Profit & Loss |
Date of Accounts |
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 | 2 503 964 | 2 256 268 | 1 934 425 | 1 875 173 | 1 521 343 | 1 578 255 |
Current Assets | 9 243 062 | 8 454 684 | 8 091 533 | 8 561 504 | 7 818 950 | 6 778 990 |
Debtors | 337 960 | 270 190 | 334 924 | 514 937 | 277 321 | 303 315 |
Net Assets Liabilities | 9 593 890 | 9 012 119 | 8 519 719 | 8 649 714 | 7 817 420 | 6 809 982 |
Other Debtors | 9 740 | 16 597 | 83 275 | 214 731 | 91 458 | 95 849 |
Property Plant Equipment | 621 417 | 743 146 | 641 583 | 473 339 | 438 075 | 398 160 |
Total Inventories | 990 184 | 841 693 | 720 546 | 633 967 | 728 823 | 604 233 |
|
Other Financial Data |
Audit Fees Expenses | 10 000 | 10 000 | 10 000 | 10 000 | | |
Other Non-audit Services Entity Subsidiaries Fees | 23 944 | 24 162 | 40 517 | 26 879 | | |
Accrued Liabilities Deferred Income | 7 873 | 4 673 | 1 180 | 78 680 | | |
Accumulated Depreciation Impairment Property Plant Equipment | 2 908 093 | 2 782 407 | 2 873 108 | 3 044 910 | 3 156 021 | 3 197 831 |
Additional Provisions Increase From New Provisions Recognised | | 90 362 | 100 473 | 61 006 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 290 581 | 63 595 | 4 460 | 75 847 | 46 115 |
Administration Support Average Number Employees | 10 | 10 | 8 | 8 | | |
Administrative Expenses | 1 132 315 | 1 377 026 | 1 588 486 | 975 772 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | | |
Average Number Employees During Period | 72 | 73 | 59 | 47 | 40 | 35 |
Cash Cash Equivalents Cash Flow Value | 2 503 964 | 2 256 268 | 1 934 425 | 1 875 173 | | |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | 172 834 | | 15 105 | 435 789 | | |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | 15 105 | 435 789 | | |
Comprehensive Income Expense | 284 101 | -581 771 | -492 400 | 129 995 | | |
Corporation Tax Payable | 9 521 | | | | | |
Cost Sales | 3 707 399 | 3 591 819 | 3 259 330 | 2 441 084 | | |
Creditors | 270 589 | 185 711 | 213 397 | 385 129 | 439 605 | 367 168 |
Current Asset Investments | 5 410 954 | 5 086 533 | 5 101 638 | 5 537 427 | 5 291 463 | 4 293 187 |
Current Tax For Period | 9 521 | | | | | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | -18 259 | 96 022 | | | | |
Depreciation Expense Property Plant Equipment | 145 079 | 166 533 | 161 337 | 171 782 | | |
Depreciation Rate Used For Property Plant Equipment | | 10 | 10 | 10 | 10 | 10 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 292 219 | 70 636 | -20 | | 44 220 |
Disposals Property Plant Equipment | | 294 538 | 74 457 | 902 | | 44 220 |
Financial Assets | 2 832 184 | 2 509 861 | 2 186 076 | 2 270 345 | 1 733 317 | 1 870 342 |
Financial Liabilities | 217 049 | 146 983 | 171 232 | 352 931 | 305 232 | 321 820 |
Further Item Non-operating Gain Loss Before Tax Income Statement Item Component Profit Or Loss Before Tax | | -343 197 | 234 568 | 205 114 | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 15 105 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | 438 | 179 | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 186 000 | 186 000 | 186 000 | 186 000 | 186 000 | 186 000 |
Gain Loss In Cash Flows From Change In Accrued Items | 4 050 | -3 200 | -3 493 | 77 500 | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -122 192 | -72 157 | 31 179 | 94 232 | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -44 536 | 67 770 | -64 734 | -180 013 | | |
Gain Loss In Cash Flows From Change In Inventories | -206 623 | 148 491 | 121 147 | 86 579 | | |
Gain Loss On Disposals Property Plant Equipment | -394 | -2 319 | 1 812 | -922 | | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | 320 438 | -11 145 | -314 519 | 74 934 | | |
Government Grant Income | | | | 153 254 | | |
Gross Profit Loss | 1 379 284 | 1 087 899 | 769 470 | 524 625 | | |
Income Taxes Paid Refund Classified As Operating Activities | 2 805 | 9 519 | -39 061 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -201 101 | -247 696 | -321 843 | -59 252 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 2 805 | 2 | -39 061 | -38 972 | | |
Increase Decrease In Current Tax From Unrecognised Tax Loss Or Credit | | 96 022 | 182 005 | | | |
Increase Decrease In Net Debt From Cash Flows | | | 306 738 | -376 537 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 166 533 | 161 337 | 171 782 | 111 111 | 86 030 |
Interest Income On Cash Cash Equivalents | 49 458 | 50 551 | 52 987 | | | |
Interest Received Classified As Operating Activities | 49 458 | 50 551 | 52 987 | 222 774 | | |
Net Cash Flows From Used In Financing Activities | | | | 153 254 | | |
Net Cash Flows From Used In Investing Activities | -270 895 | -290 581 | -57 962 | -4 460 | | |
Net Cash Flows From Used In Operating Activities | 69 794 | 42 885 | -263 881 | -208 046 | | |
Net Cash Generated From Operations | 23 141 | 1 853 | -355 929 | -430 820 | | |
Net Current Assets Liabilities | 8 972 473 | 8 268 973 | 7 878 136 | 8 176 375 | 7 379 345 | 6 411 822 |
Net Debt Funds | | -7 342 801 | -7 036 063 | -7 412 600 | | |
Net Deferred Tax Liability Asset | -74 137 | -90 362 | -100 473 | -61 006 | | |
Number Shares Issued Fully Paid | 100 000 | 100 000 | 100 000 | 100 000 | | |
Operating Profit Loss | 246 969 | -289 127 | -819 016 | -297 893 | | |
Other Creditors | | | | 78 680 | 162 166 | 80 002 |
Other Interest Receivable Similar Income Finance Income | 49 458 | 50 551 | 52 987 | 222 774 | | |
Other Operating Income Format1 | | | | 153 254 | | |
Other Taxation Social Security Payable | 44 019 | 44 791 | 42 165 | 47 878 | 25 570 | 24 767 |
Par Value Share | | 1 | 1 | 1 | | |
Pension Costs Defined Contribution Plan | 26 015 | 35 288 | 40 543 | 33 280 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 26 015 | 35 288 | 40 543 | 33 280 | | |
Prepayments Accrued Income | 27 063 | 24 257 | 55 004 | 66 260 | | |
Proceeds From Government Grants Classified As Financing Activities | | | | 153 254 | | |
Proceeds From Sales Property Plant Equipment | | | 5 633 | | | |
Production Average Number Employees | 62 | 63 | 45 | 39 | | |
Profit Loss | 284 101 | -581 771 | -492 400 | 129 995 | | |
Profit Loss On Ordinary Activities Before Tax | 296 427 | -581 773 | -531 461 | 129 995 | | |
Property Plant Equipment Gross Cost | 3 529 510 | 3 525 553 | 3 514 691 | 3 518 249 | 3 594 096 | 3 595 991 |
Purchase Financial Assets Held For Trading Trading Investments | | | 15 105 | | | |
Purchase Property Plant Equipment | 98 061 | 290 581 | 63 595 | 4 460 | | |
Raw Materials | 772 087 | 641 516 | 510 931 | 446 078 | | |
Social Security Costs | 40 405 | 41 173 | 82 758 | 30 175 | | |
Staff Costs Employee Benefits Expense | 1 838 031 | 1 648 347 | 1 537 517 | 1 159 194 | | |
Tax Expense Credit Applicable Tax Rate | 57 062 | -110 537 | -100 978 | 27 317 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | -30 133 | -28 930 | -25 265 | | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 295 | -22 201 | -11 030 | 25 838 | | |
Tax Increase Decrease From Other Short-term Timing Differences | | | -39 061 | -14 545 | | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | 2 805 | -2 | -39 061 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 12 326 | -2 | -39 061 | | | |
Total Assets Less Current Liabilities | 9 593 890 | 9 012 119 | 8 519 719 | 8 649 714 | 7 817 420 | 6 809 982 |
Total Current Tax Expense Credit | 12 326 | -2 | | | | |
Trade Creditors Trade Payables | 209 176 | 136 247 | 170 052 | 258 571 | 251 869 | 262 399 |
Trade Debtors Trade Receivables | 301 157 | 229 336 | 196 645 | 300 206 | 185 863 | 207 466 |
Turnover Revenue | 5 086 683 | 4 679 718 | 4 028 800 | 2 965 709 | | |
Unused Provision Reversed | | 90 362 | 100 473 | 61 006 | | |
Wages Salaries | 1 771 611 | 1 571 886 | 1 414 216 | 1 095 739 | | |
Work In Progress | 218 097 | 200 177 | 209 615 | 187 889 | | |
Director Remuneration | 66 712 | 68 713 | 41 579 | 52 059 | | |