Profit & Loss |
Date of Accounts |
2015-03-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | |
Net Worth | 275 379 | 289 745 | | | | | | | |
|
Balance Sheet |
Cash Bank In Hand | 228 479 | 702 641 | | | | | | | |
Cash Bank On Hand | | 702 641 | 1 071 110 | 1 083 715 | 889 556 | 1 071 072 | 1 660 220 | 2 028 708 | 1 495 989 |
Current Assets | 303 886 | 732 407 | 1 333 802 | 1 348 067 | 1 162 546 | 1 350 870 | 2 226 137 | 2 640 776 | 2 132 582 |
Debtors | 64 489 | 231 | 165 204 | 160 855 | 164 477 | 160 165 | 428 962 | 468 394 | 466 167 |
Intangible Fixed Assets | 278 139 | 2 281 383 | | | | | | | |
Net Assets Liabilities | | 289 745 | 180 944 | 269 110 | 371 636 | 384 616 | 1 001 322 | 2 808 353 | 2 657 864 |
Net Assets Liabilities Including Pension Asset Liability | 275 379 | 289 745 | | | | | | | |
Other Debtors | | 146 | 1 149 | 478 | 28 697 | 18 984 | 42 489 | 155 621 | 191 268 |
Property Plant Equipment | | 859 789 | 3 587 141 | 4 308 831 | 3 619 442 | 3 108 058 | 2 351 523 | 3 062 099 | 2 370 963 |
Stocks Inventory | 10 918 | 29 535 | | | | | | | |
Tangible Fixed Assets | 271 384 | 859 789 | | | | | | | |
Total Inventories | | 29 535 | 97 488 | 103 497 | 108 513 | 119 633 | 136 955 | 143 674 | 170 426 |
|
Capital & Reserves |
Called Up Share Capital | 100 | 100 | | | | | | | |
Profit Loss Account Reserve | 275 279 | 289 645 | | | | | | | |
Shareholder Funds | 275 379 | 289 745 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | 2 000 | 3 000 | 4 973 | 11 098 | 11 363 | 14 589 |
Fees For Non-audit Services | | | | 6 979 | | | 8 500 | 12 000 | |
Other Non-audit Services Fees | | | | | 6 637 | 10 742 | 7 772 | 9 099 | 9 099 |
Taxation Compliance Services Fees | | | | | 2 581 | 4 178 | 4 073 | 7 939 | 7 639 |
Company Contributions To Money Purchase Plans Directors | | | | | 16 500 | 18 000 | 18 000 | 284 000 | 83 750 |
Director Remuneration | | | | 2 125 | 17 000 | 17 000 | 17 000 | 17 000 | 17 000 |
Dividend Recommended By Directors | | | | 60 000 | 70 000 | 70 000 | 80 000 | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 | 1 | 2 | 2 |
Accrued Liabilities | | 366 150 | 334 626 | 213 950 | 291 510 | 353 493 | 345 285 | 443 405 | 524 889 |
Accumulated Amortisation Impairment Intangible Assets | | 207 245 | 401 572 | 609 258 | 811 799 | 1 009 624 | 1 207 449 | 1 403 806 | 1 595 641 |
Accumulated Depreciation Impairment Property Plant Equipment | | 503 668 | 1 013 431 | 1 881 749 | 2 820 913 | 3 789 906 | 4 726 172 | 5 598 938 | 6 574 963 |
Additional Provisions Increase From New Provisions Recognised | | | | 62 320 | | 1 338 | | 320 793 | -170 506 |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | | | -11 751 | | -41 746 | | |
Administrative Expenses | | | 12 675 929 | 16 535 890 | 17 889 989 | 19 174 177 | 16 941 971 | 23 269 847 | 26 370 927 |
Amortisation Expense Intangible Assets | | | 8 002 | 15 861 | 10 716 | 83 964 | 6 001 | 7 500 | 9 000 |
Applicable Tax Rate | | | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 167 | 512 | 765 | 771 | 820 | 845 | 872 | 926 |
Bank Borrowings | | | 726 009 | 1 038 482 | 1 037 342 | 1 078 161 | 957 176 | 807 915 | 356 061 |
Bank Borrowings Overdrafts | | 105 660 | 3 522 950 | 3 740 431 | 2 703 087 | 1 844 593 | 1 348 124 | 1 115 176 | 12 015 |
Bank Overdrafts | | | | | 201 098 | 751 939 | 826 542 | | |
Cash Cash Equivalents Cash Flow Value | | | 1 071 110 | | 688 458 | 319 133 | 833 678 | 2 028 708 | |
Comprehensive Income Expense | | | -63 801 | 148 166 | 172 526 | 82 980 | 696 706 | 1 887 031 | -70 489 |
Corporation Tax Payable | | 24 613 | | | 89 404 | 55 098 | 250 203 | 60 457 | |
Corporation Tax Recoverable | | | 24 613 | 24 613 | | | | | 125 409 |
Cost Inventories Recognised As Expense Net Write Downs Reversals | | | | 62 320 | 77 653 | | | | |
Cost Sales | | | 5 630 120 | 7 694 736 | 8 820 268 | 9 528 009 | 7 594 764 | 11 792 164 | 14 435 659 |
Creditors | | 295 895 | 3 522 950 | 3 740 431 | 2 703 087 | 1 844 593 | 1 348 124 | 1 115 176 | 12 015 |
Creditors Due After One Year | 47 839 | 295 895 | | | | | | | |
Creditors Due Within One Year | 538 676 | 3 235 278 | | | | | | | |
Current Tax For Period | | | -24 613 | | 89 404 | 75 401 | 274 809 | 270 604 | 50 001 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | 62 320 | -11 751 | | | | |
Depreciation Amortisation Expense | | | 704 987 | 1 076 004 | 1 141 705 | 1 166 818 | 1 134 092 | 1 073 445 | 1 259 927 |
Depreciation Expense Property Plant Equipment | | | 510 660 | 868 318 | 939 164 | 968 993 | 936 266 | 877 088 | 1 068 093 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 897 | | | | | 4 322 | 92 068 |
Disposals Property Plant Equipment | | | 1 266 | | | | | 13 022 | 114 024 |
Dividend Per Share Interim | | | | 1 200 | 1 400 | 1 400 | 1 600 | | |
Dividends Paid | | | 45 000 | 60 000 | 70 000 | 70 000 | 80 000 | 80 000 | 80 000 |
Dividends Paid Classified As Financing Activities | | | -45 000 | -60 000 | -70 000 | -70 000 | -80 000 | -80 000 | -80 000 |
Dividends Paid On Shares | | | 45 000 | 60 000 | 70 000 | 70 000 | 80 000 | 80 000 | 80 000 |
Dividends Paid On Shares Interim | | | 40 000 | 30 000 | 35 000 | 35 000 | 40 000 | 40 000 | 40 000 |
Fixed Assets | 558 008 | 3 144 922 | 7 064 197 | 7 578 201 | 6 686 271 | 5 977 062 | 5 025 202 | 5 599 421 | 4 715 200 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 1 023 456 | 1 023 456 | 1 023 456 | 1 185 012 | 1 284 996 | 1 308 591 | 1 058 676 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | 1 125 121 | 183 708 | -265 844 | -143 142 | -232 494 | 506 609 | 665 010 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | -140 360 | 4 349 | -28 235 | 4 312 | -268 797 | -39 432 | 127 636 |
Gain Loss On Disposal Assets Income Statement Subtotal | | | -36 | | | | | 5 220 | -21 956 |
Gain Loss On Disposals Property Plant Equipment | | | -36 | | | | | 5 220 | -21 956 |
Gross Profit Loss | | | 12 604 772 | 16 816 398 | 18 218 400 | 19 404 614 | 16 099 679 | 25 309 315 | 26 192 893 |
Income Taxes Paid Refund Classified As Operating Activities | | | -24 613 | | 24 613 | -109 707 | -79 704 | -453 647 | -235 867 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | 368 469 | 12 605 | -395 257 | -369 325 | 514 545 | 1 195 030 | -532 719 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -5 712 | | | -4 303 | | -6 703 | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | | | 67 953 | 6 009 | 5 016 | 11 120 | 17 322 | 6 719 | 26 752 |
Increase From Amortisation Charge For Year Intangible Assets | | | 194 327 | 207 686 | 202 541 | 197 825 | 197 825 | 196 357 | 191 835 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 510 660 | 868 318 | 939 164 | 968 993 | 936 266 | 877 088 | 1 068 093 |
Intangible Assets | | 2 281 383 | 3 467 056 | 3 259 370 | 3 056 829 | 2 859 004 | 2 661 179 | 2 524 822 | 2 332 987 |
Intangible Assets Gross Cost | | 2 488 628 | 3 868 628 | 3 868 628 | 3 868 628 | 3 868 628 | 3 868 628 | 3 928 628 | |
Intangible Fixed Assets Additions | | 2 039 999 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 170 490 | 207 245 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 36 755 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 448 629 | 2 488 628 | | | | | | | |
Interest Expense On Bank Loans Similar Borrowings | | | 45 180 | 70 115 | 78 232 | 70 718 | 61 616 | 28 060 | 15 112 |
Interest Paid Classified As Operating Activities | | | -45 180 | -70 115 | -78 232 | -70 718 | -61 616 | -28 060 | -15 112 |
Interest Payable Similar Charges Finance Costs | | | 45 180 | 70 115 | 78 232 | 70 718 | 61 616 | 28 060 | 15 112 |
Investments Fixed Assets | 8 485 | 3 750 | 10 000 | 10 000 | 10 000 | 10 000 | 12 500 | 12 500 | 11 250 |
Merchandise | | | 97 488 | 103 497 | 108 513 | 119 633 | 136 955 | 143 674 | 170 426 |
Net Cash Flows From Used In Financing Activities | | | -3 510 770 | -134 075 | 1 262 884 | 978 596 | 768 768 | 709 288 | 1 755 972 |
Net Cash Flows From Used In Investing Activities | | | 4 624 298 | 1 590 008 | 249 775 | 457 609 | 182 231 | 1 642 444 | 395 511 |
Net Cash Flows From Used In Operating Activities | | | -1 481 997 | -1 468 538 | -1 117 402 | -1 066 880 | -1 465 544 | -3 546 762 | -1 618 764 |
Net Cash Generated From Operations | | | -1 551 790 | -1 538 653 | -1 171 021 | -1 247 305 | -1 606 864 | -4 028 469 | -1 869 743 |
Net Current Assets Liabilities | -234 790 | -2 502 871 | -3 330 699 | -3 476 736 | -3 531 375 | -3 666 342 | -2 635 991 | -1 315 334 | -1 855 269 |
Number Shares Allotted | | 25 | | | | | | | |
Number Shares Issued Fully Paid | | | | 25 | 25 | 25 | 25 | 25 | 25 |
Operating Profit Loss | | | -70 041 | 280 601 | 328 411 | 230 437 | 991 385 | 2 499 786 | -178 034 |
Other Creditors | | 123 269 | 383 212 | 381 600 | 119 981 | 192 794 | 343 212 | 416 770 | 425 757 |
Other Deferred Tax Expense Credit | | | -26 807 | 62 320 | -11 751 | 1 338 | -41 746 | 320 794 | -170 506 |
Other Investments Other Than Loans | | 3 750 | 10 000 | 10 000 | 10 000 | 10 000 | 12 500 | 12 500 | 11 250 |
Other Operating Income Format1 | | | 1 116 | 93 | | | 1 833 677 | 460 318 | |
Other Taxation Social Security Payable | | 23 971 | 81 617 | 79 206 | 79 754 | 88 793 | 110 591 | 101 532 | 127 079 |
Par Value Share | | 1 | | 1 | 1 | 1 | 1 | 1 | 1 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | 7 992 | 25 886 | 121 161 | 120 641 | 129 927 | 392 216 | 197 479 |
Prepayments | | | 138 949 | 134 710 | 135 384 | 140 647 | 32 144 | 38 303 | 148 700 |
Proceeds From Borrowings Classified As Financing Activities | | | -4 661 000 | -1 408 100 | | -264 120 | | -790 000 | |
Proceeds From Sales Property Plant Equipment | | | -333 | | | | | -13 920 | |
Profit Loss | | | -63 801 | 148 166 | 172 526 | 82 980 | 696 706 | 1 887 031 | -70 489 |
Profit Loss On Ordinary Activities Before Tax | | | -115 221 | 210 486 | 250 179 | 159 719 | 929 769 | 2 471 726 | -190 994 |
Property Plant Equipment Gross Cost | | 1 363 457 | 4 600 572 | 6 190 580 | 6 440 355 | 6 897 964 | 7 077 695 | 8 661 037 | 8 945 926 |
Provisions | | | 29 604 | 91 924 | 80 173 | 81 511 | 39 765 | 360 558 | 190 052 |
Provisions For Liabilities Balance Sheet Subtotal | | 56 411 | 29 604 | 91 924 | 80 173 | 81 511 | 39 765 | 360 558 | 190 052 |
Provisions For Liabilities Charges | | 56 411 | | | | | | | |
Purchase Intangible Assets | | | -1 380 000 | | | | | -60 000 | |
Purchase Property Plant Equipment | | | -3 238 381 | -1 590 008 | -249 775 | -457 609 | -179 731 | -1 596 364 | -398 913 |
Repayments Borrowings Classified As Financing Activities | | | -813 596 | -878 146 | -1 038 484 | -1 081 795 | -617 455 | -1 172 211 | -1 555 014 |
Share Capital Allotted Called Up Paid | 25 | 25 | | | | | | | |
Social Security Costs | | | 239 398 | 357 784 | 383 088 | 416 354 | 391 846 | 496 391 | 593 839 |
Staff Costs Employee Benefits Expense | | | 5 909 824 | 7 677 943 | 8 260 544 | 8 792 657 | 8 711 658 | 11 066 376 | 11 816 159 |
Tangible Fixed Assets Additions | | 669 641 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 693 816 | 1 363 457 | | | | | | | |
Tangible Fixed Assets Depreciation | 422 432 | 503 668 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 81 236 | | | | | | | |
Tax Decrease From Utilisation Tax Losses | | | -24 606 | 35 931 | | | | | |
Tax Expense Credit Applicable Tax Rate | | | -23 044 | 40 519 | 47 534 | 30 347 | 176 656 | 469 628 | -36 289 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -20 463 | -4 588 | 41 870 | 49 135 | 95 528 | -187 352 | 102 534 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -51 420 | 62 320 | 77 653 | 76 739 | 233 063 | 584 695 | -120 505 |
Total Additions Including From Business Combinations Intangible Assets | | | 1 380 000 | | | | | 60 000 | |
Total Additions Including From Business Combinations Property Plant Equipment | | | 3 238 381 | 1 590 008 | 249 775 | 457 609 | 179 731 | 1 596 364 | 398 913 |
Total Assets Less Current Liabilities | 323 218 | 642 051 | 3 733 498 | 4 101 465 | 3 154 896 | 2 310 720 | 2 389 211 | 4 284 087 | 2 859 931 |
Total Borrowings | | | | 1 038 482 | 1 238 440 | 1 830 100 | 1 783 718 | 807 915 | |
Total Operating Lease Payments | | | 2 689 437 | 3 505 244 | 3 750 694 | 4 028 299 | 2 875 298 | 4 511 565 | 4 983 824 |
Trade Creditors Trade Payables | | 293 687 | 772 595 | 842 973 | 985 127 | 827 639 | 866 650 | 1 210 639 | 1 197 728 |
Trade Debtors Trade Receivables | | 85 | 493 | 1 054 | 396 | 534 | | 579 | 790 |
Turnover Revenue | | | 18 234 892 | 24 511 134 | 27 038 668 | 28 932 623 | 23 694 443 | 37 101 479 | 40 628 552 |
Wages Salaries | | | 5 662 434 | 7 294 273 | 7 756 295 | 8 255 662 | 8 189 885 | 10 177 769 | 11 024 841 |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | | | | | | -1 250 |
Net Interest Received Paid Classified As Investing Activities | | | | | | | | | -2 152 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | | 2 152 |
Recoverable Value-added Tax | | | | | | | 354 329 | 273 891 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 222 | 2 625 | 4 195 | 1 517 |
Total Current Tax Expense Credit | | | | | | | 274 809 | 263 901 | 50 001 |