Profit & Loss |
Date of Accounts |
2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 441 792 | 422 016 | 359 965 | 36 184 |
Current Assets | 1 104 831 | 1 384 545 | 1 600 391 | 1 703 716 |
Debtors | 544 377 | 796 494 | 1 049 286 | 1 450 430 |
Net Assets Liabilities | 206 266 | 107 185 | 98 446 | -78 286 |
Other Debtors | 199 859 | 581 728 | 816 521 | 1 158 174 |
Property Plant Equipment | 3 111 679 | 4 335 433 | 4 705 376 | 5 678 552 |
Total Inventories | 118 662 | 166 035 | 191 140 | 217 102 |
|
Other Financial Data |
Audit Fees Expenses | 2 200 | 2 300 | 2 400 | 2 500 |
Accrued Liabilities Deferred Income | 420 082 | 537 703 | 515 691 | 482 813 |
Accumulated Amortisation Impairment Intangible Assets | 353 731 | 388 213 | 422 735 | 457 276 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 305 700 | 3 798 333 | 4 515 112 | 5 088 548 |
Additional Provisions Increase From New Provisions Recognised | | -11 060 | -6 505 | 90 087 |
Additions Other Than Through Business Combinations Intangible Assets | | | 1 189 | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 2 114 109 | 1 330 067 | 2 016 347 |
Administrative Expenses | 7 632 564 | 8 283 726 | 10 115 164 | 11 571 365 |
Amortisation Expense Intangible Assets | 34 483 | 34 482 | 34 522 | 34 541 |
Amortisation Rate Used For Intangible Assets | | 5 | 5 | 5 |
Applicable Tax Rate | | 19 | 19 | 19 |
Average Number Employees During Period | 335 | 338 | 371 | 373 |
Bank Borrowings Overdrafts | 621 249 | 859 774 | 595 465 | 1 208 029 |
Bank Overdrafts | | | | 235 614 |
Cash Cash Equivalents Cash Flow Value | 441 792 | 422 016 | 359 965 | -199 430 |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | 1 250 | |
Corporation Tax Payable | 53 106 | 247 654 | 331 199 | 120 817 |
Cost Inventories Recognised As Expense Gross | | 6 351 627 | 8 234 158 | |
Cost Sales | 10 330 590 | 11 506 919 | 14 628 689 | 16 792 630 |
Creditors | 2 465 219 | 3 423 948 | 2 738 618 | 3 220 319 |
Current Tax For Period | 53 106 | 56 186 | 75 760 | |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | -11 060 | -6 505 | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | 720 | | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -19 303 | -11 060 | -6 505 | 90 087 |
Deferred Tax Liabilities | 194 220 | 183 160 | 176 655 | 266 742 |
Depreciation Expense Property Plant Equipment | 709 392 | 890 355 | 960 124 | 1 043 171 |
Depreciation Rate Used For Property Plant Equipment | | 14 | 14 | 14 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 397 722 | 243 345 | 469 735 |
Disposals Property Plant Equipment | | 397 722 | 243 345 | 469 735 |
Dividends Paid | 200 000 | 170 000 | 100 000 | |
Dividends Paid Classified As Financing Activities | 200 000 | 170 000 | 100 000 | |
Dividends Paid On Shares | 200 000 | 170 000 | 100 000 | |
Finished Goods | 118 662 | 166 035 | 191 140 | 217 102 |
Fixed Assets | 3 458 953 | 4 648 225 | 4 986 085 | 5 924 720 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 7 524 761 | 6 846 433 | 10 249 310 | 9 421 221 |
Gain Loss In Cash Flows From Change In Accrued Items | -509 437 | 117 621 | -22 012 | -32 878 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | 141 081 | 408 035 | -482 554 | 112 397 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -256 381 | -114 338 | -194 687 | -316 184 |
Gain Loss In Cash Flows From Change In Inventories | 13 017 | -47 373 | -25 105 | -25 962 |
Gross Profit Loss | 7 766 162 | 8 472 136 | 10 357 674 | 11 576 642 |
Income Taxes Paid Refund Classified As Operating Activities | 20 276 | -583 | 50 320 | 295 342 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -357 895 | -19 776 | -62 051 | -559 395 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -72 | | | |
Increase Decrease In Net Debt From Cash Flows | | | | 1 583 249 |
Increase From Amortisation Charge For Year Intangible Assets | | 34 482 | 34 522 | 34 541 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 890 355 | 960 124 | 1 043 171 |
Intangible Assets | 338 524 | 304 042 | 270 709 | 236 168 |
Intangible Assets Gross Cost | 416 627 | 692 255 | 693 444 | 693 444 |
Interest Income On Bank Deposits | 648 | | 1 030 | 3 045 |
Interest Paid Classified As Operating Activities | 39 193 | 72 365 | 83 024 | 100 700 |
Interest Payable Similar Charges Finance Costs | 39 193 | 72 365 | 83 024 | 100 700 |
Interest Received Classified As Operating Activities | 648 | | 1 030 | 3 045 |
Investments | 8 750 | 8 750 | 10 000 | 10 000 |
Investments Fixed Assets | 8 750 | 8 750 | 10 000 | 10 000 |
Net Cash Flows From Used In Financing Activities | 465 197 | 688 923 | 889 971 | 1 023 854 |
Net Cash Flows From Used In Investing Activities | -1 030 024 | -2 114 109 | -1 332 506 | -2 016 347 |
Net Cash Flows From Used In Operating Activities | 206 932 | 1 405 410 | 380 484 | 433 098 |
Net Cash Generated From Operations | 265 753 | 1 339 413 | 512 798 | 826 095 |
Net Current Assets Liabilities | -1 360 388 | -2 039 403 | -1 138 227 | -1 516 603 |
Net Debt Funds | | | 3 808 257 | 5 391 506 |
Net Deferred Tax Liability Asset | 194 220 | 183 160 | 176 655 | 266 742 |
Operating Profit Loss | 133 598 | 188 410 | 242 510 | 11 010 |
Other Creditors | 27 991 | 4 402 | 8 148 | 9 614 |
Other Departments Average Number Employees | 22 | 23 | 24 | 24 |
Other Finance Costs | 39 193 | 72 365 | 83 024 | 100 700 |
Other Interest Receivable Similar Income Finance Income | 648 | | 1 030 | 3 045 |
Other Investments Other Than Loans | 8 750 | 8 750 | 10 000 | 10 000 |
Other Operating Income Format1 | | | | 5 733 |
Other Remaining Operating Income | | | | 5 733 |
Other Revenue | 282 307 | 290 305 | 342 114 | |
Other Taxation Social Security Payable | 714 720 | 841 803 | 314 461 | 355 149 |
Par Value Share | | 1 | 1 | 1 |
Pension Costs Defined Contribution Plan | 19 424 | 16 985 | 37 231 | 99 274 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 19 424 | 16 985 | 37 231 | 99 274 |
Prepayments Accrued Income | 344 518 | 214 766 | 232 765 | 292 256 |
Proceeds From Borrowings Classified As Financing Activities | 665 197 | 858 923 | 989 971 | 1 023 854 |
Profit Loss | 61 322 | 70 919 | 91 261 | -176 732 |
Profit Loss On Ordinary Activities Before Tax | 95 053 | 116 045 | 160 516 | -86 645 |
Property Plant Equipment Gross Cost | 6 417 379 | 8 133 766 | 9 220 488 | 10 767 100 |
Provisions | 194 220 | 183 160 | 176 655 | 266 742 |
Provisions For Liabilities Balance Sheet Subtotal | 194 220 | 183 160 | 176 655 | 266 742 |
Purchase Financial Investments Other Than Trading Investments | | | 1 250 | |
Purchase Intangible Assets | 7 846 | | 1 189 | |
Purchase Property Plant Equipment | 1 022 178 | 2 114 109 | 1 330 067 | 2 016 347 |
Revenue Arising From Exchanges Goods Or Services Sale Goods | | | 342 114 | 351 047 |
Revenue From Sale Goods | 17 814 445 | 19 688 750 | 24 644 249 | 28 018 225 |
Selling Average Number Employees | 313 | 315 | 347 | 349 |
Social Security Costs | 213 377 | 241 863 | 309 788 | 351 924 |
Staff Costs Employee Benefits Expense | 5 482 705 | 6 111 076 | 7 631 583 | 8 811 613 |
Tax Expense Credit Applicable Tax Rate | 19 011 | 22 049 | 30 498 | -16 463 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 45 231 | 41 921 | 53 611 | -66 057 |
Tax Increase Decrease From Other Short-term Timing Differences | -11 136 | -8 504 | -8 349 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | 720 | -8 349 | -9 748 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 33 731 | 45 126 | 69 255 | 90 087 |
Total Assets Less Current Liabilities | 2 098 565 | 2 608 822 | 3 847 858 | 4 408 117 |
Total Current Tax Expense Credit | 53 034 | 56 186 | | |
Total Operating Lease Payments | 2 213 839 | 3 599 255 | 4 675 249 | 5 082 966 |
Trade Creditors Trade Payables | 628 071 | 932 612 | 973 654 | 1 043 897 |
Turnover Revenue | 18 096 752 | 19 979 055 | 24 986 363 | 28 369 272 |
Wages Salaries | 5 249 904 | 5 852 228 | 7 284 564 | 8 360 415 |
Advances Credits Directors | 161 384 | 423 935 | 602 718 | 864 133 |
Advances Credits Made In Period Directors | 182 834 | 262 551 | 178 783 | |
Director Remuneration | 16 800 | 25 649 | 30 043 | 16 800 |