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 | 88 584 | 1 340 | 1 410 | 22 410 | 20 927 |
Current Assets | 10 552 466 | 10 682 592 | 14 612 100 | 16 578 927 | 15 823 485 |
Debtors | 9 262 132 | 9 256 252 | 13 097 190 | 13 906 517 | 13 924 758 |
Net Assets Liabilities | 5 088 182 | 6 208 317 | 8 495 518 | 12 161 756 | 14 074 100 |
Other Debtors | | 605 672 | 1 255 264 | 3 184 157 | 1 462 822 |
Property Plant Equipment | 6 891 913 | 8 135 852 | 7 398 124 | 13 313 714 | 19 050 768 |
Total Inventories | 1 201 750 | 1 425 000 | 1 513 500 | 2 650 000 | |
|
Other Financial Data |
Audit Fees Expenses | 8 000 | 8 000 | 8 750 | 10 000 | 12 000 |
Other Non-audit Services Fees | 9 950 | 19 900 | 33 050 | 29 150 | 36 950 |
Accrued Liabilities Deferred Income | 63 200 | 165 865 | 98 700 | 48 832 | 91 972 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 793 624 | 3 203 101 | 3 896 216 | 4 041 682 | 5 341 803 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 3 561 263 | 1 278 914 | 8 693 714 | 9 548 408 |
Administrative Expenses | 2 718 104 | 4 735 221 | 4 280 324 | 4 629 969 | 7 969 405 |
Average Number Employees During Period | 41 | 43 | 34 | 40 | 54 |
Bank Borrowings | | | 333 334 | 66 667 | |
Bank Borrowings Overdrafts | 789 | 21 487 | 66 667 | 66 667 | 104 682 |
Banking Arrangements Classified As Cash Cash Equivalents | -789 | -21 487 | -273 990 | | -104 682 |
Bank Overdrafts | 789 | 21 487 | 273 990 | | 104 682 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | 2 092 379 | 2 333 600 | 1 985 431 | 3 929 248 | 5 623 858 |
Cash Cash Equivalents Cash Flow Value | 87 795 | -20 147 | -272 580 | 22 410 | -83 755 |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | 843 989 | -1 434 900 |
Cash Receipts From Sales Interests In Associates | | | 778 317 | 843 989 | |
Corporation Tax Payable | 622 522 | | 279 743 | 100 550 | |
Corporation Tax Recoverable | | 124 685 | | 195 434 | 154 353 |
Cost Sales | 32 204 253 | 43 971 258 | 41 541 196 | 78 386 731 | 100 101 731 |
Creditors | 670 056 | 1 246 562 | 696 954 | 139 407 | 3 190 221 |
Current Tax For Period | 323 285 | | 279 743 | -195 434 | |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | 1 556 | -1 660 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 450 690 | 68 809 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 2 992 | 72 386 | 101 563 | 868 123 | 217 896 |
Depreciation Expense Property Plant Equipment | 488 548 | 355 763 | 269 490 | 107 359 | |
Depreciation Impairment Expense Property Plant Equipment | 722 888 | | 1 163 669 | 1 327 410 | 2 007 326 |
Dividends Paid | 80 000 | 223 400 | | 780 000 | 1 623 000 |
Dividends Paid Classified As Financing Activities | -80 000 | -223 400 | | -780 000 | -1 623 000 |
Dividends Paid On Shares Interim | 80 000 | 223 400 | | 780 000 | 1 623 000 |
Finance Lease Liabilities Present Value Total | 670 056 | 796 562 | 630 287 | 139 407 | 3 190 221 |
Finance Lease Payments Owing Minimum Gross | 1 182 205 | 1 241 137 | 983 617 | 2 223 221 | 4 089 823 |
Finished Goods Goods For Resale | 1 201 750 | 1 425 000 | 1 513 500 | 2 650 000 | 1 877 800 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | 66 666 | 266 667 | 66 667 |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | 1 556 | -1 660 |
Further Item Interest Expense Component Total Interest Expense | | 3 339 | 885 | 1 263 | 43 |
Further Item Tax Increase Decrease Component Adjusting Items | 3 224 | 10 276 | 16 186 | -213 233 | 68 809 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 4 567 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | -975 089 | -101 948 | -2 433 712 | -388 154 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | -130 565 | 3 187 306 | -230 096 | 1 494 222 |
Gain Loss In Cash Flows From Change In Inventories | | 223 250 | 88 500 | 1 136 500 | -772 200 |
Gain Loss On Disposals Property Plant Equipment | -18 972 | -270 593 | -192 248 | 40 788 | |
Government Grant Income | | | 161 292 | | |
Gross Profit Loss | 4 576 639 | 6 030 103 | 6 983 808 | 10 480 025 | |
Income Taxes Paid Refund Classified As Operating Activities | | -399 622 | 124 685 | -179 193 | -101 941 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 86 666 | 107 942 | | -294 990 | 106 165 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | -347 585 | | | 42 472 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 217 063 | 1 163 669 | 1 327 410 | 2 007 326 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | 11 | 73 | 2 348 | 68 341 | |
Interest Expense On Debt Securities In Issue Other Similar Loans | 117 320 | 179 766 | 141 114 | 132 753 | 239 145 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 48 702 | 63 438 | 58 962 | 76 525 | |
Interest Paid Classified As Operating Activities | | | | -278 882 | -460 992 |
Interest Payable Similar Charges Finance Costs | 166 105 | 246 616 | 203 309 | 278 882 | 460 992 |
Interest Received Classified As Investing Activities | | | | | -1 390 |
Minimum Lease Payments Receivable Under Non-cancellable Operating Leases | 50 017 | 35 567 | | | |
Net Cash Flows From Used In Financing Activities | 364 305 | 818 121 | | | |
Net Cash Flows From Used In Investing Activities | 617 219 | 2 328 596 | | | |
Net Cash Flows From Used In Operating Activities | -894 858 | -3 038 775 | -975 251 | -8 205 910 | |
Net Cash Generated From Operations | | -3 685 013 | -1 053 875 | -8 663 985 | |
Net Current Assets Liabilities | -750 118 | -225 030 | 2 351 854 | 865 324 | 376 473 |
Net Finance Income Costs | | | | | 1 390 |
Net Interest Paid Received Classified As Operating Activities | -166 105 | -246 616 | -203 309 | -278 882 | |
Operating Profit Loss | 1 866 316 | 1 314 952 | 2 871 816 | 5 850 055 | |
Other Creditors | 317 685 | 26 458 | 297 559 | 263 371 | 294 620 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 807 586 | 470 554 | 1 181 944 | 707 205 |
Other Disposals Property Plant Equipment | | 1 907 846 | 1 323 527 | 2 632 658 | 2 511 233 |
Other Interest Income | | | | | 1 390 |
Other Interest Receivable Similar Income Finance Income | | | | | 1 390 |
Other Operating Income Format1 | 7 781 | 20 070 | 168 332 | | 25 |
Other Remaining Borrowings | 6 693 158 | 6 442 505 | 6 535 513 | 6 477 857 | 7 069 859 |
Other Taxation Social Security Payable | 58 182 | 52 692 | 212 073 | 70 653 | 88 518 |
Payments Finance Lease Liabilities Classified As Financing Activities | -444 530 | -344 068 | -812 865 | -963 675 | -1 251 357 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 18 103 | 35 447 | 28 700 | 36 280 | 51 608 |
Prepayments Accrued Income | 181 280 | 187 760 | 257 591 | 504 611 | 529 847 |
Proceeds From Sales Property Plant Equipment | -98 277 | -829 667 | -660 725 | -1 491 502 | -2 071 550 |
Profit Loss | 1 373 934 | 1 343 535 | 2 287 201 | 4 446 238 | 3 535 344 |
Profit Loss On Ordinary Activities Before Tax | 1 700 211 | 1 068 336 | 2 668 507 | 5 571 173 | 3 862 861 |
Property Plant Equipment Gross Cost | 9 685 536 | 11 338 953 | 11 294 340 | 17 355 396 | 24 392 571 |
Provisions For Liabilities Balance Sheet Subtotal | 383 557 | 455 943 | | | |
Purchase Property Plant Equipment | -715 496 | -3 158 263 | -723 569 | -6 490 435 | -6 430 449 |
Repayments Borrowings Classified As Financing Activities | | -250 653 | 93 008 | -57 656 | 592 002 |
Research Development Expense Recognised In Profit Or Loss | | | 502 614 | 856 508 | |
Social Security Costs | 141 430 | 234 574 | 212 422 | 210 622 | |
Staff Costs Employee Benefits Expense | 1 386 812 | 2 335 709 | 2 036 683 | 2 120 146 | 3 748 071 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 383 557 | 455 943 | 557 506 | 1 877 875 | 2 162 920 |
Tax Decrease From Utilisation Tax Losses | | | 19 103 | | |
Tax Expense Credit Applicable Tax Rate | 323 040 | 202 984 | 507 016 | 1 058 523 | 733 944 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | -489 004 | -124 146 | -211 558 | -299 506 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 13 | 545 | 1 353 | 4 679 | 1 214 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 326 277 | -275 199 | 381 306 | 1 124 935 | 327 517 |
Total Assets Less Current Liabilities | 6 141 795 | 7 910 822 | 9 749 978 | 14 179 038 | 19 427 241 |
Total Borrowings | 6 693 947 | 6 463 992 | 7 142 837 | 6 544 524 | 7 174 541 |
Total Current Tax Expense Credit | 323 285 | -347 585 | 279 743 | -195 434 | 42 472 |
Total Deferred Tax Expense Credit | | | 101 563 | 1 320 369 | 285 045 |
Trade Creditors Trade Payables | 3 034 899 | 450 000 | 3 942 671 | 6 601 859 | 6 897 759 |
Trade Debtors Trade Receivables | 8 258 698 | 8 338 135 | 11 584 335 | 10 022 315 | 11 777 736 |
Turnover Revenue | 36 780 892 | 50 001 361 | 48 525 004 | 88 866 756 | |
Wages Salaries | 1 227 279 | 2 065 688 | 1 795 561 | 1 873 244 | 3 286 420 |
Director Remuneration | | 477 083 | 616 082 | 328 935 | 970 288 |