Profit & Loss |
Date of Accounts |
2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 164 914 | 807 149 | 621 193 | 472 649 | 2 797 757 |
Current Assets | 3 021 654 | 2 479 964 | 2 461 059 | 2 262 952 | 4 110 341 |
Debtors | 1 514 380 | 1 404 556 | 1 548 651 | 1 342 175 | 943 062 |
Net Assets Liabilities | 3 200 022 | 2 623 272 | 2 079 889 | 2 003 310 | 1 822 307 |
Other Debtors | 191 205 | 68 693 | 134 043 | 22 632 | 2 760 |
Property Plant Equipment | 2 431 602 | 2 353 683 | 2 129 689 | 2 055 182 | 319 253 |
Total Inventories | 342 360 | 268 259 | 291 215 | 448 128 | 369 522 |
|
Other Financial Data |
Audit Fees Expenses | 17 430 | 14 500 | | | |
Fees For Non-audit Services | 3 117 | 3 035 | | | |
Company Contributions To Money Purchase Plans Directors | 21 560 | 27 478 | | | |
Director Remuneration | 279 080 | 340 959 | | | |
Number Directors Accruing Benefits Under Money Purchase Scheme | 3 | 3 | | | |
Accrued Liabilities Deferred Income | 400 366 | 254 576 | 354 246 | 305 337 | 389 828 |
Accumulated Amortisation Impairment Intangible Assets | 206 298 | 150 847 | 189 217 | 271 611 | 239 771 |
Accumulated Depreciation Impairment Property Plant Equipment | 1 138 955 | 1 343 413 | 1 566 809 | 1 682 949 | 1 209 753 |
Amortisation Expense Intangible Assets | 27 677 | 34 298 | | | |
Amounts Owed By Group Undertakings | 58 850 | 8 640 | | | |
Amounts Owed To Group Undertakings | 50 434 | 191 833 | 169 163 | 233 800 | 114 239 |
Applicable Tax Rate | 19 | 19 | | | |
Average Number Employees During Period | 60 | 70 | 64 | 54 | 56 |
Cash Cash Equivalents Cash Flow Value | 1 164 914 | | 621 193 | 472 649 | |
Comprehensive Income Expense | 213 572 | -576 750 | -543 383 | -76 854 | -181 003 |
Corporation Tax Recoverable | 6 718 | 48 274 | 53 838 | 26 968 | 43 036 |
Creditors | 1 321 656 | 1 170 082 | 1 062 823 | 1 046 505 | 152 655 |
Current Tax For Period | 30 251 | -22 461 | | | |
Depreciation Amortisation Expense | 253 678 | 276 647 | 270 091 | 285 880 | 206 430 |
Depreciation Expense Property Plant Equipment | 153 392 | 142 441 | | | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | 89 749 | | | 60 151 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 37 890 | | 87 346 | 651 315 |
Disposals Intangible Assets | | 89 749 | | | 60 151 |
Disposals Property Plant Equipment | | 37 890 | | 89 069 | 2 431 235 |
Finance Lease Liabilities Present Value Total | 205 623 | 113 181 | 72 851 | 89 817 | 42 235 |
Finance Lease Payments Owing Minimum Gross | 214 593 | 183 074 | 77 892 | 89 895 | 52 066 |
Fixed Assets | 2 669 838 | 2 609 250 | 2 340 702 | 2 200 786 | 437 396 |
Further Item Cash Flow From Used In Operating Activities Component Total Net Cash Flows From Used In Operating Activities | | | 19 096 | 47 120 | 1 550 |
Further Item Interest Expense Component Total Interest Expense | 63 572 | 63 000 | | | |
Further Operating Expense Item Component Total Operating Expenses | 6 070 | 60 198 | | | |
Future Finance Charges On Finance Leases | 13 890 | 18 138 | 5 041 | 78 | 9 831 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | 10 655 | 49 276 | 129 947 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 18 591 | 5 695 | | | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 225 470 | 37 851 | 455 947 | -263 684 | 568 527 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -15 876 | 208 042 | -82 296 | 184 840 | 145 565 |
Gain Loss On Disposal Assets Income Statement Subtotal | 6 500 | 2 401 | -48 400 | 36 823 | 1 192 114 |
Gain Loss On Disposals Property Plant Equipment | 6 500 | 2 401 | | | |
Income Taxes Paid Refund Classified As Operating Activities | -363 | -10 867 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 273 398 | -357 765 | -185 956 | -148 544 | 2 325 108 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | 47 155 | | | |
Increase Decrease In Property Plant Equipment | | 90 039 | | 115 177 | 116 878 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 170 912 | -74 101 | 22 956 | 156 913 | -78 606 |
Increase From Amortisation Charge For Year Intangible Assets | | 34 298 | | 82 394 | 28 311 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 242 348 | | 203 486 | 178 119 |
Intangible Assets | 188 136 | 205 467 | 210 913 | 145 504 | 118 043 |
Intangible Assets Gross Cost | 394 434 | 356 314 | 400 130 | 417 115 | 357 814 |
Interest Expense On Bank Loans Similar Borrowings | 15 220 | 14 334 | | | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 15 565 | 17 091 | 13 446 | 5 824 | 7 439 |
Interest Paid Classified As Operating Activities | -78 434 | -77 334 | -73 810 | -72 206 | -73 561 |
Interest Payable Similar Charges Finance Costs | 95 211 | 95 028 | | | |
Investments Fixed Assets | 50 100 | 50 100 | 100 | 100 | 100 |
Investments In Group Undertakings | 50 100 | 50 100 | 100 | 100 | 100 |
Net Assets Liabilities Subsidiaries | -301 120 | -282 465 | -556 165 | -533 522 | -286 394 |
Net Cash Flows From Used In Financing Activities | -22 821 | 63 380 | 200 017 | -2 515 | 303 525 |
Net Cash Flows From Used In Investing Activities | 254 356 | 213 203 | 49 943 | 109 141 | -2 749 074 |
Net Cash Flows From Used In Operating Activities | -504 933 | 81 182 | -64 004 | 41 918 | 120 441 |
Net Cash Generated From Operations | -599 295 | -24 110 | -132 164 | 11 008 | 40 991 |
Net Current Assets Liabilities | 1 851 840 | 1 184 104 | 802 010 | 849 029 | 1 537 566 |
Net Interest Received Paid Classified As Investing Activities | | -454 | | | |
Other Creditors | 21 136 | 49 330 | 28 922 | 33 542 | 98 132 |
Other Deferred Tax Expense Credit | 9 593 | -61 933 | | | |
Other Remaining Borrowings | 1 116 033 | 1 056 901 | 60 501 | 62 093 | 700 000 |
Other Taxation Social Security Payable | 66 957 | 66 449 | 59 553 | 53 648 | 62 042 |
Payments Finance Lease Liabilities Classified As Financing Activities | -62 184 | -96 917 | -171 088 | -52 402 | -97 944 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 146 861 | 201 036 | | | |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | 100 |
Prepayments Accrued Income | 105 316 | 55 522 | 59 974 | 157 938 | 199 989 |
Proceeds From Issuing Shares | | | | -275 | |
Proceeds From Sales Property Plant Equipment | -6 500 | -2 401 | -1 600 | -38 546 | -2 972 034 |
Profit Loss | 328 456 | -576 750 | -606 900 | -76 854 | -181 003 |
Profit Loss On Ordinary Activities Before Tax | 368 300 | -597 513 | -624 278 | -102 338 | 70 995 |
Profit Loss Subsidiaries | -59 443 | -18 655 | -282 465 | -22 743 | -247 128 |
Property Plant Equipment Gross Cost | 3 570 557 | 3 697 096 | 3 696 498 | 3 738 131 | 1 529 006 |
Purchase Intangible Assets | -66 538 | -51 629 | -43 816 | -16 985 | -850 |
Purchase Property Plant Equipment | -194 318 | -164 429 | -7 727 | -130 702 | -222 110 |
Raw Materials | 342 360 | 268 259 | 291 215 | 448 128 | 369 522 |
Repayments Borrowings Classified As Financing Activities | 141 065 | 90 485 | | 115 177 | 116 878 |
Social Security Costs | 248 359 | 284 518 | | | |
Staff Costs Employee Benefits Expense | 2 798 509 | 3 113 593 | | | |
Tax Expense Credit Applicable Tax Rate | 69 977 | -113 527 | | | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 521 | 5 906 | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 39 844 | -88 987 | | | |
Total Additions Including From Business Combinations Intangible Assets | | 51 629 | | 16 985 | 850 |
Total Additions Including From Business Combinations Property Plant Equipment | | 164 429 | | 130 702 | 222 110 |
Total Assets Less Current Liabilities | 4 521 678 | 3 793 354 | 3 142 712 | 3 049 815 | 1 974 962 |
Total Borrowings | 759 571 | 696 192 | 496 175 | 498 415 | 700 000 |
Total Current Tax Expense Credit | 30 251 | -27 054 | | | |
Total Operating Lease Payments | 51 388 | 36 299 | | | |
Trade Creditors Trade Payables | 357 087 | 369 684 | 703 327 | 546 209 | 515 019 |
Trade Debtors Trade Receivables | 992 287 | 1 006 761 | 1 027 895 | 856 502 | 688 758 |
Turnover Revenue | 6 269 420 | 6 212 290 | | | |
Wages Salaries | 2 403 289 | 2 628 039 | | | |