Increase Decrease In Existing Provisions | | | | | -48 552 | | |
Increase Decrease In Net Debt From Cash Flows | | | | | 252 346 | | |
Increase From Amortisation Charge For Year Intangible Assets | | 10 833 | | | | | 9 356 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 59 840 | 68 091 | | 76 122 | 77 264 | 78 637 |
Intangible Assets | 10 833 | | | | | 37 709 | 28 353 |
Intangible Assets Gross Cost | | 100 000 | 100 000 | | | 37 709 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 1 238 | | 4 351 | 11 610 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 5 116 | 2 441 | 1 556 | 7 059 |
Interest Paid Classified As Operating Activities | | | | 6 354 | 2 441 | -5 907 | -18 669 |
Interest Payable Similar Charges Finance Costs | | | | 6 354 | 2 441 | 5 907 | 18 669 |
Net Cash Flows From Used In Financing Activities | | | | -223 635 | 772 483 | | |
Net Cash Flows From Used In Investing Activities | | | | -82 439 | -28 627 | | |
Net Cash Flows From Used In Operating Activities | | | | 2 138 579 | -507 995 | 20 025 | |
Net Cash Generated From Operations | | | | 2 372 785 | -236 015 | -186 103 | |
Net Current Assets Liabilities | 734 275 | 828 418 | 1 704 138 | 2 660 915 | 3 577 093 | 3 586 254 | 1 143 759 |
Net Debt Funds | | | | -1 925 714 | -1 673 368 | | |
Net Deferred Tax Liability Asset | | | | 57 166 | -39 736 | | |
Net Interest Paid Received Classified As Operating Activities | | | | | -2 441 | -5 907 | |
Number Shares Issued But Not Fully Paid | | | | 101 | 101 | | |
Number Shares Issued Fully Paid | | | | 15 | 15 | | |
Operating Profit Loss | | | | 1 434 429 | 791 087 | 356 165 | 35 248 |
Other Creditors | 49 864 | 85 330 | 118 243 | 25 941 | 26 839 | 29 333 | 39 368 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | 1 266 | 10 748 |
Other Disposals Property Plant Equipment | | | | | | 1 506 | 20 805 |
Other Operating Income Format1 | | | | 4 010 | 443 775 | 126 395 | 16 593 |
Other Taxation Social Security Payable | 199 931 | 268 028 | 511 944 | 207 385 | 307 874 | 165 163 | 79 878 |
Par Value Share | | | | | 1 | | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | 28 286 | 14 890 | 10 526 | -24 403 |
Pension Costs Defined Contribution Plan | | | | 58 556 | 48 565 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | 179 032 | 168 921 | 42 684 | 38 804 |
Prepayments Accrued Income | | | | 76 945 | 1 188 257 | 1 174 510 | 895 592 |
Proceeds From Borrowings Classified As Financing Activities | | | | | 503 097 | | |
Proceeds From Government Grants Classified As Financing Activities | | | | 4 010 | 443 775 | | |
Proceeds From Sales Property Plant Equipment | | | | | | | -21 000 |
Profit Loss | | | | 1 159 602 | 645 474 | 288 279 | -14 868 |
Profit Loss On Ordinary Activities Before Tax | | | | 1 428 075 | 788 646 | 350 258 | 16 579 |
Property Plant Equipment Gross Cost | 667 538 | 798 532 | 885 060 | 687 650 | 716 277 | 802 525 | 817 431 |
Provisions | | | | 57 166 | 8 614 | | |
Provisions For Liabilities Balance Sheet Subtotal | 42 656 | 54 420 | 58 232 | 57 166 | 8 614 | | |
Purchase Intangible Assets | | | | | | -37 709 | |
Purchase Property Plant Equipment | | | | 82 439 | 28 627 | -87 754 | -35 711 |
Raw Materials | | | | 418 527 | 658 743 | | |
Raw Materials Consumables | | | | | 658 743 | 1 020 755 | 566 786 |
Revenue From Rendering Services | | | | 18 071 672 | 11 657 009 | | |
Revenue From Sale Goods | | | | 119 752 | 565 050 | | |
Social Security Costs | | | | 266 345 | 187 770 | 159 139 | 169 576 |
Staff Costs Employee Benefits Expense | | | | 4 011 170 | 2 858 597 | 2 366 085 | 2 113 552 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 8 614 | 33 536 | 54 934 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 2 079 |
Tax Expense Credit Applicable Tax Rate | | | | 271 334 | 149 843 | 66 549 | 3 150 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | -7 797 | -6 984 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | -2 221 | | -4 799 | 8 333 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 8 223 | 313 | 229 | 839 |
Tax Increase Decrease From Other Short-term Timing Differences | | | | -1 066 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 268 473 | 143 172 | 61 979 | 31 447 |
Total Assets Less Current Liabilities | 969 421 | 1 123 885 | 2 018 042 | 2 967 871 | 3 836 554 | 3 893 674 | 1 388 840 |
Total Borrowings | | | | | 450 000 | 350 000 | 250 000 |
Total Operating Lease Payments | | | | 11 598 | 11 488 | 145 864 | 130 785 |
Trade Creditors Trade Payables | 490 907 | 1 754 447 | 2 428 908 | 1 493 151 | 943 085 | 881 372 | 871 851 |
Trade Debtors Trade Receivables | 755 330 | 1 596 685 | 2 879 970 | 2 311 705 | 480 211 | 338 985 | 1 417 060 |
Turnover Revenue | | | | 18 191 424 | 12 222 059 | 9 657 785 | 9 384 325 |
Wages Salaries | | | | 3 565 793 | 2 500 473 | 2 164 262 | 1 905 172 |
Advances Credits Directors | | | | | 16 845 | | |
Advances Credits Made In Period Directors | 11 253 | | | | 16 845 | | |
Advances Credits Repaid In Period Directors | 45 581 | | | | | | |
Company Contributions To Defined Benefit Plans Directors | | | | | 120 356 | 456 | 613 |
Company Contributions To Money Purchase Plans Directors | | | | 120 476 | 120 356 | | |
Director Remuneration | | | | 38 692 | 38 933 | 37 500 | 42 158 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | 159 168 | 159 289 | | |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 159 289 | 37 956 | 42 771 |