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 | 488 816 | 1 152 536 | 665 899 | 281 204 | 264 178 | 1 695 719 | 4 086 937 |
Current Assets | 8 212 100 | 9 127 614 | 9 928 479 | 10 747 761 | 11 226 919 | 11 982 685 | 12 613 412 |
Debtors | 1 305 393 | 1 062 493 | 1 464 928 | 1 381 082 | 1 394 567 | 1 025 496 | 652 497 |
Net Assets Liabilities | 5 917 108 | 6 685 255 | 7 663 079 | 8 490 658 | 9 245 019 | 10 246 723 | 11 097 541 |
Other Debtors | 1 234 815 | 1 004 541 | 1 429 717 | 1 281 868 | 1 346 296 | 970 316 | 440 340 |
Property Plant Equipment | 1 039 581 | 1 144 254 | 1 190 323 | 1 367 269 | 1 266 928 | 1 716 218 | 1 613 924 |
Total Inventories | 6 417 891 | 6 912 585 | 7 797 652 | 9 085 475 | 9 568 174 | 9 261 470 | 7 873 978 |
|
Other Financial Data |
Company Contributions To Money Purchase Plans Directors | | | | | | 311 013 | 82 044 |
Director Remuneration | | | | | | 68 393 | 103 060 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | | 3 | 4 |
Accumulated Depreciation Impairment Property Plant Equipment | 755 766 | 949 419 | 1 106 949 | 1 281 234 | 1 501 616 | 1 494 279 | 1 679 713 |
Average Number Employees During Period | | 32 | 33 | 33 | 33 | 37 | 36 |
Bank Borrowings | 611 088 | 579 195 | | | 50 000 | 9 626 | 9 870 |
Bank Borrowings Overdrafts | 611 088 | 579 195 | 458 893 | 775 983 | 50 000 | 35 650 | 25 780 |
Bank Overdrafts | | | 458 893 | 775 983 | 19 756 | | |
Capital Commitments | 105 000 | | | | | | |
Creditors | 98 357 | 137 623 | 170 263 | 258 347 | 234 697 | 390 245 | 354 203 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 7 432 | 42 603 | 44 851 | 14 743 | 278 536 | 142 480 |
Disposals Property Plant Equipment | | 15 500 | 49 930 | 59 465 | 18 550 | 371 338 | 466 609 |
Finance Lease Liabilities Present Value Total | 98 357 | 137 623 | 170 263 | 258 347 | 151 752 | 217 799 | 279 420 |
Finance Lease Payments Owing Minimum Gross | 150 342 | 146 216 | 123 176 | 468 937 | 164 575 | 236 093 | 300 311 |
Fixed Assets | 1 247 081 | 1 144 254 | | | | | |
Future Finance Charges On Finance Leases | 14 218 | 12 410 | 22 612 | 14 439 | 12 823 | 18 294 | 20 891 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 52 200 | 33 333 | 52 200 | 120 000 | 120 000 | 370 000 | 370 000 |
Increase Decrease In Property Plant Equipment | | 231 037 | 176 500 | 328 134 | 41 250 | 567 012 | 345 750 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 201 085 | 200 133 | 219 136 | 235 125 | 271 199 | 327 914 |
Investments Fixed Assets | 207 500 | | | | | | |
Net Current Assets Liabilities | 5 770 504 | 6 772 866 | 7 573 614 | 8 447 060 | 9 223 369 | 9 799 021 | 10 647 393 |
Number Shares Issued Fully Paid | | 100 | | | | | 100 |
Other Creditors | 289 309 | 591 154 | 537 552 | 496 936 | 712 870 | 650 223 | 297 618 |
Other Taxation Social Security Payable | 256 756 | 218 445 | 285 679 | 211 629 | 261 274 | 64 559 | 69 093 |
Par Value Share | | 1 | | | | | 1 |
Property Plant Equipment Gross Cost | 1 795 347 | 2 093 673 | 2 297 272 | 2 648 503 | 2 768 544 | 3 210 497 | 3 293 637 |
Provisions For Liabilities Balance Sheet Subtotal | 1 002 120 | 1 094 242 | 930 595 | 1 065 324 | 1 010 581 | 878 271 | 809 573 |
Total Additions Including From Business Combinations Property Plant Equipment | | 313 826 | 253 529 | 410 696 | 138 591 | 813 291 | 549 749 |
Total Assets Less Current Liabilities | 7 017 585 | 7 917 120 | 8 763 937 | 9 814 329 | 10 490 297 | 11 515 239 | 12 261 317 |
Total Borrowings | 845 569 | 850 624 | 742 984 | 1 206 905 | 406 205 | 617 670 | 643 493 |
Trade Creditors Trade Payables | 1 148 319 | 832 148 | 958 913 | 643 578 | 857 898 | 1 056 172 | 858 936 |
Trade Debtors Trade Receivables | 56 944 | 57 952 | 35 211 | 99 214 | 48 271 | 55 180 | 5 751 |
Accrued Liabilities | | | | | | 114 058 | 251 201 |
Additional Provisions Increase From New Provisions Recognised | | | | | | | -106 025 |
Administrative Expenses | | | | | | 1 654 705 | 1 715 189 |
Applicable Tax Rate | | | | | | 19 | 19 |
Cash Cash Equivalents Cash Flow Value | | | | | | 1 695 719 | |
Cash Receipts From Government Grants | | | | | | -21 247 | |
Comprehensive Income Expense | | | | | | 1 199 704 | 1 006 818 |
Corporation Tax Payable | | | | | | 185 285 | 189 151 |
Cost Sales | | | | | | 9 881 946 | 9 302 547 |
Current Tax For Period | | | | | | 185 285 | 189 151 |
Depreciation Amortisation Expense | | | | | | 271 199 | 327 914 |
Depreciation Expense Property Plant Equipment | | | | | | 119 124 | 152 360 |
Dividends Paid | | | | | | 198 000 | 156 000 |
Dividends Paid Classified As Financing Activities | | | | | | -198 000 | -156 000 |
Dividends Paid On Shares Final | | | | | | 198 000 | 156 000 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | -1 | -29 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | | -5 214 | -283 316 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | | 369 072 | 372 999 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | | | | 88 741 | 64 963 |
Gain Loss On Disposals Property Plant Equipment | | | | | | 88 741 | 64 963 |
Gross Profit Loss | | | | | | 3 154 584 | 2 919 803 |
Income From Related Parties | | | | | | 99 050 | 131 250 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | | -219 233 | -185 285 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | | 1 451 297 | 2 391 218 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | | | | -306 703 | -1 387 492 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | 600 | 1 022 |
Interest Expense On Bank Overdrafts | | | | | | 819 | 31 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | | 20 821 | 22 997 |
Interest Paid Classified As Operating Activities | | | | | | -1 419 | -1 053 |
Interest Payable Similar Charges Finance Costs | | | | | | 22 240 | 24 050 |
Loans Owed By Related Parties | | | | | | 8 017 | 15 163 |
Loans Owed To Related Parties | | | | | | -64 769 | -155 292 |
Merchandise | | | | | | 788 410 | 1 364 328 |
Net Cash Flows From Used In Financing Activities | | | | | | 452 072 | 130 237 |
Net Cash Flows From Used In Investing Activities | | | | | | -38 176 | 150 412 |
Net Cash Flows From Used In Operating Activities | | | | | | -1 865 193 | -2 671 867 |
Net Cash Generated From Operations | | | | | | -2 106 666 | -2 881 202 |
Net Interest Received Paid Classified As Investing Activities | | | | | | -25 | -10 245 |
Operating Profit Loss | | | | | | 1 572 868 | 1 247 101 |
Other Deferred Tax Expense Credit | | | | | | 165 664 | 37 327 |
Other Interest Receivable Similar Income Finance Income | | | | | | 25 | 10 245 |
Other Operating Income Format1 | | | | | | 72 989 | 42 487 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | | -253 327 | -234 570 |
Payments To Related Parties | | | | | | 512 275 | 518 258 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 331 596 | 103 427 |
Prepayments | | | | | | 31 920 | 31 982 |
Proceeds From Sales Property Plant Equipment | | | | | | -181 543 | -389 092 |
Profit Loss | | | | | | 1 199 704 | 1 006 818 |
Profit Loss On Ordinary Activities Before Tax | | | | | | 1 550 653 | 1 233 296 |
Provisions | | | | | | 878 271 | 809 573 |
Purchase Property Plant Equipment | | | | | | -143 392 | -549 749 |
Raw Materials | | | | | | 572 356 | 327 819 |
Recoverable Value-added Tax | | | | | | 153 312 | 174 424 |
Repayments Borrowings Classified As Financing Activities | | | | | | -4 724 | -9 626 |
Social Security Costs | | | | | | 6 850 | 11 298 |
Staff Costs Employee Benefits Expense | | | | | | 726 087 | 456 406 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | 16 861 | 12 343 |
Tax Expense Credit Applicable Tax Rate | | | | | | 294 624 | 234 326 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | | -93 462 | -36 733 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 964 | 1 440 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | 350 949 | 226 478 |
Total Operating Lease Payments | | | | | | 282 000 | 376 000 |
Turnover Revenue | | | | | | 13 036 530 | 12 222 350 |
Wages Salaries | | | | | | 387 641 | 341 681 |
Work In Progress | | | | | | 7 900 704 | 6 181 831 |