Profit & Loss |
Date of Accounts |
2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 | 2023-12-31 |
Currency |
| | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 870 568 | 1 620 120 | 2 618 505 | 4 149 621 | 3 002 525 | 2 432 944 | 4 014 470 |
Current Assets | 7 027 007 | 6 444 073 | 6 654 917 | 7 927 403 | 7 185 904 | 8 292 018 | 10 638 111 |
Debtors | 183 625 | 162 757 | 539 285 | 600 851 | 926 938 | 1 150 519 | 1 222 830 |
Net Assets Liabilities | 3 387 733 | 4 043 923 | 4 700 664 | 5 878 427 | 5 569 418 | 7 012 634 | 8 630 406 |
Other Debtors | 501 | 3 141 | 145 | | 75 980 | 57 887 | 55 017 |
Property Plant Equipment | 717 343 | 736 590 | 731 525 | 804 666 | 790 816 | 725 618 | 700 948 |
Total Inventories | 5 972 814 | 4 661 196 | 3 497 127 | 3 176 931 | 3 256 441 | 4 708 555 | 5 400 811 |
|
Other Financial Data |
Audit Fees Expenses | | 9 200 | 10 500 | 10 500 | 11 650 | 11 650 | 13 000 |
Company Contributions To Money Purchase Plans Directors | 80 000 | 60 000 | 115 000 | 120 000 | 110 737 | 80 646 | 120 825 |
Director Remuneration | 33 313 | 27 700 | 30 000 | 47 532 | 37 087 | 40 000 | 40 000 |
Accrued Liabilities | 317 192 | 410 650 | 650 434 | 450 091 | 492 342 | 236 051 | 160 159 |
Accumulated Depreciation Impairment Property Plant Equipment | 351 678 | 401 583 | 447 408 | 557 184 | 656 735 | 750 504 | 802 211 |
Additional Provisions Increase From New Provisions Recognised | | | 665 | 10 820 | -5 589 | -1 865 | 17 117 |
Administrative Expenses | 731 536 | 819 265 | 869 906 | 802 706 | 745 586 | 754 771 | 861 239 |
Amounts Owed By Group Undertakings | | | 271 116 | 482 227 | 693 339 | 904 450 | 984 450 |
Amounts Owed To Directors | 43 005 | 32 010 | | 59 006 | 52 862 | 153 578 | |
Applicable Tax Rate | 19 | 19 | 19 | 19 | 19 | 19 | 25 |
Average Number Employees During Period | 17 | 26 | 19 | 19 | 19 | 18 | 20 |
Comprehensive Income Expense | 658 278 | 780 062 | 768 788 | 1 344 763 | 1 869 992 | 1 767 269 | 1 925 324 |
Corporation Tax Payable | 160 081 | 195 155 | 190 169 | 307 850 | 253 172 | 223 839 | 266 525 |
Cost Sales | 9 691 367 | 11 893 703 | 11 730 383 | 12 340 683 | 13 703 979 | 12 873 127 | 14 932 718 |
Creditors | 4 258 784 | 3 042 068 | 2 590 441 | 2 747 485 | 2 306 734 | 1 906 299 | 2 592 833 |
Current Tax For Period | 160 081 | 195 155 | 190 602 | 307 850 | 453 172 | 431 252 | 622 438 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | -1 865 | 17 117 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | | | | -39 151 |
Depreciation Amortisation Expense | 68 157 | 75 739 | | | | | |
Depreciation Expense Property Plant Equipment | 68 157 | 75 739 | 77 677 | 109 776 | 107 863 | 107 869 | 100 458 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 25 834 | 31 852 | | 8 312 | 14 100 | 48 751 |
Disposals Property Plant Equipment | | 30 764 | 47 680 | | 8 312 | 24 500 | 59 905 |
Distribution Costs | 9 175 | 8 250 | 10 502 | 8 819 | 10 093 | 9 156 | 14 735 |
Dividends Paid | 111 154 | 123 872 | 112 047 | 167 000 | 2 179 001 | 352 342 | 307 552 |
Dividends Paid Classified As Financing Activities | -111 154 | -123 872 | | | | | |
Dividends Paid On Shares | 111 154 | 123 872 | 112 047 | 167 000 | | | |
Dividends Paid On Shares Interim | 25 000 | 9 000 | 25 893 | 167 000 | 2 179 001 | | |
Fixed Assets | 717 343 | 736 590 | 731 525 | 804 666 | 790 816 | 725 618 | 700 948 |
Further Item Creditors Component Total Creditors | 3 596 050 | 1 962 485 | | | | | |
Further Item Operating Income Component Total Other Operating Income | 22 641 | 31 884 | 32 834 | 33 746 | 47 200 | 44 148 | 29 500 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -198 903 | 392 770 | | | | | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -131 214 | 20 868 | | | | | |
Gain Loss On Disposal Assets Income Statement Subtotal | 14 000 | 13 607 | | | | | |
Gain Loss On Disposals Property Plant Equipment | 14 000 | 13 607 | 7 172 | | 3 995 | 11 599 | 30 307 |
Gross Profit Loss | 1 531 570 | 1 765 013 | 1 821 949 | 2 357 709 | 2 991 957 | 2 903 683 | 3 317 208 |
Income Taxes Paid Refund Classified As Operating Activities | -126 610 | -160 081 | | | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | -647 367 | 749 552 | | | | | |
Increase Decrease In Stocks Inventories Finished Goods Work In Progress | 2 682 437 | -1 311 618 | | | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | 75 739 | 77 677 | 109 776 | 107 863 | 107 869 | 100 458 |
Issue Equity Instruments | | | | | | 28 289 | |
Key Management Personnel Compensation Total | 107 700 | 87 700 | | | | | |
Merchandise | 82 397 | 69 627 | 69 072 | 42 643 | 55 753 | 45 745 | 56 236 |
Net Cash Flows From Used In Financing Activities | -1 711 510 | 1 768 432 | | | | | |
Net Cash Flows From Used In Investing Activities | 87 370 | 78 705 | | | | | |
Net Cash Flows From Used In Operating Activities | 2 271 507 | -2 596 689 | | | | | |
Net Cash Generated From Operations | 2 144 897 | -2 756 770 | | | | | |
Net Current Assets Liabilities | 2 768 223 | 3 402 005 | 4 064 476 | 5 179 918 | 4 879 170 | 6 385 719 | 8 045 278 |
Net Interest Received Paid Classified As Investing Activities | -2 803 | -2 674 | | | | | |
Number Shares Issued Fully Paid | | 28 | 28 | 28 | 28 | | |
Operating Profit Loss | 813 500 | 969 382 | 974 375 | 1 660 155 | 2 315 459 | 2 183 904 | 2 470 734 |
Other Creditors | 349 | 300 | 35 714 | 37 697 | 25 177 | 8 546 | 4 627 |
Other Deferred Tax Expense Credit | -2 056 | -3 161 | 665 | 10 820 | -5 589 | -1 865 | 17 117 |
Other Interest Receivable Similar Income Finance Income | 2 803 | 2 674 | 4 680 | 3 278 | 2 116 | 12 752 | 94 145 |
Other Investments Other Than Loans | 166 675 | 166 675 | 166 675 | 166 675 | 166 675 | 166 675 | |
Other Operating Income Format1 | 22 641 | 31 884 | 32 834 | 113 971 | 79 181 | 44 148 | 29 500 |
Other Taxation Social Security Payable | 27 759 | 38 858 | 18 815 | 19 964 | 21 888 | 17 908 | 16 746 |
Par Value Share | | 1 | 1 | 1 | 1 | | |
Pension Other Post-employment Benefit Costs Other Pension Costs | 87 755 | 75 066 | 123 744 | 127 901 | 118 527 | 89 876 | 132 153 |
Prepayments Accrued Income | 90 095 | 78 852 | 99 343 | 85 353 | 76 815 | 134 892 | 154 026 |
Proceeds From Borrowings Classified As Financing Activities | -1 800 480 | | | | | | |
Proceeds From Sales Property Plant Equipment | -14 000 | -18 537 | | | | | |
Profit Loss | 658 278 | 780 062 | 768 788 | 1 344 763 | 1 869 992 | 1 767 269 | 1 925 324 |
Profit Loss On Ordinary Activities Before Tax | 816 303 | 972 056 | 979 055 | 1 663 433 | 2 317 575 | 2 196 656 | 2 564 879 |
Property Plant Equipment Gross Cost | 1 069 021 | 1 138 173 | 1 178 933 | 1 361 850 | 1 447 551 | 1 476 122 | 1 503 159 |
Provisions | 97 833 | 94 672 | 95 337 | 106 157 | 100 568 | 98 703 | 115 820 |
Provisions For Liabilities Balance Sheet Subtotal | 97 833 | 94 672 | 95 337 | 106 157 | 100 568 | 98 703 | 115 820 |
Purchase Property Plant Equipment | -104 173 | -99 916 | | | | | |
Raw Materials | 5 890 417 | 4 591 569 | 3 428 055 | 3 134 288 | 3 200 688 | 4 662 810 | 5 344 575 |
Repayments Borrowings Classified As Financing Activities | | -1 633 565 | | | | | |
Security Deposit | | | | | | 153 578 | 9 999 |
Social Security Costs | 43 790 | 48 003 | 44 019 | 40 577 | 41 970 | 42 850 | 42 241 |
Staff Costs Employee Benefits Expense | 576 893 | 638 717 | 647 095 | 608 075 | 621 697 | 604 605 | 697 129 |
Tax Expense Credit Applicable Tax Rate | 155 098 | 184 691 | 186 020 | 316 052 | 440 339 | 417 365 | 641 220 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | 2 350 | 4 977 | 105 | 2 705 | 10 763 | 9 349 | 15 589 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 583 | 2 326 | 5 142 | -87 | 2 070 | 4 538 | 4 780 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 158 025 | 191 994 | 210 267 | 318 670 | 447 583 | 429 387 | 639 555 |
Total Additions Including From Business Combinations Property Plant Equipment | | 99 916 | 88 440 | 182 917 | 94 013 | 53 071 | 86 942 |
Total Assets Less Current Liabilities | 3 485 566 | 4 138 595 | 4 796 001 | 5 984 584 | 5 669 986 | 7 111 337 | 8 746 226 |
Trade Creditors Trade Payables | 65 422 | 117 237 | 70 425 | 56 821 | 46 092 | 39 616 | 170 158 |
Trade Debtors Trade Receivables | 93 029 | 80 764 | 168 681 | 33 271 | 80 804 | 53 290 | 29 337 |
Turnover Revenue | 11 222 937 | 13 658 716 | 13 552 332 | 14 698 392 | 16 695 936 | 15 776 810 | 18 249 926 |
Value-added Tax Payable | 48 926 | 285 373 | 237 712 | 225 073 | 348 736 | 111 344 | 38 274 |
Wages Salaries | 445 348 | 515 648 | 479 332 | 439 597 | 461 200 | 471 879 | 522 735 |
Further Item Borrowings Component Total Borrowings | | | | 1 590 983 | 1 066 465 | 1 115 417 | |
Further Item Deferred Expense Credit Component Total Deferred Tax Expense | | | | | -5 589 | -1 865 | |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | 7 295 | | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | 19 000 | | | | |
Loans From Directors | | | 18 916 | 59 006 | | | |
Other Remaining Borrowings | | | 1 368 256 | 1 590 983 | | | |
Total Current Tax Expense Credit | | 195 155 | 209 602 | 307 850 | | | |