Profit & Loss |
Date of Accounts |
2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | |
|
Balance Sheet |
Cash Bank On Hand | 181 628 | 9 787 | 56 316 |
Current Assets | 191 232 | 13 121 | 72 126 |
Debtors | 9 604 | 3 334 | 15 810 |
Net Assets Liabilities | 3 542 380 | 3 672 849 | 3 714 907 |
Other Debtors | 9 604 | 5 905 | 2 598 |
Total Inventories | | 3 466 993 | 3 393 962 |
|
Other Financial Data |
Audit Fees Expenses | | 26 406 | 37 880 |
Accrued Liabilities Deferred Income | | 3 015 | 3 630 |
Accumulated Amortisation Impairment Intangible Assets | | | 684 610 |
Accumulated Depreciation Impairment Property Plant Equipment | | 1 028 478 | 132 867 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | 51 502 |
Administration Support Average Number Employees | | 47 | 50 |
Administrative Expenses | | 2 577 104 | 2 798 557 |
Amounts Owed By Group Undertakings | | 3 334 | 13 212 |
Amounts Owed By Group Undertakings Participating Interests | | 3 334 | |
Amounts Owed To Group Undertakings Participating Interests | 286 000 | | |
Applicable Tax Rate | | 19 | 19 |
Average Number Employees During Period | | | 50 |
Cash Cash Equivalents Cash Flow Value | | 1 417 974 | 2 013 208 |
Comprehensive Income Expense | | 1 524 211 | 1 279 049 |
Corporation Tax Payable | | 129 163 | 13 212 |
Cost Sales | | 11 305 813 | 11 368 848 |
Creditors | 312 867 | 4 287 | 21 234 |
Current Tax For Period | | 244 178 | 207 695 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | 75 075 | -19 862 |
Deferred Tax Liabilities | | 116 821 | 96 959 |
Depreciation Expense Property Plant Equipment | | 106 961 | 124 292 |
Depreciation Rate Used For Property Plant Equipment | | | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | 12 942 |
Disposals Property Plant Equipment | | | 14 808 |
Dividends Paid | | 400 000 | 600 000 |
Dividends Paid Classified As Financing Activities | | 400 000 | 600 000 |
Dividends Paid On Shares | | 400 000 | 600 000 |
Finance Lease Liabilities Present Value Total | | 674 | 674 |
Finance Lease Payments Owing Minimum Gross | | 674 | 674 |
Finished Goods | | 3 315 944 | 3 158 550 |
Fixed Assets | | 3 526 997 | 3 530 805 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | 668 454 | 1 000 816 |
Gain Loss In Cash Flows From Change In Accrued Items | | -207 994 | 21 192 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | 106 008 | -9 820 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | 3 328 | -113 276 |
Gain Loss In Cash Flows From Change In Inventories | | -773 163 | 73 031 |
Gain Loss On Disposals Property Plant Equipment | | 11 472 | -3 449 |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | -6 006 | 22 159 |
Gross Profit Loss | | 4 417 846 | 4 265 439 |
Income Taxes Paid Refund Classified As Operating Activities | | 363 035 | 238 967 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | -189 861 | 595 234 |
Increase Decrease In Existing Provisions | | | -19 862 |
Increase Decrease In Net Debt From Cash Flows | | | -595 234 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | 24 298 |
Intangible Assets | | 2 762 308 | 2 762 308 |
Intangible Assets Gross Cost | | | 3 446 918 |
Interest Income On Cash Cash Equivalents | | 9 | |
Interest Received Classified As Operating Activities | | 2 722 | |
Investments | 3 664 015 | 3 664 015 | 3 664 015 |
Investments Fixed Assets | 3 664 015 | 3 664 015 | 3 664 015 |
Investments In Group Undertakings | 3 664 015 | 3 664 015 | 3 664 015 |
Net Cash Flows From Used In Financing Activities | | -400 000 | -600 000 |
Net Cash Flows From Used In Investing Activities | | -493 957 | -131 549 |
Net Cash Flows From Used In Operating Activities | | 704 096 | 1 326 783 |
Net Cash Generated From Operations | | 1 064 409 | 1 565 750 |
Net Current Assets Liabilities | -121 635 | 8 834 | 50 892 |
Net Debt Funds | | -1 417 300 | -2 012 534 |
Net Deferred Tax Liability Asset | | 130 675 | 98 922 |
Number Shares Issued Fully Paid | | 1 200 000 | 1 200 000 |
Operating Profit Loss | | 1 840 742 | 1 466 882 |
Other Creditors | 26 867 | 1 | 1 |
Other Interest Receivable Similar Income Finance Income | | 2 722 | |
Other Taxation Social Security Payable | | 106 467 | 209 292 |
Par Value Share | | | 1 |
Pension Costs Defined Contribution Plan | | 23 716 | 6 634 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | 23 716 | 6 634 |
Prepayments Accrued Income | | 52 592 | 76 297 |
Proceeds From Sales Property Plant Equipment | | 15 000 | -1 583 |
Profit Loss | | 530 469 | 642 058 |
Profit Loss On Ordinary Activities Before Tax | | 1 843 464 | 1 466 882 |
Property Plant Equipment Gross Cost | | 635 486 | 121 568 |
Provisions | | 124 821 | 8 000 |
Provisions For Liabilities Balance Sheet Subtotal | | 124 821 | 104 959 |
Purchase Property Plant Equipment | | 508 957 | 129 966 |
Raw Materials | | 151 049 | 235 412 |
Revenue From Sale Goods | | 15 723 659 | 15 634 287 |
Social Security Costs | | 108 334 | 136 837 |
Staff Costs Employee Benefits Expense | | 1 497 154 | 1 645 243 |
Tax Decrease From Utilisation Tax Losses | | | 29 618 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | -136 800 |
Tax Expense Credit Applicable Tax Rate | | 363 469 | 172 656 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | -82 315 | -9 405 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | 4 185 | -12 839 |
Tax Increase Decrease From Other Short-term Timing Differences | | 1 163 | -3 813 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | 319 253 | 187 833 |
Total Assets Less Current Liabilities | 3 542 380 | 3 672 849 | 3 714 907 |
Trade Creditors Trade Payables | | 1 271 | 4 391 |
Trade Debtors Trade Receivables | | 54 337 | 124 521 |
Turnover Revenue | | 13 759 761 | 13 165 111 |
Wages Salaries | | 1 365 104 | 1 501 772 |
Director Remuneration | | 205 085 | 111 587 |