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 | 14 999 196 | 14 121 986 | 19 693 704 | 22 713 472 | 24 078 313 |
Current Assets | 23 802 162 | 26 032 198 | 29 499 655 | 34 623 034 | 38 888 948 |
Debtors | 3 193 812 | 4 644 341 | 2 681 427 | 3 565 735 | 4 963 066 |
Net Assets Liabilities | 37 710 360 | 37 948 318 | 40 858 505 | 46 651 782 | 53 770 437 |
Other Debtors | 223 822 | 246 893 | 212 550 | 293 354 | 750 643 |
Property Plant Equipment | 12 665 554 | 12 099 141 | 11 412 404 | 12 023 381 | 12 259 379 |
Total Inventories | 3 244 357 | 4 315 387 | 3 858 905 | 4 637 724 | |
|
Other Financial Data |
Accrued Liabilities Deferred Income | 2 541 957 | 2 719 058 | 2 390 004 | 3 042 093 | 3 433 955 |
Accumulated Depreciation Impairment Property Plant Equipment | 13 448 322 | 14 447 480 | 9 337 725 | 16 698 725 | 10 890 644 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 942 801 | | 2 086 045 | 2 396 327 |
Administrative Expenses | | | 12 398 056 | 14 122 611 | 14 568 148 |
Amounts Owed To Group Undertakings | 58 183 | 114 491 | 40 015 | 175 024 | 83 089 |
Average Number Employees During Period | 137 | 140 | 139 | 139 | 145 |
Bank Borrowings Overdrafts | | | 3 937 | 13 | |
Bank Overdrafts | | | 3 937 | 13 | |
Cash Cash Equivalents | | 14 981 739 | 20 807 285 | 23 097 024 | 24 797 858 |
Comprehensive Income Expense | 4 514 042 | 6 180 208 | 4 703 287 | 8 347 402 | 9 143 828 |
Corporation Tax Payable | | 377 080 | 46 552 | 571 190 | 497 089 |
Corporation Tax Recoverable | 20 231 | | 21 663 | 19 701 | 11 591 |
Cost Sales | | | 23 414 367 | 29 922 079 | 36 224 445 |
Creditors | 4 076 938 | 4 927 953 | 4 076 460 | -25 462 000 | -21 713 000 |
Creditors Free-text Comment | | | 22 384 000 | 25 462 000 | |
Current Asset Investments | 2 364 797 | 2 950 484 | 3 265 619 | 3 706 103 | 4 515 665 |
Current Tax For Period | | | 985 030 | 1 599 638 | 1 228 214 |
Deferred Tax Asset Debtors | | | | 30 763 | 40 359 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | 66 828 | 477 086 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | 66 828 | 477 023 | -9 596 |
Derivative Liabilities | | 41 236 | | 19 276 | 14 813 |
Distribution Costs | | | 2 074 951 | 2 599 468 | 3 219 012 |
Dividend Income | | | 42 795 | 53 254 | 78 830 |
Dividend Income From Financial Assets Fair Value Through Profit Or Loss | | | 42 795 | 53 254 | 78 830 |
Dividends Paid Classified As Financing Activities | | -5 942 250 | -1 793 100 | -2 554 125 | -2 335 200 |
Dividends Paid To Owners Parent Classified As Financing Activities | | | | -2 557 525 | -2 335 200 |
Dividends Received Classified As Investing Activities | | | | | -78 830 |
Equity Securities Held | 5 059 348 | 5 149 954 | 5 149 954 | 5 129 953 | 5 122 328 |
Finished Goods Goods For Resale | 1 375 928 | 2 113 574 | 1 771 703 | 2 338 856 | 2 534 415 |
Fixed Assets | 20 460 854 | 19 986 903 | 19 298 938 | 19 888 868 | 20 835 882 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | -412 | |
Further Item Dividend Income Component Total Dividend Income | | | | 60 379 | 116 910 |
Further Item Tax Increase Decrease Component Adjusting Items | | | -62 080 | 277 025 | 218 000 |
Gain Loss Due To Foreign Exchange Differences Before Tax In Other Comprehensive Income | | | -5 151 | 2 319 | |
Gain Loss On Disposals Property Plant Equipment | | | 54 888 | 95 690 | |
Gain Loss On Remeasurement Defined Benefit Plans Before Tax In Other Comprehensive Income | 78 000 | -462 000 | -493 000 | 3 004 000 | 3 127 000 |
Government Grant Income | | | 752 376 | 61 595 | |
Gross Profit Loss | | | 19 327 041 | 23 311 911 | |
Impairment Loss Reversal On Investments | | | | -408 983 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -2 006 955 |
Income Tax Expense Credit On Components Other Comprehensive Income | 620 920 | -134 520 | -155 420 | 416 540 | 712 750 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | -74 | -1 233 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | -4 461 | |
Increase Decrease Through Other Changes Property Plant Equipment | | 3 168 455 | | 3 228 | 2 548 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 1 461 580 | | 1 403 687 | 1 489 260 |
Intangible Assets | 33 895 | | 35 550 | 37 350 | |
Interest Expense On Liabilities Defined Benefit Plan | | | 95 000 | 89 000 | 43 000 |
Interest Income On Bank Deposits | | | 34 503 | 4 285 | 167 324 |
Interest Income On Financial Assets That Are Not Fair Value Through Profit Or Loss | | | | 4 285 | 167 324 |
Interest Payable Similar Charges Finance Costs | | | | 108 276 | 38 537 |
Interest Received Classified As Investing Activities | | | | -14 285 | -196 849 |
Investments | 7 795 300 | 7 887 762 | 7 886 534 | 7 865 487 | 8 576 503 |
Investments Fixed Assets | 7 795 300 | 7 887 762 | 7 886 534 | 7 865 487 | 8 576 503 |
Investments In Subsidiaries | 2 729 237 | 2 729 237 | 2 729 237 | 2 729 237 | |
Loans To Subsidiaries | | | | | 720 000 |
Net Current Assets Liabilities | 19 725 224 | 21 104 245 | | | |
Net Finance Income Costs | | | 140 497 | 184 449 | 397 560 |
Operating Profit Loss | | | 5 651 546 | 6 671 156 | |
Other Comprehensive Income Expense Before Tax | | | -342 731 | 2 589 779 | 2 414 250 |
Other Creditors | 116 093 | 116 395 | 142 261 | 72 290 | 7 902 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 462 422 | | 287 715 | 328 925 |
Other Disposals Property Plant Equipment | | 510 052 | | 359 096 | 999 994 |
Other Interest Receivable Similar Income Finance Income | | | 140 497 | 184 449 | 397 560 |
Other Provisions Balance Sheet Subtotal | | | 59 936 | 5 000 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 812 218 | 636 598 | 722 043 | 761 319 | 742 302 |
Percentage Class Share Held In Subsidiary | | 100 | | 100 | |
Prepayments Accrued Income | 564 889 | 589 755 | 227 864 | 330 975 | 301 429 |
Profit Loss | 5 056 962 | 6 507 688 | 5 040 867 | 5 759 942 | 7 060 435 |
Profit Loss On Ordinary Activities Before Tax | | | 5 967 663 | 7 156 312 | 7 792 234 |
Property Plant Equipment Gross Cost | 26 113 872 | 26 546 621 | 12 724 718 | 28 722 106 | 12 793 846 |
Provisions For Liabilities Balance Sheet Subtotal | 296 818 | 390 450 | | | |
Raw Materials Consumables | 1 868 429 | 2 201 813 | 2 087 202 | 2 298 868 | |
Retirement Benefit Obligations Surplus | | | 3 414 960 | 1 153 500 | -984 750 |
Social Security Costs | 585 410 | 687 766 | 682 174 | 693 968 | |
Staff Costs Employee Benefits Expense | 7 480 475 | 7 516 121 | 7 463 758 | 7 690 438 | 8 085 656 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 231 824 | 325 456 | 388 732 | 860 585 | 860 585 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | -31 358 | | |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | -60 253 | -85 221 | -93 390 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | -258 470 | -172 682 | |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | -22 708 | -10 883 | 17 652 |
Tax Increase Decrease From Effect Foreign Tax Rates | | | 12 515 | 2 000 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | 307 674 | 304 468 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | 1 064 373 | 2 079 543 | 1 218 618 |
Total Assets Less Current Liabilities | 40 186 078 | 41 091 148 | | | |
Total Borrowings | | | 3 937 | 13 | |
Total Current Tax Expense Credit | | | 985 030 | 1 595 177 | 1 228 214 |
Trade Creditors Trade Payables | 891 409 | 1 070 138 | 1 440 549 | 2 518 171 | 2 314 585 |
Trade Debtors Trade Receivables | 2 255 268 | 3 727 207 | 2 165 553 | 2 882 022 | 3 645 944 |
Turnover Revenue | | | 42 741 408 | 53 233 990 | |
Wages Salaries | 6 082 847 | 6 191 757 | 6 059 541 | 6 235 151 | 6 582 473 |