Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 923 445 | 1 191 155 | 1 202 167 | 1 130 608 | 1 543 264 | 2 871 699 |
Current Assets | 2 496 922 | 3 100 322 | 3 929 322 | 4 012 593 | 3 868 444 | 5 500 585 |
Debtors | 995 503 | 1 228 650 | 1 802 587 | 1 849 757 | 1 402 238 | 1 528 791 |
Net Assets Liabilities | 3 274 232 | 4 158 655 | 5 088 759 | 5 975 878 | 6 094 905 | 6 877 542 |
Other Debtors | 221 922 | 285 681 | 486 585 | 295 534 | 247 662 | 260 410 |
Property Plant Equipment | 2 353 453 | 2 878 458 | 3 062 742 | 3 700 158 | 3 622 921 | 3 425 310 |
Total Inventories | 577 974 | 680 517 | 924 568 | 1 032 228 | 922 942 | 1 100 095 |
|
Other Financial Data |
Audit Fees Expenses | | | 3 444 | 3 729 | 3 701 | 3 833 |
Company Contributions To Money Purchase Plans Directors | | | 19 010 | 22 239 | 35 384 | 42 271 |
Director Remuneration | | | 258 194 | 261 389 | 351 024 | 316 330 |
Dividend Recommended By Directors | | | | 307 500 | 307 500 | 431 250 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | 4 | 4 | 3 |
Accrued Liabilities Deferred Income | | | 7 360 | 6 803 | 9 923 | 13 049 |
Accumulated Amortisation Impairment Intangible Assets | | | 1 359 | 3 414 | 5 551 | 6 340 |
Accumulated Depreciation Impairment Property Plant Equipment | 393 038 | 527 044 | 616 327 | 847 579 | 1 043 930 | 1 119 005 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | 3 904 | | -17 608 |
Administrative Expenses | | | 1 878 932 | 2 092 961 | 2 183 309 | 2 115 700 |
Amortisation Expense Intangible Assets | | | 1 359 | 2 055 | 2 137 | 789 |
Applicable Tax Rate | | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 30 | 36 | 37 | 38 | 37 |
Bank Borrowings | 474 227 | 348 450 | 217 850 | 5 224 | | |
Bank Borrowings Overdrafts | 348 823 | 220 033 | 82 909 | 5 224 | | |
Capital Commitments | 152 198 | 219 600 | 128 741 | | | |
Comprehensive Income Expense | | | 1 003 904 | 1 194 619 | 1 142 302 | 1 213 887 |
Corporation Tax Payable | | | 230 769 | 294 044 | 81 347 | 318 828 |
Cost Sales | | | 7 050 941 | 8 562 261 | 8 135 698 | 7 568 466 |
Creditors | 348 823 | 220 033 | 82 909 | 1 656 757 | 1 299 353 | 1 968 065 |
Current Tax For Period | | | 230 769 | 294 044 | 281 367 | 318 828 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | -12 961 | -460 | 9 931 | |
Deferred Tax Liabilities | | | 80 504 | 84 408 | 99 262 | 81 654 |
Depreciation Amortisation Expense | | | 215 697 | 255 618 | 233 912 | 231 321 |
Depreciation Expense Property Plant Equipment | | | 214 338 | 253 563 | 231 775 | 230 532 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 30 975 | 125 055 | 22 311 | 35 424 | 155 457 |
Disposals Property Plant Equipment | | 38 178 | 145 836 | 64 489 | 66 451 | 195 241 |
Dividends Paid | | | 73 800 | 307 500 | 307 500 | 431 250 |
Dividends Paid Classified As Financing Activities | | | -73 800 | -307 500 | -307 500 | -431 250 |
Dividends Paid On Shares Interim | | | 73 800 | 307 500 | 307 500 | 431 250 |
Finance Lease Liabilities Present Value Total | 3 894 | | | | | |
Fixed Assets | 2 354 753 | 2 879 758 | 3 068 132 | 3 704 450 | 3 625 076 | 3 426 676 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 172 500 | | | 20 257 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 218 985 | -22 083 | -139 483 | 431 231 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -573 937 | -47 170 | 447 519 | -126 553 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | 20 269 | 1 272 | -4 637 | 11 983 |
Gain Loss On Disposals Property Plant Equipment | | | 20 269 | 1 272 | -4 637 | 11 983 |
Gross Profit Loss | | | 3 117 809 | 3 584 231 | 3 619 505 | 3 485 626 |
Income From Related Parties | | | 50 877 | 40 859 | | |
Income Taxes Paid Refund Classified As Operating Activities | | | -236 242 | -230 769 | -494 064 | -81 347 |
Increase Decrease Due To Transfers Between Classes Property Plant Equipment | | | | -2 000 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 11 012 | -71 559 | 412 656 | 1 328 435 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 244 051 | 107 660 | -109 286 | 177 153 |
Increase From Amortisation Charge For Year Intangible Assets | | | 1 359 | 2 055 | 2 137 | 789 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 164 981 | 214 338 | 253 563 | 231 775 | 230 532 |
Intangible Assets | | | 4 090 | 2 992 | 855 | 66 |
Intangible Assets Gross Cost | | | 5 449 | 6 406 | 6 406 | |
Investments Fixed Assets | 1 300 | 1 300 | 1 300 | 1 300 | 1 300 | 1 300 |
Merchandise | | | 924 568 | 1 032 228 | 922 942 | 1 100 095 |
Net Cash Flows From Used In Financing Activities | | | 204 400 | 520 126 | 1 028 499 | 431 250 |
Net Cash Flows From Used In Investing Activities | | | 383 648 | 889 367 | 156 848 | 18 328 |
Net Cash Flows From Used In Operating Activities | | | -599 060 | -1 337 934 | -1 598 003 | -1 778 013 |
Net Cash Generated From Operations | | | -835 302 | -1 568 703 | -2 092 067 | -1 859 360 |
Net Current Assets Liabilities | 1 335 783 | 1 575 076 | 2 184 040 | 2 355 836 | 2 569 091 | 3 532 520 |
Net Interest Received Paid Classified As Investing Activities | | | -154 | -1 297 | -2 327 | -2 610 |
Number Shares Issued Fully Paid | | | | 615 000 | 575 000 | 575 000 |
Operating Profit Loss | | | 1 238 877 | 1 491 270 | 1 436 196 | 1 512 497 |
Other Creditors | 35 467 | 61 238 | 13 121 | 4 746 | 45 746 | 29 369 |
Other Deferred Tax Expense Credit | | | 4 358 | 3 904 | 14 854 | -17 608 |
Other Interest Receivable Similar Income Finance Income | | | 154 | 1 297 | 2 327 | 2 610 |
Other Investments Other Than Loans | 1 300 | 1 300 | 1 300 | 1 300 | 1 300 | 1 300 |
Other Taxation Social Security Payable | 262 649 | 340 658 | 27 419 | 28 204 | 30 333 | 36 340 |
Par Value Share | | | | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 37 787 | 44 110 | 62 800 | 74 091 |
Prepayments Accrued Income | | | 101 283 | 94 648 | 69 540 | 39 775 |
Proceeds From Sales Property Plant Equipment | | | -41 050 | -43 450 | -26 390 | -43 617 |
Profit Loss | | | 1 003 904 | 1 194 619 | 1 142 302 | 1 213 887 |
Profit Loss On Ordinary Activities Before Tax | | | 1 239 031 | 1 492 567 | 1 438 523 | 1 515 107 |
Property Plant Equipment Gross Cost | 2 746 491 | 3 405 502 | 3 679 069 | 4 547 737 | 4 666 851 | 4 544 315 |
Provisions | | | 80 504 | 84 408 | 99 262 | 81 654 |
Provisions For Liabilities Balance Sheet Subtotal | 67 481 | 76 146 | 80 504 | 84 408 | 99 262 | 81 654 |
Purchase Intangible Assets | | | -5 449 | -957 | | |
Purchase Property Plant Equipment | | | -419 403 | -933 157 | -185 565 | -64 555 |
Recoverable Value-added Tax | | | | 13 860 | | |
Repayments Borrowings Classified As Financing Activities | | | -130 600 | -212 626 | -5 224 | |
Social Security Costs | | | 102 913 | 112 749 | 124 410 | 135 489 |
Staff Costs Employee Benefits Expense | | | 1 136 079 | 1 244 194 | 1 391 331 | 1 435 790 |
Tax Expense Credit Applicable Tax Rate | | | 235 416 | 283 588 | 273 319 | 287 870 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 12 672 | 14 820 | 12 971 | 13 350 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 235 127 | 297 948 | 296 221 | 301 220 |
Total Additions Including From Business Combinations Intangible Assets | | | 5 449 | 957 | | |
Total Additions Including From Business Combinations Property Plant Equipment | | 697 189 | 419 403 | 933 157 | 185 565 | 72 705 |
Total Assets Less Current Liabilities | 3 690 536 | 4 454 834 | 5 252 172 | 6 060 286 | 6 194 167 | 6 959 196 |
Total Borrowings | 478 121 | 348 450 | | | | |
Total Operating Lease Payments | | | 32 402 | 51 787 | 7 098 | |
Trade Creditors Trade Payables | 733 725 | 994 933 | 1 231 998 | 1 317 736 | 1 018 724 | 1 417 237 |
Trade Debtors Trade Receivables | 773 581 | 942 969 | 1 316 002 | 1 445 715 | 1 085 036 | 1 228 606 |
Transfers Between P P E Classes Increase Decrease In Depreciation Impairment | | | | -2 000 | | |
Turnover Revenue | | | 10 168 750 | 12 146 492 | 11 755 203 | 11 054 092 |
Wages Salaries | | | 995 379 | 1 087 335 | 1 204 121 | 1 226 210 |
Additional Provisions Increase From New Provisions Recognised | | | | | 14 854 | |
Cash Cash Equivalents Cash Flow Value | | | | 1 130 608 | 1 543 264 | |
Further Operating Expense Item Component Total Operating Expenses | | | | | 2 128 | 17 808 |
Other Operating Income Format1 | | | | | | 142 571 |
Payments To Redeem Own Shares | | | | | -715 775 | |