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 | 1 198 433 | 1 006 298 | 239 629 | 325 474 | 396 298 | 201 296 |
Current Assets | 9 279 301 | 10 869 200 | 10 190 817 | 13 587 985 | 12 184 887 | 15 929 084 |
Debtors | 6 172 512 | 8 396 122 | 7 541 159 | 9 592 858 | 8 530 210 | 11 494 148 |
Net Assets Liabilities | 7 651 381 | 6 987 892 | 13 238 598 | 15 000 202 | 15 581 756 | 15 694 115 |
Other Debtors | | 191 564 | 98 041 | 7 367 | 528 | 150 445 |
Property Plant Equipment | 4 078 266 | 6 888 584 | 14 294 270 | 13 695 245 | 12 770 732 | 11 698 785 |
Total Inventories | 1 908 356 | 1 466 780 | 2 410 029 | 3 669 653 | 3 258 379 | 4 233 640 |
|
Other Financial Data |
Audit Fees Expenses | 20 400 | 19 500 | 21 500 | 21 500 | 23 805 | 34 050 |
Other Non-audit Services Fees | 28 480 | 8 110 | 10 000 | 10 000 | 9 250 | 27 150 |
Other Taxation Advisory Services Fees | | | | 4 812 | 4 815 | 2 500 |
Taxation Compliance Services Fees | 1 250 | 1 500 | 1 500 | 1 500 | 350 | 6 707 |
Accrued Liabilities Deferred Income | 75 111 | 317 556 | 237 310 | 208 991 | 267 613 | 403 271 |
Accumulated Depreciation Impairment Property Plant Equipment | 4 363 409 | 4 346 576 | 3 559 876 | 4 056 392 | 5 223 665 | 6 467 800 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 495 542 | 8 498 350 | 1 116 279 | 242 760 | 172 188 |
Amounts Owed By Group Undertakings | | 13 540 | 14 098 | 1 163 125 | | 1 543 462 |
Amounts Owed To Group Undertakings | 812 905 | 3 598 835 | 6 338 673 | 5 863 068 | 599 607 | 983 689 |
Average Number Employees During Period | 33 | 41 | 40 | 51 | 59 | 54 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 1 168 977 | 999 968 | | | | |
Cash Cash Equivalents Cash Flow Value | 1 198 433 | 1 006 298 | 239 629 | 325 474 | 396 298 | 201 296 |
Comprehensive Income Expense | 434 075 | -663 489 | 6 250 706 | 1 761 604 | 581 554 | 112 359 |
Corporation Tax Payable | | | | | | 245 164 |
Corporation Tax Recoverable | 22 524 | | | 18 288 | | 16 904 |
Creditors | 1 213 005 | 3 598 835 | 6 338 673 | 5 863 068 | 3 772 176 | 3 353 975 |
Current Tax For Period | -22 524 | | | | | 245 164 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -56 726 | 12 337 | -33 622 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 46 125 | 274 368 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -2 780 | 99 109 | 42 030 | 174 952 | 188 327 | -97 251 |
Depreciation Amortisation Impairment Expense | 641 745 | 618 239 | 977 401 | 1 116 584 | 1 167 273 | 1 244 135 |
Depreciation Expense Property Plant Equipment | 472 463 | 169 008 | 976 132 | 1 114 385 | 1 167 273 | 1 244 135 |
Depreciation Impairment Expense Property Plant Equipment | | 655 189 | 976 132 | 1 114 385 | 1 167 273 | 1 244 135 |
Finance Lease Liabilities Present Value Total | 400 100 | 400 419 | | | | |
Finance Lease Payments Owing Minimum Gross | 823 796 | 400 419 | | | | |
Finished Goods Goods For Resale | 1 104 349 | 815 900 | 1 282 272 | 2 012 066 | 1 372 101 | 2 067 578 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | 475 554 | 128 931 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | -19 058 | 99 109 | -10 349 | -18 288 | -10 031 | -9 815 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 297 067 | 54 520 | 20 381 | 12 101 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 42 279 | -12 764 | 4 677 685 | -210 598 | 130 816 | -32 641 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | -475 554 | -128 931 | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 2 246 134 | -854 963 | 2 033 411 | -1 044 360 | 2 947 034 |
Gain Loss In Cash Flows From Change In Inventories | | -441 576 | 943 249 | 1 259 624 | -411 274 | 975 261 |
Gain Loss On Disposals Property Plant Equipment | -273 | 36 950 | -1 269 | -2 199 | | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | 450 690 | -28 220 | 357 730 | 45 360 | 269 250 | -605 250 |
Income Taxes Paid Refund Classified As Operating Activities | -109 267 | 16 744 | | | 126 412 | -201 750 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | 192 135 | 766 669 | -85 845 | -70 824 | 195 002 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | 3 216 | | | -18 288 | -18 374 | -16 904 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 33 639 | -288 449 | 466 372 | 729 794 | -639 965 | 695 477 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 655 189 | 976 132 | 1 114 385 | 1 167 273 | 1 244 135 |
Interest Expense On Debt Securities In Issue Other Similar Loans | | | 14 403 | 17 410 | 14 913 | 20 513 |
Interest Expense On Liabilities Defined Benefit Plan | 10 000 | 116 000 | | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 39 313 | 25 804 | 23 028 | | | |
Interest Income On Assets Defined Benefit Plan | | | 8 000 | 17 000 | 12 000 | 25 000 |
Interest Income On Bank Deposits | 653 | 363 | 499 | 417 | 607 | 5 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 417 | 607 | 5 |
Interest Paid Classified As Operating Activities | | | | | -131 489 | -89 409 |
Interest Payable Similar Charges Finance Costs | 79 743 | 220 786 | 151 243 | 168 550 | 131 489 | 89 409 |
Interest Received Classified As Investing Activities | -653 | -363 | -499 | -417 | -607 | -5 |
Loans From Group Undertakings | | | | 6 703 580 | 4 362 664 | 3 984 922 |
Net Cash Flows From Used In Financing Activities | | 423 377 | -4 277 266 | | | |
Net Cash Flows From Used In Investing Activities | | 3 903 748 | 8 511 519 | -740 572 | 242 153 | |
Net Cash Flows From Used In Operating Activities | | -4 134 990 | -3 467 584 | 654 727 | -312 977 | |
Net Cash Generated From Operations | | -4 217 252 | -3 618 827 | 486 177 | -318 054 | |
Net Current Assets Liabilities | 4 823 280 | 3 901 632 | 5 021 790 | 7 038 531 | 6 725 151 | 7 974 255 |
Net Finance Income Costs | 653 | 363 | 8 499 | 17 417 | 12 607 | 25 005 |
Net Interest Paid Received Classified As Operating Activities | -69 743 | -104 786 | -151 243 | -168 550 | -131 489 | |
Number Shares Issued Fully Paid | | 500 | | | | |
Operating Profit Loss | 40 387 | 159 817 | 1 528 996 | 812 452 | 875 507 | 913 022 |
Other Creditors | 1 159 501 | 1 976 353 | 1 595 210 | 1 723 022 | 1 773 309 | 2 010 316 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 672 022 | 1 762 832 | 617 869 | | |
Other Disposals Property Plant Equipment | | 702 057 | 1 879 364 | 1 218 788 | | |
Other Interest Expense | | 78 982 | 128 215 | 151 140 | 116 576 | 68 896 |
Other Interest Receivable Similar Income Finance Income | 653 | 363 | 8 499 | 17 417 | 12 607 | 25 005 |
Other Operating Expenses Format2 | 2 137 029 | 2 391 623 | 2 469 434 | 3 258 259 | 2 739 739 | 3 538 639 |
Other Provisions Balance Sheet Subtotal | 72 000 | 104 000 | 72 000 | 110 000 | 200 000 | 200 000 |
Other Remaining Borrowings | | | | 5 863 068 | 3 772 176 | 3 353 975 |
Other Taxation Social Security Payable | 252 446 | 246 564 | 179 787 | 244 559 | 234 623 | 988 466 |
Par Value Share | | 1 | | | | |
Payments Finance Lease Liabilities Classified As Financing Activities | -409 486 | -423 377 | -400 419 | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 68 122 | 71 457 | 68 779 | 77 487 | 92 719 | 103 080 |
Prepayments Accrued Income | 260 827 | 92 952 | 100 174 | 63 226 | 108 234 | 74 559 |
Proceeds From Sales Property Plant Equipment | -64 000 | -66 985 | -115 263 | | | |
Profit Loss | -16 615 | -635 269 | 5 892 976 | 1 716 244 | 312 304 | 717 609 |
Profit Loss On Ordinary Activities Before Tax | -38 703 | -536 160 | 5 935 006 | 1 919 033 | 756 625 | 848 618 |
Property Plant Equipment Gross Cost | 8 441 675 | 11 235 160 | 17 854 146 | 17 751 637 | 17 994 397 | 18 166 585 |
Purchase Property Plant Equipment | -622 149 | -3 495 542 | -8 498 350 | -1 116 279 | -242 760 | -172 188 |
Raw Materials Consumables | 804 007 | 650 880 | 1 127 757 | 1 657 587 | 1 886 278 | 2 166 062 |
Raw Materials Consumables Used | 14 700 544 | 15 438 019 | 16 303 347 | 17 876 636 | 16 121 699 | 19 911 663 |
Repayments Borrowings Classified As Financing Activities | | | 4 677 685 | | | |
Retirement Benefit Obligations Surplus | -275 000 | -234 000 | -782 000 | -920 000 | -1 291 000 | -509 000 |
Social Security Costs | 99 030 | 117 918 | 122 030 | 164 394 | 169 828 | 187 386 |
Staff Costs Employee Benefits Expense | 1 188 788 | 1 441 660 | 1 457 706 | 2 049 504 | 2 048 039 | 2 278 305 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 240 160 | 333 489 | 448 789 | 680 506 | 1 232 951 | 933 950 |
Tax Decrease From Utilisation Tax Losses | | | 19 985 | | | |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | 888 760 | 191 549 | 2 280 | 4 750 |
Tax Expense Credit Applicable Tax Rate | | -101 870 | 1 127 651 | 364 616 | 143 759 | 161 237 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | 381 | 23 032 | 46 125 | 274 368 | |
Tax Increase Decrease From Effect Different U K Tax Rates On Some Earnings | -845 | | | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 15 507 | 10 350 | -12 275 | 58 611 | 17 402 | 7 723 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | 201 977 | -177 284 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | -22 088 | 99 109 | 42 030 | 202 789 | 444 321 | 131 009 |
Total Assets Less Current Liabilities | 8 901 546 | 10 790 216 | 19 316 060 | 20 733 776 | 19 495 883 | 19 673 040 |
Total Borrowings | | | | 5 863 068 | 3 772 176 | 3 353 975 |
Total Current Tax Expense Credit | -19 308 | | | | -18 374 | 228 260 |
Total Deferred Tax Expense Credit | | | 42 030 | 221 077 | 462 695 | -97 251 |
Total Increase Decrease In Provisions | | | 32 000 | -38 000 | -90 000 | |
Total Operating Lease Payments | 333 299 | 409 082 | 284 767 | -2 362 | -843 | |
Trade Creditors Trade Payables | 651 870 | 1 249 879 | 1 521 352 | 2 728 579 | 1 994 096 | 2 692 976 |
Trade Debtors Trade Receivables | 5 889 161 | 8 098 066 | 7 328 846 | 8 340 852 | 8 421 448 | 9 708 778 |
Turnover Revenue | 18 674 854 | 20 337 807 | 22 270 512 | 24 383 641 | 23 592 222 | 27 190 287 |
Wages Salaries | 1 021 636 | 1 252 285 | 1 266 897 | 1 807 623 | 1 785 492 | 1 987 839 |
Company Contributions To Defined Benefit Plans Directors | 6 994 | 12 296 | 12 583 | 12 350 | 12 850 | 12 535 |
Director Remuneration | | | | 131 899 | 114 186 | 144 847 |
Director Remuneration Benefits Including Payments To Third Parties | | 152 689 | 120 762 | 144 249 | 127 036 | 157 382 |