Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 3 217 825 | 1 824 742 | 1 024 219 |
Current Assets | 8 359 031 | 7 290 395 | 7 532 604 |
Debtors | 1 359 391 | 2 347 832 | 1 674 038 |
Net Assets Liabilities | 5 512 247 | 5 569 943 | 6 486 334 |
Other Debtors | 86 342 | 164 305 | 317 560 |
Property Plant Equipment | 4 939 317 | 4 932 056 | 5 592 791 |
Total Inventories | 3 781 815 | 3 246 980 | |
|
Other Financial Data |
Audit Fees Expenses | 25 800 | 35 900 | 38 730 |
Accrued Liabilities Deferred Income | 970 040 | 376 829 | 710 070 |
Accumulated Amortisation Impairment Intangible Assets | | 3 988 | 7 975 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 654 442 | 3 844 201 | 3 371 532 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 248 158 | 188 067 |
Administrative Expenses | 3 026 219 | 3 287 889 | 2 774 444 |
Amortisation Expense Intangible Assets | | 3 988 | |
Amortisation Impairment Expense Intangible Assets | | 3 988 | 3 987 |
Average Number Employees During Period | 146 | 147 | 146 |
Balances Amounts Owed To Related Parties | | 1 550 000 | 1 550 000 |
Bank Borrowings Overdrafts | 71 | 240 | 319 |
Banking Arrangements Classified As Cash Cash Equivalents | -71 | -240 | |
Bank Overdrafts | 71 | 240 | 319 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 | 2 | |
Cash Cash Equivalents Cash Flow Value | 3 217 754 | 1 824 502 | |
Corporation Tax Payable | | 13 109 | |
Corporation Tax Recoverable | 129 500 | | 64 103 |
Cost Sales | 28 278 320 | 29 884 217 | 28 192 987 |
Creditors | 1 026 271 | 557 548 | 216 547 |
Current Tax For Period | | 94 880 | 17 668 |
Decrease From Reversal Impairment Loss Recognised In Profit Or Loss Property Plant Equipment | | | 730 284 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 55 679 | 4 404 |
Depreciation Expense Property Plant Equipment | 199 829 | 252 230 | |
Depreciation Impairment Expense Property Plant Equipment | 199 829 | 252 230 | -472 669 |
Dividends Paid | 120 000 | 120 000 | |
Dividends Paid Classified As Financing Activities | -120 000 | -120 000 | |
Dividends Paid On Shares Interim | 120 000 | 120 000 | |
Finance Lease Liabilities Present Value Total | 376 463 | 278 204 | 32 986 |
Finance Lease Payments Owing Minimum Gross | 1 060 608 | 1 104 393 | 1 075 172 |
Finished Goods Goods For Resale | 3 781 815 | 3 246 980 | 4 834 347 |
Fixed Assets | 4 955 267 | 4 944 018 | 5 600 766 |
Further Item Tax Increase Decrease Component Adjusting Items | | 47 729 | -8 618 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 3 857 083 | 3 209 583 | 2 587 083 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -1 559 832 | 229 782 | -99 852 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -1 379 252 | 1 117 941 | -608 738 |
Gain Loss In Cash Flows From Change In Inventories | -800 201 | -534 835 | 1 587 367 |
Gain Loss On Disposals Property Plant Equipment | | -3 204 | |
Gross Profit Loss | 3 148 983 | 3 678 123 | |
Impairment Reversal Property Plant Equipment | | | -730 284 |
Income Taxes Paid Refund Classified As Operating Activities | -74 061 | | -86 262 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 1 393 252 | 800 603 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -129 500 | 47 729 | -24 540 |
Increase From Amortisation Charge For Year Intangible Assets | | 3 988 | 3 987 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 252 230 | 257 615 |
Intangible Assets | 15 950 | 11 962 | 7 975 |
Intangible Assets Gross Cost | 15 950 | 15 950 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 12 243 | 7 947 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 63 056 | 52 144 | |
Interest Paid Classified As Operating Activities | | -60 091 | -41 722 |
Interest Payable Similar Charges Finance Costs | 75 299 | 60 091 | 41 722 |
Key Management Personnel Compensation Total | 77 772 | 164 597 | 180 770 |
Net Cash Flows From Used In Operating Activities | -4 015 883 | 70 640 | |
Net Cash Generated From Operations | -4 165 243 | 10 549 | 375 892 |
Net Current Assets Liabilities | 1 700 773 | 1 463 516 | 1 257 403 |
Net Interest Paid Received Classified As Operating Activities | -75 299 | -60 091 | |
Operating Profit Loss | 226 129 | 565 234 | |
Other Creditors | 1 940 121 | 1 635 656 | 1 506 937 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 62 471 | |
Other Disposals Property Plant Equipment | | 65 660 | |
Other Operating Income Format1 | 103 365 | 175 000 | 175 000 |
Other Provisions Balance Sheet Subtotal | 96 975 | 74 658 | 74 658 |
Other Remaining Borrowings | 1 704 144 | 705 920 | 626 481 |
Other Taxation Social Security Payable | 617 927 | 376 981 | 422 764 |
Payments Finance Lease Liabilities Classified As Financing Activities | -520 751 | 43 785 | -29 221 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 79 118 | 75 056 | 80 367 |
Prepayments Accrued Income | 223 772 | 292 317 | 315 845 |
Proceeds From Sales Property Plant Equipment | -274 024 | 15 | |
Profit Loss | 280 330 | 306 855 | 916 391 |
Profit Loss On Ordinary Activities Before Tax | 150 830 | 505 143 | 929 845 |
Property Plant Equipment Gross Cost | 8 593 759 | 8 776 256 | 8 964 323 |
Purchase Intangible Assets | -15 950 | | |
Purchase Property Plant Equipment | -1 123 559 | -248 158 | -188 067 |
Repayments Borrowings Classified As Financing Activities | -828 853 | -998 224 | -79 439 |
Social Security Costs | 427 370 | 454 702 | |
Staff Costs Employee Benefits Expense | 4 421 450 | 5 020 768 | 5 604 720 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 20 547 | 76 226 | 80 630 |
Tax Expense Credit Applicable Tax Rate | 28 658 | 95 977 | 176 671 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -196 624 | 4 907 | -44 198 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 38 466 | 49 675 | 52 894 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -129 500 | 198 288 | 13 454 |
Total Assets Less Current Liabilities | 6 656 040 | 6 407 534 | 6 858 169 |
Total Borrowings | 1 704 215 | 706 160 | 626 800 |
Total Current Tax Expense Credit | -129 500 | 142 609 | 9 050 |
Total Increase Decrease In Provisions | | 22 317 | |
Total Operating Lease Payments | 772 894 | 799 590 | |
Trade Creditors Trade Payables | 1 391 618 | 2 300 458 | 2 150 005 |
Trade Debtors Trade Receivables | 919 777 | 1 762 051 | 976 530 |
Turnover Revenue | 31 427 303 | 33 562 340 | |
Wages Salaries | 3 914 962 | 4 491 010 | 4 969 456 |
Director Remuneration | 77 772 | 164 597 | 180 770 |