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 | 279 215 | 231 167 | 223 721 | 121 355 | 15 309 |
Current Assets | 745 391 | 972 841 | 610 778 | 163 205 | 120 258 |
Debtors | 466 176 | 741 674 | 387 057 | 41 850 | 104 949 |
Net Assets Liabilities | 2 667 218 | 2 795 813 | 2 512 739 | 2 021 428 | 1 383 517 |
Other Debtors | 4 249 | 151 | 20 777 | 572 | 149 |
Property Plant Equipment | 807 233 | 782 329 | 759 591 | 741 453 | 739 817 |
Total Inventories | | | 3 145 247 | 3 210 146 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 15 750 | 18 250 | 19 250 | 36 844 | 38 665 |
Accumulated Amortisation Impairment Intangible Assets | -89 011 | -89 011 | -286 627 | -286 627 | |
Accumulated Depreciation Impairment Property Plant Equipment | 178 080 | 206 865 | 230 336 | 235 916 | 255 552 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 881 | 733 | 1 742 | 18 000 |
Administrative Expenses | | | 4 521 906 | 2 943 965 | 3 325 307 |
Amounts Owed To Group Undertakings | 21 362 | 11 550 | 9 050 | | 587 572 |
Average Number Employees During Period | 4 | 4 | 4 | 3 | 5 |
Bank Borrowings Overdrafts | | | 70 524 | 52 277 | 40 440 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | 63 340 | 47 504 | 37 488 |
Cash Cash Equivalents | | 1 026 120 | 846 158 | 466 294 | 304 018 |
Comprehensive Income Expense | | | -191 037 | -520 016 | 477 452 |
Corporation Tax Payable | | | 4 497 | 25 338 | 32 878 |
Corporation Tax Recoverable | | 1 117 | 126 091 | 59 393 | 49 789 |
Cost Sales | | | 7 305 636 | 7 289 155 | 7 752 787 |
Creditors | 122 269 | 196 220 | 94 493 | 132 512 | 727 840 |
Current Tax For Period | | | 51 433 | 14 401 | 16 552 |
Deferred Tax Asset Debtors | | | | 51 181 | 53 077 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 3 548 | -34 607 | -729 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | -36 000 | 47 000 |
Distribution Costs | | | 630 836 | 1 253 202 | 1 288 132 |
Dividends Paid Classified As Financing Activities | -522 059 | -357 000 | -234 000 | -312 000 | -78 000 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -312 000 | -78 000 |
Finance Lease Liabilities Present Value Total | | | 7 242 | 23 593 | 9 118 |
Finance Lease Payments Owing Minimum Gross | | | 16 734 | 15 721 | 9 118 |
Fixed Assets | 2 079 096 | 2 054 192 | 2 031 454 | 2 040 735 | 2 039 099 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | 348 | -31 344 |
Further Item Tax Increase Decrease Component Adjusting Items | | | 1 195 | -106 | 8 613 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | -127 249 | 94 500 | 251 720 |
Gain Loss On Disposals Property Plant Equipment | | | -621 | 12 765 | |
Government Grant Income | | | 95 024 | 30 196 | |
Gross Profit Loss | | | 4 850 753 | 3 466 453 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -89 060 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | -7 708 | -12 231 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -126 091 | -10 848 | 16 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 28 785 | 23 471 | 19 880 | 19 636 |
Intangible Assets Gross Cost | -89 011 | -89 011 | -286 627 | -286 627 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | 20 211 | 20 220 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | 1 305 | 2 017 | |
Interest Income On Bank Deposits | | | 4 780 | 3 756 | 4 102 |
Interest Paid Classified As Operating Activities | | | | -22 237 | -43 200 |
Interest Payable Similar Charges Finance Costs | | | 21 516 | 22 237 | 43 200 |
Interest Received Classified As Investing Activities | | | -4 780 | | -4 102 |
Investment Property | 470 000 | 470 000 | 470 000 | 497 419 | 497 419 |
Investments Fixed Assets | 801 863 | 801 863 | 801 863 | 801 863 | 801 863 |
Investments In Subsidiaries | 801 863 | 801 863 | 801 863 | 801 863 | 801 863 |
Net Cash Generated From Operations | | | | | -84 291 |
Net Current Assets Liabilities | 623 122 | 776 621 | 516 285 | | |
Net Finance Income Costs | | | 4 780 | 3 786 | 4 102 |
Net Interest Paid Received Classified As Operating Activities | | | -21 516 | -22 237 | |
Operating Profit Loss | | | -121 710 | -655 272 | |
Other Creditors | 76 455 | 151 661 | 58 309 | 69 117 | 1 115 200 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 14 300 | 96 515 |
Other Disposals Property Plant Equipment | | | | 14 300 | 96 515 |
Other Interest Receivable Similar Income Finance Income | | | 4 780 | 3 786 | 4 102 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 884 | 1 493 | 1 726 | 1 558 | 14 337 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | 100 | |
Prepayments Accrued Income | | | 76 920 | 56 886 | 70 438 |
Profit Loss | 278 067 | 485 595 | -49 074 | -179 311 | -559 911 |
Profit Loss On Ordinary Activities Before Tax | | | -138 446 | -673 723 | 377 040 |
Property Plant Equipment Gross Cost | 985 313 | 989 194 | 989 927 | 977 369 | 995 369 |
Provisions For Liabilities Balance Sheet Subtotal | 35 000 | 35 000 | | | |
Raw Materials Consumables | | | 2 847 059 | 2 903 622 | |
Social Security Costs | 12 852 | 3 091 | 13 062 | 11 525 | |
Staff Costs Employee Benefits Expense | 65 464 | 61 121 | 67 652 | 63 511 | 268 501 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | 35 000 | 35 000 | 50 000 | 48 000 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -3 589 | 884 | 5 672 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | 52 288 | 68 571 | 2 270 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 18 800 | 50 114 | 61 689 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | -74 658 | -59 207 | 151 308 |
Total Assets Less Current Liabilities | 2 702 218 | 2 830 813 | 2 547 739 | | |
Total Current Tax Expense Credit | | | -126 091 | 3 553 | 31 249 |
Trade Creditors Trade Payables | 1 156 | 5 298 | 1 609 682 | 440 | 240 |
Trade Debtors Trade Receivables | 32 090 | | 1 666 823 | 1 510 354 | 23 346 |
Turnover Revenue | | | 12 156 389 | 10 755 608 | |
Wages Salaries | 51 728 | 56 537 | 52 864 | 50 428 | 219 615 |