Profit & Loss |
Date of Accounts |
2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | |
|
Balance Sheet |
Cash Bank On Hand | 2 933 | 11 905 | 123 898 | 176 696 |
Current Assets | 10 501 020 | 12 126 450 | 15 135 944 | 15 025 430 |
Debtors | 6 545 935 | 6 793 621 | 7 792 233 | 9 038 568 |
Net Assets Liabilities | 5 567 080 | 6 346 355 | 5 357 055 | 5 560 564 |
Other Debtors | 28 440 | 531 377 | 248 751 | 249 595 |
Property Plant Equipment | 3 875 589 | 5 384 552 | 5 762 197 | 5 812 832 |
Total Inventories | 3 952 152 | 5 320 924 | 7 219 813 | |
|
Other Financial Data |
Audit Fees Expenses | 11 950 | 11 950 | 12 000 | 13 500 |
Accrued Liabilities Deferred Income | 1 236 831 | 1 860 424 | 2 014 768 | 784 104 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 498 549 | 3 884 880 | 4 415 581 | 4 915 875 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 1 957 051 | 982 002 | 1 434 511 |
Administrative Expenses | 2 512 185 | 2 565 763 | 2 688 619 | 2 977 970 |
Amounts Owed By Group Undertakings | 1 234 170 | 389 325 | 741 428 | 2 334 999 |
Amounts Owed To Group Undertakings | | 280 000 | 532 995 | 568 016 |
Average Number Employees During Period | 102 | 101 | 108 | 95 |
Bank Borrowings | 899 416 | 804 742 | 706 823 | 1 608 890 |
Bank Borrowings Overdrafts | 808 989 | 706 739 | 609 675 | 507 589 |
Bank Overdrafts | | | | 133 989 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 970 189 | 2 130 873 | 2 284 659 | 2 347 445 |
Corporation Tax Payable | | 248 913 | | |
Corporation Tax Recoverable | 148 217 | | 129 792 | 287 787 |
Cost Sales | 23 026 245 | 23 204 700 | 29 573 681 | 28 100 384 |
Creditors | 1 308 788 | 1 879 859 | 1 714 389 | 1 378 563 |
Current Tax For Period | 162 756 | 458 850 | | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | 9 820 | | | |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | 170 925 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 65 812 | 151 456 | 170 925 | -18 762 |
Depreciation Expense Property Plant Equipment | | 155 468 | 266 214 | |
Dividends Paid | 636 482 | 1 708 000 | 1 396 333 | 298 000 |
Dividends Paid On Shares Final | 636 482 | 1 708 000 | 1 396 333 | 298 000 |
Finance Lease Liabilities Present Value Total | 499 799 | 1 173 120 | 1 104 714 | 870 974 |
Finance Lease Payments Owing Minimum Gross | 729 125 | 1 646 468 | 1 539 688 | 1 306 847 |
Finished Goods Goods For Resale | 2 946 615 | 3 823 397 | 5 379 627 | 4 210 365 |
Fixed Assets | 4 287 118 | 5 796 081 | 6 198 227 | 6 248 862 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | 9 820 | | | |
Further Item Interest Expense Component Total Interest Expense | | | 40 | |
Further Item Tax Increase Decrease Component Adjusting Items | -219 545 | 10 405 | 13 812 | -10 209 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 69 616 | 66 308 | 70 726 | 1 130 901 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | -3 678 | -19 215 | -87 280 | 296 054 |
Gain Loss On Disposals Property Plant Equipment | -41 169 | -7 919 | -18 255 | |
Gross Profit Loss | 4 214 689 | 5 713 506 | 3 287 472 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | -219 545 | 65 524 | -96 385 | -134 741 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 440 169 | 586 102 | 584 540 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 39 587 | 19 730 | 23 626 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 83 536 | 61 620 | 87 668 | |
Interest Income From Group Undertakings Participating Interests | | | | 22 500 |
Interest Payable Similar Charges Finance Costs | 123 123 | 81 350 | 111 334 | 204 903 |
Investments Fixed Assets | 411 529 | 411 529 | 436 030 | 436 030 |
Investments In Subsidiaries | 411 529 | 411 529 | 436 030 | 436 030 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | | 460 000 | 368 000 | 17 250 |
Net Current Assets Liabilities | 2 868 508 | 2 861 347 | 1 585 404 | 1 383 690 |
Net Finance Income Costs | | | 525 | 28 955 |
Operating Profit Loss | 1 795 319 | 3 243 883 | 702 430 | |
Other Creditors | 2 320 837 | 816 470 | 4 283 135 | 6 031 178 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 53 838 | 55 401 | 84 246 |
Other Disposals Property Plant Equipment | | 61 757 | 73 656 | 883 582 |
Other Interest Income | 2 326 | 572 | 525 | 6 455 |
Other Interest Receivable Similar Income Finance Income | 2 326 | 572 | 525 | 28 955 |
Other Operating Income Format1 | 92 815 | 96 140 | 103 577 | 869 500 |
Other Taxation Social Security Payable | 363 103 | 989 862 | 882 552 | 956 727 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 115 998 | 103 091 | 113 323 | 146 682 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | |
Prepayments Accrued Income | 253 538 | 210 515 | 406 761 | 314 976 |
Profit Loss | 1 655 679 | 2 487 275 | 407 033 | 501 509 |
Profit Loss On Ordinary Activities Before Tax | 1 674 522 | 3 163 105 | 591 621 | 348 006 |
Property Plant Equipment Gross Cost | 7 374 138 | 9 269 432 | 10 177 778 | 10 728 707 |
Raw Materials Consumables | 549 041 | 851 639 | 1 202 648 | |
Social Security Costs | 311 909 | 357 492 | 350 950 | |
Staff Costs Employee Benefits Expense | 3 538 442 | 3 826 885 | 4 073 338 | 4 058 562 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 279 758 | 431 214 | 712 187 | 693 425 |
Tax Decrease From Utilisation Tax Losses | 65 986 | | -30 816 | |
Tax Expense Credit Applicable Tax Rate | 318 159 | 600 990 | 112 408 | 66 121 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | -47 045 | -5 317 | | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -53 388 | -99 188 |
Tax Increase Decrease From Effect Different Tax Rates On Some Earnings | | | 170 925 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 11 996 | 4 228 | 6 400 | 10 274 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | 14 240 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 18 843 | 675 830 | 184 588 | -153 503 |
Total Assets Less Current Liabilities | 7 155 626 | 8 657 428 | 7 783 631 | 7 632 552 |
Total Borrowings | 808 989 | 706 739 | 706 823 | 1 742 879 |
Total Current Tax Expense Credit | -56 789 | 524 374 | -96 385 | |
Total Deferred Tax Expense Credit | 75 632 | 151 456 | 280 973 | -18 762 |
Total Operating Lease Payments | 99 640 | 108 973 | 126 636 | |
Trade Creditors Trade Payables | 3 391 988 | 4 498 083 | 5 304 968 | 3 630 552 |
Trade Debtors Trade Receivables | 4 881 570 | 5 662 404 | 6 265 501 | 5 851 211 |
Transfers To From Retained Earnings Increase Decrease In Equity | 32 969 | 32 969 | -32 969 | -27 454 |
Turnover Revenue | 27 240 934 | 28 918 206 | 32 861 153 | |
Wages Salaries | 3 110 535 | 3 366 302 | 3 609 065 | 3 535 466 |
Work In Progress | 456 496 | 645 888 | 637 538 | |
Company Contributions To Defined Benefit Plans Directors | 41 986 | 27 730 | 29 805 | |
Director Remuneration | 438 156 | 472 326 | 495 469 | 582 295 |
Director Remuneration Benefits Including Payments To Third Parties | 480 142 | 500 056 | 525 274 | 639 648 |