Profit & Loss |
Date of Accounts |
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 | 2 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 311 506 | 262 731 | 664 856 | 458 703 | 609 879 | 1 384 456 | 1 357 345 |
Current Assets | | 1 913 204 | 1 998 460 | 2 799 905 | 2 618 594 | 5 094 545 | 6 511 895 | 8 115 998 |
Debtors | 2 | 177 143 | 409 675 | 542 194 | 505 146 | 2 883 728 | 3 427 383 | 4 663 904 |
Net Assets Liabilities | | 1 704 625 | 1 889 534 | 2 482 160 | 2 643 806 | 2 635 150 | 3 813 943 | 4 768 622 |
Other Debtors | 2 | 63 705 | 88 561 | 83 295 | 235 406 | 37 915 | 47 817 | 41 101 |
Property Plant Equipment | | 1 716 897 | 1 693 374 | 1 878 805 | 3 073 256 | 545 675 | 455 565 | 437 254 |
Total Inventories | | 1 424 555 | 1 326 054 | 1 592 855 | 1 654 745 | 1 600 938 | 1 700 056 | |
Net Assets Liabilities Including Pension Asset Liability | 2 | | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 2 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 6 500 | 6 500 | 8 250 |
Accumulated Depreciation Impairment Property Plant Equipment | | 78 543 | 166 169 | 263 771 | 398 617 | 518 663 | 636 398 | 705 056 |
Acquired Through Business Combinations Property Plant Equipment | | 1 368 086 | | | | | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 427 355 | 65 103 | 373 813 | 1 333 951 | 190 217 | 27 625 | 81 407 |
Administrative Expenses | | | | | 4 047 172 | 3 301 102 | 3 472 673 | 4 106 878 |
Amounts Owed By Group Undertakings | | | | | | 2 588 228 | 2 808 768 | 4 185 516 |
Average Number Employees During Period | | | | | 155 | 135 | 134 | 187 |
Bank Borrowings | | | | | 1 376 803 | 1 982 359 | 1 782 343 | 2 351 337 |
Bank Borrowings Overdrafts | | 707 704 | 614 263 | 637 778 | 1 316 195 | 1 782 270 | 1 579 964 | 2 157 837 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | 18 330 | 15 275 | | |
Corporation Tax Payable | | 66 970 | 30 197 | 112 258 | | 62 313 | 300 000 | 220 000 |
Corporation Tax Recoverable | | | | | 104 162 | | | |
Cost Sales | | | | | 3 080 324 | 2 065 972 | 2 720 228 | 2 176 105 |
Creditors | | 1 133 186 | 625 261 | 643 888 | 1 317 417 | 1 782 270 | 1 579 964 | 2 157 837 |
Current Tax For Period | | 66 970 | | | -104 162 | 62 313 | 300 000 | 220 000 |
Deferred Tax Asset Debtors | | | | | | 1 100 | 1 800 | 2 100 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -31 654 | -77 884 | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | 18 700 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 17 000 | | | 104 427 | -145 284 | 26 800 | -1 100 |
Depreciation Expense Property Plant Equipment | | | | | 132 834 | 136 290 | 117 735 | |
Distribution Costs | | | | | 77 812 | 49 565 | 61 950 | 70 627 |
Finance Lease Liabilities Present Value Total | | | | | 1 222 | 1 222 | | |
Finance Lease Payments Owing Minimum Gross | | | | | 6 110 | 1 222 | | |
Finished Goods Goods For Resale | | | | | 877 063 | 1 135 894 | 1 187 388 | 1 143 437 |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | 2 730 | 9 816 | 21 302 | -4 470 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | 446 440 | 274 952 | 139 067 | 40 950 | 69 166 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -638 | | | -881 |
Gain Loss On Disposals Property Plant Equipment | | | | | -1 609 | -310 453 | 3 500 | |
Government Grant Income | | | | | 58 472 | 555 284 | 441 836 | |
Gross Profit Loss | | | | | 3 931 488 | 2 565 180 | 4 512 763 | 5 320 494 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -4 943 | | | 3 802 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 78 544 | 87 626 | 106 680 | 135 889 | 139 345 | 117 735 | 81 082 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 35 508 | 54 377 | 45 458 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 13 118 | 10 237 | 12 062 | |
Interest Income On Bank Deposits | | | | | 5 | 1 189 | | 2 206 |
Interest Payable Similar Charges Finance Costs | | | | | 48 626 | 64 614 | 57 520 | 92 344 |
Issue Equity Instruments | 2 | 1 353 438 | | | | | | |
Net Current Assets Liabilities | | 780 018 | 897 821 | 1 347 300 | 1 092 451 | 3 932 045 | 5 044 842 | 6 594 905 |
Number Shares Issued Fully Paid | | | 500 | | | | | |
Operating Profit Loss | | | | | 205 589 | -28 202 | 1 581 813 | 1 267 519 |
Other Creditors | | 15 886 | 10 998 | 6 110 | 1 222 | 315 421 | 404 641 | 336 335 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 9 078 | 1 045 | 19 299 | | 12 424 |
Other Disposals Property Plant Equipment | | | 1 000 | 90 780 | 4 654 | 2 597 752 | | 31 060 |
Other Interest Receivable Similar Income Finance Income | | | | | 5 | 1 189 | | |
Other Operating Income Format1 | | | | | 399 085 | 757 285 | 603 673 | 124 530 |
Other Taxation Social Security Payable | | 298 654 | 305 217 | 390 513 | 254 927 | 184 382 | 287 508 | 309 155 |
Par Value Share | 1 | | 1 | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 34 460 | 27 522 | 29 937 | 55 431 |
Prepayments Accrued Income | | | | | 71 014 | 78 431 | 42 268 | 98 142 |
Profit Loss | | 351 185 | 184 909 | 592 626 | 161 646 | -8 656 | 1 178 793 | 954 679 |
Profit Loss On Ordinary Activities After Tax | | | | | | | 1 524 293 | 1 177 381 |
Profit Loss On Ordinary Activities Before Tax | | | | | 156 968 | -91 627 | 1 524 293 | 1 177 381 |
Property Plant Equipment Gross Cost | | 1 795 441 | 1 859 543 | 2 142 576 | 3 471 873 | 1 064 338 | 1 091 963 | 1 142 310 |
Provisions For Liabilities Balance Sheet Subtotal | | 68 700 | 76 400 | 100 057 | 204 484 | | | |
Raw Materials Consumables | | | | | 93 871 | 64 419 | 114 200 | |
Revenue From Commissions | | | | | | | 1 028 | |
Social Security Costs | | | | | 148 256 | 116 682 | 147 601 | |
Staff Costs Employee Benefits Expense | | | | | 2 454 126 | 1 901 182 | 2 194 810 | 2 608 648 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | 204 484 | 60 300 | 106 500 | 105 700 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | | | | 665 | |
Tax Expense Credit Applicable Tax Rate | | | | | 29 824 | -17 409 | 289 616 | 223 702 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | -1 040 | 2 506 | | 73 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 83 970 | | | -4 678 | -82 971 | 345 500 | 222 702 |
Total Assets Less Current Liabilities | | 2 496 915 | 2 591 195 | 3 226 105 | 4 165 707 | 4 477 720 | 5 500 407 | 7 032 159 |
Total Borrowings | | | | | 1 316 195 | 1 782 270 | 1 579 964 | 2 157 837 |
Total Current Tax Expense Credit | | | | | -109 105 | 62 313 | 300 000 | 223 802 |
Total Deferred Tax Expense Credit | | | | | | -145 284 | 45 500 | -1 100 |
Total Operating Lease Payments | | | | | 171 237 | 171 154 | 91 144 | |
Trade Creditors Trade Payables | | 278 350 | 377 185 | 503 057 | 487 531 | 155 887 | 70 634 | 306 257 |
Trade Debtors Trade Receivables | | 113 438 | 321 114 | 458 899 | 269 740 | 178 054 | 526 730 | 337 045 |
Transfers To From Non-current Assets Or Disposal Groups Held For Sale Property Plant Equipment | | | | | -163 870 | -225 869 | | |
Turnover Revenue | | | | | 7 011 812 | 4 631 152 | 7 232 991 | 7 496 599 |
Wages Salaries | | | | | 2 271 410 | 1 756 978 | 2 017 272 | 2 375 424 |
Work In Progress | | | | | 683 811 | 400 625 | 398 468 | |
Company Contributions To Defined Benefit Plans Directors | | | | | 1 467 | 786 | 1 296 | |
Director Remuneration | | | | | 99 325 | 71 063 | 137 970 | 135 250 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | 100 792 | 71 849 | 139 266 | 136 567 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 2 | | | | | | | |
Number Shares Allotted | 2 | | | | | | | |
Share Capital Allotted Called Up Paid | 2 | | | | | | | |