Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 45 941 | 381 479 | 3 155 |
Current Assets | 1 325 069 | 10 074 662 | 9 339 929 |
Debtors | 1 279 128 | 1 265 398 | 9 336 774 |
Net Assets Liabilities | 6 766 099 | 8 070 530 | 5 915 190 |
Other Debtors | 620 299 | 255 471 | 158 705 |
Property Plant Equipment | 3 225 223 | 2 868 626 | 2 533 445 |
Total Inventories | 1 975 301 | 10 366 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 76 000 | 76 000 | 83 979 |
Accumulated Amortisation Impairment Intangible Assets | 481 308 | 634 131 | 14 850 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 447 138 | 5 306 094 | 5 766 534 |
Acquired Through Business Combinations Intangible Assets | | 81 141 | |
Acquired Through Business Combinations Property Plant Equipment | | 319 586 | |
Additions Other Than Through Business Combinations Intangible Assets | | | 17 020 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 597 285 | 886 095 |
Administrative Expenses | 4 772 061 | 5 392 723 | 6 308 608 |
Amounts Owed To Associates Joint Ventures Participating Interests | 2 586 764 | | |
Amounts Owed To Group Undertakings | 1 472 272 | 1 462 272 | 1 506 538 |
Average Number Employees During Period | 5 | 5 | 5 |
Bank Borrowings | 2 807 057 | 153 642 | 163 508 |
Bank Borrowings Overdrafts | 2 648 429 | 153 642 | 163 508 |
Called Up Share Capital Not Paid | 55 495 | 44 907 | 55 495 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 3 341 937 | 2 726 080 | 1 851 623 |
Cash Cash Equivalents | 1 203 136 | 2 298 648 | 3 456 621 |
Cash Cash Equivalents Cash Flow Value | 45 941 | 381 479 | |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | -8 094 | 1 613 536 | |
Comprehensive Income Expense | -1 422 029 | 7 708 830 | 354 433 |
Cost Sales | 19 961 369 | 17 630 529 | 22 360 639 |
Creditors | 2 567 012 | 2 636 769 | 13 236 749 |
Current Tax For Period | 1 073 882 | 1 376 136 | 2 421 323 |
Deferred Tax Asset Debtors | | 1 266 068 | 1 422 179 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | -542 032 | -62 805 | -148 253 |
Dividends Received Classified As Investing Activities | | -3 924 440 | |
Finance Lease Liabilities Present Value Total | 3 086 013 | 2 081 507 | 1 493 971 |
Finance Lease Payments Owing Minimum Gross | 2 899 226 | 2 459 489 | |
Finished Goods Goods For Resale | 1 964 637 | | |
Fixed Assets | 18 974 874 | 20 217 613 | 11 495 161 |
Further Item Creditors Component Total Creditors | 200 426 | 8 031 | 169 668 |
Further Item Tax Increase Decrease Component Adjusting Items | -135 778 | 124 512 | 369 537 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | 219 441 | -340 298 | 380 680 |
Gross Profit Loss | 5 032 544 | 8 089 218 | |
Income Taxes Paid Refund Classified As Operating Activities | | -2 579 399 | -2 429 181 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | 219 441 | -340 298 | |
Increase From Amortisation Charge For Year Intangible Assets | | 152 823 | 14 850 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 356 597 | 911 981 |
Intangible Assets | 89 604 | 137 203 | 124 481 |
Intangible Assets Gross Cost | 1 528 234 | 81 141 | 81 141 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 264 088 | 1 838 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 77 585 | 101 525 | |
Interest Paid Classified As Operating Activities | -853 027 | -542 448 | -188 565 |
Interest Payable Similar Charges Finance Costs | 853 027 | 542 448 | 2 146 504 |
Interest Received Classified As Investing Activities | -166 049 | -49 971 | -27 933 |
Investments | 15 692 851 | 17 306 387 | |
Investments Fixed Assets | 15 692 851 | 17 306 387 | 8 933 316 |
Investments In Subsidiaries | 8 871 192 | 8 878 602 | 8 933 316 |
Issue Equity Instruments | | | 178 300 |
Loans From Group Undertakings Participating Interests | 624 242 | 481 008 | 406 682 |
Loans To Subsidiaries | 6 821 659 | 8 427 785 | |
Net Cash Generated From Operations | 229 586 | 2 320 160 | -3 951 604 |
Net Finance Income Costs | 166 049 | 3 974 411 | 27 933 |
Operating Profit Loss | 437 191 | 3 200 826 | |
Other Creditors | 115 875 | 1 993 280 | 1 621 698 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 325 913 |
Other Disposals Property Plant Equipment | | 13 483 | 985 239 |
Other Interest Receivable Similar Income Finance Income | 47 942 | 33 319 | 27 933 |
Other Remaining Borrowings | 6 720 452 | 8 140 694 | 10 016 438 |
Payments Received On Account | 414 213 | 359 | 406 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 29 387 | 33 187 |
Percentage Class Share Held In Subsidiary | | 70 | |
Prepayments Accrued Income | 147 013 | 76 571 | 342 376 |
Profit Loss | -9 466 674 | 1 304 431 | -2 333 640 |
Profit Loss On Ordinary Activities Before Tax | -1 109 620 | 9 362 459 | 2 246 823 |
Property Plant Equipment Gross Cost | 10 182 170 | 11 085 558 | 5 367 864 |
Purchase Property Plant Equipment | -158 372 | | |
Raw Materials Consumables | 10 664 | 10 366 | |
Staff Costs Employee Benefits Expense | | 9 959 448 | 10 690 078 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | 2 050 287 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -26 894 | 12 162 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 1 675 811 | 566 003 | 1 229 486 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | 440 435 | 148 526 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 531 850 | 1 313 331 | 2 273 070 |
Total Borrowings | 2 648 429 | 8 140 694 | 10 016 438 |
Trade Creditors Trade Payables | 446 486 | 5 350 575 | 9 896 367 |
Trade Debtors Trade Receivables | 6 449 539 | 52 464 | 20 156 167 |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Amortisation Impairment Intangible Assets | | -13 266 | |
Transfer To Non-current Assets Or Disposal Groups Held For Sale Decrease In Depreciation Impairment Property Plant Equipment | | -244 706 | |
Turnover Revenue | 24 993 913 | 25 719 747 | |
Wages Salaries | 10 672 243 | 9 715 624 | 10 429 639 |