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 | 1 263 892 | 1 511 356 | 1 784 772 | 2 626 965 | 2 408 752 | 2 821 055 |
Current Assets | 3 681 373 | 3 817 234 | 4 502 445 | 5 337 986 | 5 094 603 | 5 596 119 |
Debtors | 1 129 696 | 1 094 587 | 1 469 270 | 1 351 117 | 1 161 613 | 1 187 807 |
Net Assets Liabilities | 3 783 550 | 4 332 505 | 4 673 298 | 4 930 404 | 5 494 103 | 5 723 315 |
Other Debtors | 89 568 | 101 363 | 271 311 | 271 036 | 272 236 | 223 741 |
Property Plant Equipment | 1 973 711 | 2 027 961 | 1 885 685 | 1 773 429 | 2 020 662 | 1 861 778 |
Total Inventories | 1 287 785 | 1 211 291 | 1 248 403 | 1 359 904 | 1 524 238 | |
|
Other Financial Data |
Audit Fees Expenses | 7 500 | 11 000 | 11 000 | 9 500 | 9 500 | 6 400 |
Accrued Liabilities Deferred Income | 88 302 | 105 565 | 97 814 | 92 395 | 110 678 | 127 998 |
Accumulated Depreciation Impairment Property Plant Equipment | 517 938 | 469 328 | 623 998 | 708 377 | 557 201 | 726 637 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 353 648 | 37 974 | 66 065 | 588 892 | 57 564 |
Administrative Expenses | 456 515 | 541 257 | 460 427 | 431 818 | 354 125 | 475 914 |
Average Number Employees During Period | 35 | 35 | 35 | 32 | 33 | 33 |
Cash Cash Equivalents Cash Flow Value | 1 263 892 | 1 511 356 | 1 784 772 | 2 626 965 | 2 408 752 | 2 821 055 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | -51 692 | | |
Cash Receipts From Sales Interests In Associates | | | 52 628 | -51 692 | | |
Corporation Tax Payable | 91 663 | 141 878 | 132 797 | 81 479 | 111 152 | 140 158 |
Cost Sales | 13 901 238 | 13 897 963 | 13 319 306 | 13 278 995 | 14 360 612 | 15 411 400 |
Creditors | 1 814 016 | 1 452 831 | 1 671 600 | 2 152 956 | 1 566 335 | 1 689 835 |
Current Tax For Period | 98 443 | 141 878 | 132 797 | 81 479 | 111 152 | 140 158 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | 26 772 | -10 080 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 2 304 | 615 | 431 | | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -3 390 | 2 341 | -16 196 | -15 177 | 26 772 | -10 080 |
Depreciation Expense Property Plant Equipment | 159 789 | 174 351 | 165 386 | 139 522 | 197 875 | |
Depreciation Impairment Expense Property Plant Equipment | | 174 351 | 165 386 | 139 522 | 197 875 | 198 287 |
Distribution Costs | 1 184 523 | 1 191 325 | 1 233 439 | 1 138 552 | 1 257 442 | 1 364 693 |
Dividends Paid | | 38 500 | 35 500 | 16 500 | 30 000 | 243 695 |
Dividends Paid Classified As Financing Activities | | -38 500 | -35 500 | -16 500 | -30 000 | -243 695 |
Dividends Paid On Shares Final | | 38 500 | 35 500 | 16 500 | 30 000 | 243 695 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 2 304 | | -431 | | | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | 52 628 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | 4 875 | | | -17 104 | -1 974 | -3 167 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 35 500 | 35 500 | 35 500 | 35 500 | 35 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 411 400 | -227 850 | -532 674 | 616 294 | -94 494 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -35 109 | 322 055 | -65 525 | -189 504 | 26 194 |
Gain Loss In Cash Flows From Change In Inventories | | -76 494 | 37 112 | 111 501 | 164 334 | 63 019 |
Gain Loss On Disposals Property Plant Equipment | 306 | 12 303 | -14 864 | -8 798 | 10 387 | |
Gross Profit Loss | 2 106 387 | 2 462 099 | 2 182 413 | 1 884 962 | 2 334 106 | |
Impairment Loss Reversal On Investments | | | | 936 | | |
Income Taxes Paid Refund Classified As Operating Activities | -61 395 | -91 663 | -141 878 | -115 273 | -81 479 | -111 152 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -247 464 | -273 416 | | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -6 781 | | | -17 524 | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 174 351 | 165 386 | 139 522 | 197 875 | 198 287 |
Interest Income On Bank Deposits | 1 154 | 2 157 | 7 419 | 8 728 | 9 084 | 10 087 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | 1 154 | 2 157 | 7 419 | 8 728 | 9 084 | 10 087 |
Interest Received Classified As Investing Activities | -1 154 | -2 157 | -7 916 | -8 728 | -9 084 | -10 087 |
Issue Equity Instruments | 42 | | | | | |
Key Management Personnel Compensation Total | | 14 352 | | | | |
Net Cash Flows From Used In Financing Activities | | 38 500 | 39 500 | | | |
Net Cash Flows From Used In Investing Activities | | 214 141 | 82 686 | | | |
Net Cash Flows From Used In Operating Activities | | -500 105 | -395 602 | -834 337 | -237 424 | -668 650 |
Net Cash Generated From Operations | | -591 768 | -537 480 | -949 610 | -318 903 | -779 802 |
Net Current Assets Liabilities | 1 867 357 | 2 364 403 | 2 830 845 | 3 185 030 | 3 528 268 | 3 906 284 |
Net Finance Income Costs | 1 154 | 2 157 | 7 916 | 8 728 | 9 084 | 10 087 |
Operating Profit Loss | 465 349 | 729 517 | 488 547 | 314 592 | 722 539 | |
Other Creditors | 28 182 | 28 182 | 17 289 | 17 289 | 72 390 | 152 602 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 222 961 | 10 716 | 55 143 | 349 050 | 28 851 |
Other Disposals Property Plant Equipment | | 348 008 | 25 580 | 93 942 | 492 836 | 47 012 |
Other Interest Income | | | 497 | | | |
Other Interest Receivable Similar Income Finance Income | 1 154 | 2 157 | 7 916 | 8 728 | 9 084 | 10 087 |
Other Taxation Social Security Payable | 81 098 | 125 715 | 147 127 | 216 049 | 157 950 | 87 990 |
Payments To Redeem Own Shares | | | -4 000 | | | -4 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 70 966 | 80 645 | 101 548 | 106 332 | 104 145 | 121 062 |
Prepayments Accrued Income | 94 425 | 101 737 | 105 154 | 87 779 | 34 454 | 45 570 |
Proceeds From Sales Property Plant Equipment | -31 752 | -137 350 | | -30 001 | | -34 829 |
Profit Loss | 375 927 | 587 455 | 380 293 | 273 606 | 593 699 | 472 911 |
Profit Loss On Ordinary Activities Before Tax | 466 503 | 731 674 | 496 463 | 322 384 | 731 623 | 602 989 |
Property Plant Equipment Gross Cost | 2 491 649 | 2 497 289 | 2 509 683 | 2 481 806 | 2 577 863 | 2 588 415 |
Provisions For Liabilities Balance Sheet Subtotal | 57 518 | 59 859 | 43 232 | | | |
Purchase Property Plant Equipment | -127 729 | -353 648 | -37 974 | -66 065 | -588 892 | -57 564 |
Redemption Shares Decrease In Equity | | 4 | 4 000 | | | 4 |
Social Security Costs | 71 360 | 76 683 | 78 891 | 78 978 | 78 449 | |
Staff Costs Employee Benefits Expense | 1 020 820 | 1 028 566 | 1 039 780 | 1 038 022 | 1 044 553 | 1 177 618 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 57 518 | 59 859 | 43 232 | 28 055 | 54 827 | 44 747 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -25 905 | 28 758 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 392 | 4 586 | 4 307 | 4 630 | 23 | |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 17 104 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 90 576 | 144 219 | 116 170 | 48 778 | 137 924 | 130 078 |
Total Assets Less Current Liabilities | 3 841 068 | 4 392 364 | 4 716 530 | 4 958 459 | 5 548 930 | 5 768 062 |
Total Current Tax Expense Credit | 91 662 | 141 878 | 132 797 | 63 955 | 111 152 | 140 158 |
Total Deferred Tax Expense Credit | -1 086 | 2 341 | -16 627 | -15 177 | | |
Total Operating Lease Payments | 35 500 | 35 500 | 35 500 | 26 625 | 35 500 | |
Trade Creditors Trade Payables | 1 524 771 | 1 051 491 | 1 276 573 | 1 745 744 | 1 114 165 | 1 181 087 |
Trade Debtors Trade Receivables | 945 703 | 891 487 | 1 092 805 | 992 302 | 854 923 | 918 496 |
Turnover Revenue | 16 007 625 | 16 360 062 | 15 501 719 | 15 163 957 | 16 694 718 | |
Wages Salaries | 878 494 | 871 238 | 859 341 | 852 712 | 861 959 | 959 208 |
Director Remuneration | | | | 14 352 | 14 352 | 14 352 |