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 |
| | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 21 934 | 95 005 | 110 579 | 187 669 | 258 849 | 584 407 | 1 145 242 | 30 831 |
Current Assets | 2 129 398 | 3 408 844 | 6 590 976 | 5 742 534 | 5 999 418 | 4 812 214 | 4 725 192 | 5 069 508 |
Debtors | 1 292 358 | 2 507 738 | 5 627 663 | 4 827 979 | 5 043 731 | 3 676 092 | 2 857 000 | 4 212 632 |
Net Assets Liabilities | 2 609 938 | 3 015 862 | 3 240 341 | 3 363 329 | 3 496 609 | 3 553 859 | 3 637 332 | 3 292 845 |
Other Debtors | 109 003 | 100 | 22 448 | | | | 2 012 | 2 012 |
Property Plant Equipment | 2 522 693 | 2 424 571 | 791 153 | 742 334 | 624 053 | 573 933 | 620 836 | 559 120 |
Total Inventories | 815 106 | 806 101 | 852 734 | 726 886 | 696 838 | 551 715 | 722 950 | 826 045 |
|
Other Financial Data |
Audit Fees Expenses | 9 945 | 9 945 | 15 195 | 15 000 | 15 000 | 15 750 | 14 125 | 17 250 |
Director Remuneration | | | 206 044 | 331 695 | 338 425 | 358 934 | 885 030 | 412 734 |
Company Contributions To Money Purchase Plans Directors | | | | 7 840 | 10 595 | 32 975 | 27 479 | 34 412 |
Accrued Liabilities | 80 968 | 208 991 | 169 954 | 216 900 | 305 744 | 194 042 | 218 015 | 218 285 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 277 847 | 2 849 115 | 2 857 131 | 2 651 797 | 2 747 544 | 2 904 310 | 2 773 578 | 2 906 484 |
Administrative Expenses | 1 593 068 | 1 487 531 | 2 096 895 | 2 086 031 | 2 311 733 | 2 447 855 | 3 329 935 | 2 854 578 |
Amounts Owed By Group Undertakings | | | 2 395 130 | 2 366 492 | 2 277 763 | 2 022 613 | 1 567 413 | 1 933 913 |
Applicable Tax Rate | 20 | 20 | 19 | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 62 | 74 | 81 | 90 | 95 | 99 | 113 | 97 |
Bank Borrowings Overdrafts | 383 688 | 565 380 | | | | 394 737 | 289 474 | 184 211 |
Bank Overdrafts | 383 688 | 565 380 | | | | | | |
Capital Commitments | | | 18 520 | | | | | |
Cash Cash Equivalents Cash Flow Value | -361 754 | -470 375 | | | | | | |
Comprehensive Income Expense | 34 152 | 405 922 | 253 049 | 151 558 | 393 280 | 432 250 | 783 473 | -344 487 |
Corporation Tax Payable | | 33 517 | 2 263 | | | | 22 210 | |
Cost Sales | 2 727 543 | 3 706 618 | 4 674 990 | 4 878 935 | 5 204 975 | 5 136 877 | 7 148 473 | 5 256 739 |
Creditors | 417 906 | 497 870 | 404 054 | 353 783 | 220 429 | 470 186 | 384 834 | 233 201 |
Current Tax For Period | | 33 517 | 2 263 | | | | 22 210 | -173 936 |
Deferred Tax Liabilities | -62 240 | 47 651 | | | | | | |
Depreciation Amortisation Expense | 168 341 | 197 820 | | | | | | |
Depreciation Expense Property Plant Equipment | 89 650 | 162 888 | 54 854 | 65 366 | 55 657 | 81 491 | 63 679 | 110 880 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 626 551 | 162 704 | 360 821 | 46 140 | | 248 858 | |
Disposals Property Plant Equipment | | 633 451 | 1 772 500 | 389 990 | 58 415 | | 283 300 | |
Dividends Paid | | | 28 570 | 28 570 | 260 000 | 375 000 | 700 000 | |
Dividends Paid On Shares Interim | | | 28 570 | 28 570 | 260 000 | 375 000 | 700 000 | |
Finance Lease Liabilities Present Value Total | 44 572 | 11 203 | 404 054 | 353 783 | 220 429 | 144 467 | 114 870 | 45 322 |
Finished Goods | 99 150 | 61 457 | 49 348 | 39 347 | 40 766 | 31 676 | 31 343 | 27 092 |
Fixed Assets | 2 522 695 | 2 424 574 | 791 153 | | | | | |
Further Item Interest Expense Component Total Interest Expense | 21 485 | 6 875 | 4 023 | 14 | | | | |
Further Operating Expense Item Component Total Operating Expenses | 11 601 | 54 262 | | | | | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 21 622 | 13 688 | 204 199 | 223 437 | 283 511 | 382 811 | 324 419 | 260 332 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | 18 896 | 98 819 | -34 262 | 8 043 | 27 604 | 1 048 | -18 510 | 64 553 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -17 299 | 339 388 | | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -162 032 | -1 215 380 | | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 3 299 | 13 850 | | | | | | |
Gain Loss On Disposals Property Plant Equipment | 3 299 | 13 850 | -84 796 | 4 714 | -12 275 | | 11 708 | |
Gross Profit Loss | 1 641 751 | 2 337 344 | 2 378 028 | 2 298 542 | 2 693 705 | 2 643 810 | 4 089 773 | 2 269 963 |
Income Taxes Paid Refund Classified As Operating Activities | -9 600 | | | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -194 593 | -108 621 | | | | | | |
Increase Decrease In Property Plant Equipment | | 29 990 | | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 5 766 | -9 005 | | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 197 820 | 170 720 | 155 487 | 141 887 | 156 766 | 118 126 | 132 906 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 9 750 | 4 951 | 33 535 | 52 114 | 42 636 | 28 916 | 13 301 | 13 150 |
Interest Paid Classified As Operating Activities | -39 863 | -38 081 | | | | | | |
Interest Payable Similar Charges Finance Costs | 49 613 | 43 032 | 37 558 | 52 128 | 42 636 | 28 916 | 18 078 | 33 099 |
Investments Fixed Assets | 2 | 2 | | | | | | |
Investments In Group Undertakings | 2 | 2 | -10 002 | | | | | |
Net Assets Liabilities Subsidiaries | -10 000 | -10 000 | | | | | | |
Net Cash Flows From Used In Financing Activities | -103 483 | -160 782 | | | | | | |
Net Cash Flows From Used In Investing Activities | 316 726 | 85 848 | | | | | | |
Net Cash Flows From Used In Operating Activities | -18 650 | 183 555 | | | | | | |
Net Cash Generated From Operations | -77 863 | 140 523 | | | | | | |
Net Current Assets Liabilities | 552 800 | 1 196 831 | 2 949 177 | 3 079 538 | 3 179 773 | 3 530 454 | 3 502 913 | 3 041 214 |
Number Shares Issued Fully Paid | | 740 100 | 740 100 | 740 100 | 740 100 | 740 100 | 740 100 | 740 100 |
Operating Profit Loss | 97 918 | 511 290 | 281 133 | 212 511 | 381 972 | 452 366 | 844 991 | -584 615 |
Other Creditors | 106 400 | 116 153 | 117 634 | 34 371 | 13 325 | 3 138 | 3 304 | 14 404 |
Other Deferred Tax Expense Credit | 14 153 | 60 023 | -11 739 | 8 825 | -17 972 | -6 446 | 21 241 | -27 295 |
Other Operating Income Format1 | 49 235 | | | | | 256 411 | 85 153 | |
Other Remaining Borrowings | 200 000 | 400 000 | | | | 500 000 | | |
Other Taxation Social Security Payable | 162 008 | 249 174 | 283 746 | 225 563 | 184 556 | 190 221 | 226 748 | 299 015 |
Par Value Share | | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -157 965 | -42 157 | | | | | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 39 015 | 45 453 | 50 436 | 55 834 | 66 553 | 95 414 | 100 120 | 108 396 |
Percentage Class Share Held In Subsidiary | | 100 | 100 | | | | | |
Prepayments Accrued Income | 54 146 | 82 063 | 52 121 | 65 175 | 60 319 | 149 184 | 196 441 | 151 383 |
Proceeds From Borrowings Classified As Financing Activities | | -500 000 | | | | | | |
Proceeds From Sales Property Plant Equipment | -19 279 | -20 750 | | | | | | |
Profit Loss | 34 152 | 405 924 | 253 049 | 151 558 | 393 280 | 432 250 | 783 473 | -344 487 |
Profit Loss On Ordinary Activities Before Tax | 48 305 | 499 464 | 243 573 | 160 383 | 339 336 | 423 518 | 826 924 | -617 714 |
Property Plant Equipment Gross Cost | 5 800 540 | 5 273 687 | 3 648 284 | 3 394 131 | 3 371 597 | 3 478 243 | 3 394 414 | 3 465 604 |
Provisions | 47 651 | 107 674 | 95 935 | 104 760 | 86 788 | 80 342 | 101 583 | 74 288 |
Provisions For Liabilities Balance Sheet Subtotal | 47 651 | 107 674 | 95 935 | 104 760 | 86 788 | 80 342 | 101 583 | 74 288 |
Purchase Property Plant Equipment | -336 005 | -106 598 | | | | | | |
Raw Materials | 676 566 | 672 813 | 681 385 | 575 839 | 596 829 | 444 758 | 568 700 | 751 051 |
Repayments Borrowings Classified As Financing Activities | 30 000 | | | | | | | |
Social Security Costs | 124 877 | 145 067 | 165 845 | 175 445 | 188 025 | 198 375 | 295 118 | 255 454 |
Staff Costs Employee Benefits Expense | 1 615 920 | 1 907 544 | 2 047 936 | 2 151 250 | 2 381 782 | 2 458 964 | 3 327 498 | 2 907 402 |
Tax Expense Credit Applicable Tax Rate | 9 661 | 99 893 | 46 279 | 30 473 | 64 474 | 80 468 | 157 116 | -117 366 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | 7 997 | 10 870 | -4 563 | 18 571 | 7 486 | -30 780 | 13 130 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 7 508 | 7 756 | 6 872 | 1 161 | 1 793 | 1 292 | 582 | 434 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 14 153 | 93 540 | -9 476 | 8 825 | -53 944 | -8 732 | 43 451 | -273 227 |
Total Additions Including From Business Combinations Property Plant Equipment | | 106 598 | 147 097 | 135 837 | 35 881 | 106 646 | 199 471 | 71 190 |
Total Assets Less Current Liabilities | 3 075 495 | 3 621 404 | 3 740 330 | 3 821 872 | 3 803 826 | 4 104 387 | 4 123 749 | 3 600 334 |
Total Borrowings | 785 267 | 1 124 802 | 2 150 380 | 1 739 265 | 1 615 030 | 962 452 | 605 864 | 899 922 |
Total Operating Lease Payments | 21 627 | 8 665 | 22 875 | 80 803 | 86 904 | 137 172 | 199 893 | 151 602 |
Trade Creditors Trade Payables | 582 176 | 783 289 | 1 321 876 | 800 680 | 921 419 | 402 093 | 517 918 | 829 869 |
Trade Debtors Trade Receivables | 1 129 209 | 2 425 575 | 3 157 964 | 2 396 312 | 2 705 649 | 1 504 295 | 1 091 134 | 1 951 388 |
Turnover Revenue | 4 369 294 | 6 043 962 | 7 053 018 | 7 177 477 | 7 898 680 | 7 780 687 | 11 238 246 | 7 526 702 |
Wages Salaries | 1 452 028 | 1 717 024 | 1 831 655 | 1 919 971 | 2 127 204 | 2 165 175 | 2 932 260 | 2 543 552 |
Work In Progress | 39 390 | 71 831 | 122 001 | 111 700 | 59 243 | 75 281 | 122 907 | 47 902 |
Bank Borrowings | | | | | | 105 263 | 105 263 | 105 263 |
Corporation Tax Recoverable | | | | | | | | 173 936 |
Interest Expense On Bank Loans Similar Borrowings | | | | | | | 4 777 | 19 729 |
Interest Expense On Bank Overdrafts | | | | | | | | 220 |
Other Interest Receivable Similar Income Finance Income | | | | | | 68 | 11 | |
Total Current Tax Expense Credit | | | | | | -2 286 | 22 210 | -245 932 |