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 | 8 235 911 | 9 426 097 | 10 009 395 | 11 123 729 | 15 338 647 |
Current Assets | 19 967 833 | 21 792 103 | 22 233 019 | 24 175 567 | 27 269 743 |
Debtors | 5 857 851 | 5 522 758 | 8 527 871 | 7 184 941 | 5 682 703 |
Net Assets Liabilities | 36 161 967 | 36 653 039 | 37 765 562 | 40 901 194 | 49 753 310 |
Other Debtors | 139 847 | 126 180 | 138 673 | 138 673 | 78 463 |
Property Plant Equipment | 3 407 285 | 3 313 983 | 3 324 239 | 3 217 674 | 4 157 820 |
Total Inventories | 5 667 224 | 6 636 401 | 3 488 906 | 5 680 050 | 6 061 546 |
|
Other Financial Data |
Audit Fees Expenses | 9 000 | 16 650 | 9 000 | 9 000 | 9 000 |
Amount Specific Advance Or Credit Directors | 5 560 | 418 585 | 343 097 | 343 881 | 667 790 |
Amount Specific Advance Or Credit Made In Period Directors | 29 809 | 424 310 | 174 512 | 784 | 323 909 |
Amount Specific Advance Or Credit Repaid In Period Directors | 70 000 | 165 | 250 000 | | 501 545 |
Company Contributions To Money Purchase Plans Directors | | 750 | 109 | 1 319 | 1 321 |
Director Remuneration | 151 943 | 423 027 | 80 249 | 624 794 | 2 531 687 |
Dividend Recommended By Directors | | | 500 000 | 650 000 | |
Number Directors Accruing Benefits Under Money Purchase Scheme | | 1 | 1 | 1 | 1 |
Accrued Liabilities Deferred Income | 128 051 | 138 062 | 144 302 | 129 145 | 109 712 |
Accumulated Depreciation Impairment Property Plant Equipment | 3 907 389 | 3 916 691 | 3 996 385 | 3 921 946 | 3 886 800 |
Additional Provisions Increase From New Provisions Recognised | | -7 585 | | | |
Additional Provisions Increase From New Provisions Recognised In Profit Or Loss | | | 9 613 | -8 224 | 1 639 250 |
Additions Other Than Through Business Combinations Investment Property Fair Value Model | | | 353 162 | | |
Administrative Expenses | 1 851 220 | 1 932 773 | 1 743 216 | 1 862 071 | 4 306 975 |
Amounts Owed By Group Undertakings | | | 530 000 | | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 |
Average Number Employees During Period | 13 | 13 | 13 | 9 | 9 |
Bank Borrowings Overdrafts | | | 116 470 | 53 643 | 33 850 |
Bank Overdrafts | | | 116 470 | 53 643 | 33 850 |
Cash Cash Equivalents Cash Flow Value | 8 235 911 | 9 426 097 | 9 892 925 | 11 070 086 | 15 304 797 |
Comprehensive Income Expense | 4 068 269 | 491 072 | 1 612 523 | 3 785 632 | 8 852 116 |
Corporation Tax Payable | 12 535 | 133 742 | 751 400 | 383 849 | |
Corporation Tax Recoverable | | | 479 182 | 261 139 | 438 996 |
Cost Sales | 16 681 174 | 13 228 751 | 15 449 868 | 15 764 760 | 17 232 451 |
Creditors | 1 422 581 | 2 670 062 | 2 352 260 | 1 060 835 | 2 121 038 |
Current Asset Investments | 206 847 | 206 847 | 206 847 | 186 847 | 186 847 |
Current Tax For Period | 457 630 | 139 426 | 375 769 | 912 719 | 483 653 |
Depreciation Amortisation Expense | 94 247 | 91 410 | 79 694 | 86 798 | 57 704 |
Depreciation Expense Property Plant Equipment | 94 247 | 91 410 | 79 694 | 86 799 | 57 704 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 82 108 | | 161 238 | |
Disposals Property Plant Equipment | | 84 000 | | 188 305 | |
Distribution Costs | 158 855 | 118 716 | 221 702 | 287 329 | 322 084 |
Dividend Per Share Interim | | | | 9 559 | |
Dividends Paid | | | 500 000 | 650 000 | |
Dividends Paid Classified As Financing Activities | | | -500 000 | -650 000 | |
Dividends Paid On Shares Interim | | | 500 000 | 650 000 | |
Dividends Received Classified As Investing Activities | -13 236 | -13 152 | -6 718 | -6 921 | -9 034 |
Fixed Assets | 19 952 285 | 19 858 983 | 20 222 401 | 20 115 836 | 28 762 820 |
Further Item Gain Loss In Other Comprehensive Income Before Tax Component Total Other Comprehensive Income Before Tax | 234 200 | | | | 997 850 |
Further Item Interest Expense Component Total Interest Expense | | | | 2 772 | |
Further Item Proceeds From Sales Other Long-term Assets Classified As Investing Activities Component Corresponding Total | | | | -5 502 | |
Further Operating Expense Item Component Total Operating Expenses | -11 487 | -124 078 | 82 599 | | |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | 20 837 | 20 837 | 22 022 | 37 551 | 53 075 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -678 725 | 1 131 834 | -1 051 932 | -861 047 | 1 404 867 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -518 871 | 1 479 415 | -2 889 848 | 1 160 302 | 1 165 083 |
Gain Loss On Disposal Assets Income Statement Subtotal | 2 857 | 9 108 | | -11 566 | |
Gain Loss On Disposals Property Plant Equipment | 2 857 | 9 108 | | -11 566 | |
Gross Profit Loss | 3 742 526 | 1 908 629 | 2 824 333 | 5 958 473 | 6 063 595 |
Income From Other Fixed Asset Investments | 13 236 | 13 152 | 6 718 | 6 921 | 9 034 |
Income From Related Parties | | | 765 021 | 338 448 | 308 831 |
Income Taxes Paid Refund Classified As Operating Activities | -535 000 | -250 000 | | -1 062 227 | -1 045 359 |
Income Tax Expense Credit On Components Other Comprehensive Income | 44 716 | | | | 189 591 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 1 040 033 | 1 190 186 | 466 828 | 1 177 161 | 4 234 711 |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | -964 583 | 969 177 | -3 147 495 | 2 191 144 | 381 496 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 91 410 | 79 694 | 86 799 | 57 704 |
Interest Income On Bank Deposits | 14 659 | 28 541 | 9 582 | | |
Interest Paid Classified As Operating Activities | | | | -2 772 | |
Interest Payable Similar Charges Finance Costs | | | | 2 772 | |
Investment Property | 16 545 000 | 16 545 000 | 16 898 162 | 16 898 162 | 24 605 000 |
Investment Property Fair Value Model | 16 545 000 | 16 545 000 | 16 898 162 | 16 898 162 | 24 605 000 |
Loans Owed By Related Parties | | | 495 446 | 218 815 | 103 042 |
Loans Owed To Related Parties | -191 898 | -212 116 | -444 327 | -72 177 | -11 559 |
Merchandise | 5 667 224 | 6 636 401 | 3 488 906 | 5 680 050 | 6 061 546 |
Net Cash Flows From Used In Financing Activities | -71 324 | 918 101 | 373 374 | 685 415 | -573 990 |
Net Cash Flows From Used In Investing Activities | 746 402 | -52 693 | 426 812 | -36 396 | -42 874 |
Net Cash Flows From Used In Operating Activities | -1 715 111 | -2 055 594 | -1 267 014 | -1 826 180 | -3 617 847 |
Net Cash Generated From Operations | -2 250 111 | -2 305 594 | -1 267 014 | -2 891 179 | -4 663 206 |
Net Current Assets Liabilities | 18 545 252 | 19 122 041 | 19 880 759 | 23 114 732 | 25 148 705 |
Net Interest Received Paid Classified As Investing Activities | -14 659 | -28 541 | -9 582 | -1 274 | -33 840 |
Number Shares Issued But Not Fully Paid | | | | 68 | 68 |
Number Shares Issued Fully Paid | | 68 | 68 | | |
Operating Profit Loss | 2 391 734 | 581 220 | 1 981 605 | 4 684 704 | 2 417 048 |
Other Comprehensive Income Expense Net Tax | 189 484 | | | | 808 259 |
Other Creditors | 12 678 | | | | |
Other Deferred Tax Expense Credit | 11 087 | -7 585 | 9 613 | -8 224 | 1 639 250 |
Other Interest Receivable Similar Income Finance Income | 14 659 | 28 541 | 9 582 | 1 274 | 33 840 |
Other Operating Income Format1 | 659 283 | 724 080 | 1 122 190 | 875 631 | 982 512 |
Other Taxation Social Security Payable | 53 955 | 26 396 | 54 715 | 66 403 | 1 360 484 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments To Related Parties | | | 235 511 | 173 674 | 169 588 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 5 659 | 9 129 | 8 528 | 8 876 | 8 850 |
Prepayments Accrued Income | 75 179 | 71 921 | 92 880 | 104 071 | 70 922 |
Proceeds From Sales Property Plant Equipment | -5 000 | -11 000 | | -30 000 | |
Profit Loss | 3 878 785 | 491 072 | 1 612 523 | 3 785 632 | 8 043 857 |
Profit Loss On Ordinary Activities Before Tax | 4 799 719 | 622 913 | 1 997 905 | 4 690 127 | 10 166 760 |
Property Plant Equipment Gross Cost | 7 314 674 | 7 230 674 | 7 320 624 | 7 139 620 | 8 044 620 |
Provisions | 2 335 570 | 2 327 985 | 2 337 598 | 2 329 374 | 4 158 215 |
Provisions For Liabilities Balance Sheet Subtotal | 2 335 570 | 2 327 985 | 2 337 598 | 2 329 374 | 4 158 215 |
Purchase Investment Properties | -675 744 | | -353 162 | | |
Purchase Property Plant Equipment | -103 553 | | -89 950 | -7 301 | |
Recoverable Value-added Tax | | 211 850 | | 8 536 | |
Rental Leasing Income | 659 283 | 724 080 | 988 817 | | |
Revaluations Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | -92 850 |
Social Security Costs | 75 611 | 114 578 | 60 777 | 130 934 | 424 056 |
Staff Costs Employee Benefits Expense | 680 678 | 1 013 844 | 578 374 | 1 241 280 | 3 568 961 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | 2 152 | 2 499 | 1 276 | 1 315 | 1 715 |
Tax Expense Credit Applicable Tax Rate | 911 947 | 118 353 | 379 602 | 891 124 | 1 931 684 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 5 477 | 10 107 | 1 176 | 14 686 | 3 343 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 920 934 | 131 841 | 385 382 | 904 495 | 2 122 903 |
Total Additions Including From Business Combinations Property Plant Equipment | | | 89 950 | 7 301 | |
Total Assets Less Current Liabilities | 38 497 537 | 38 981 024 | 40 103 160 | 43 230 568 | 53 911 525 |
Total Deferred Tax Expense Credit | 463 304 | -7 585 | | | |
Total Increase Decrease From Revaluations Property Plant Equipment | | | | | 905 000 |
Total Operating Lease Payments | 29 465 | 27 251 | 30 197 | 23 032 | 54 208 |
Trade Creditors Trade Payables | 938 030 | 2 298 540 | 794 813 | 377 281 | 373 800 |
Trade Debtors Trade Receivables | 5 619 721 | 3 945 382 | 6 483 628 | 5 833 601 | 4 426 032 |
Turnover Revenue | 20 423 700 | 15 137 380 | 18 274 201 | 21 723 233 | 23 296 046 |
Wages Salaries | 599 408 | 890 137 | 509 067 | 1 101 470 | 3 136 055 |