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 | 297 675 | 905 447 | 1 669 336 | 1 441 125 | 2 701 164 |
Current Assets | 9 264 652 | 9 275 838 | 7 559 758 | 6 701 455 | 8 651 145 |
Debtors | 6 739 673 | 6 656 032 | 3 818 755 | 3 266 547 | 4 052 164 |
Net Assets Liabilities | 6 420 573 | 7 526 677 | 7 199 572 | 8 200 912 | 9 176 776 |
Other Debtors | 5 481 800 | 5 537 841 | 3 256 079 | 2 606 548 | 3 225 016 |
Property Plant Equipment | 2 433 332 | 2 806 174 | 2 382 388 | 1 814 484 | 850 921 |
Total Inventories | 2 227 304 | 1 714 359 | 2 071 667 | 1 993 783 | 1 897 817 |
|
Other Financial Data |
Audit Fees Expenses | 5 200 | 6 000 | 6 000 | 6 000 | 7 500 |
Accrued Liabilities Deferred Income | 156 065 | 73 375 | 71 683 | 99 534 | 152 007 |
Accumulated Amortisation Impairment Intangible Assets | 834 254 | 1 017 370 | 1 236 499 | 1 455 628 | 1 674 757 |
Accumulated Depreciation Impairment Property Plant Equipment | 2 387 132 | 2 824 905 | 3 207 264 | 3 468 127 | 3 694 503 |
Additional Provisions Increase From New Provisions Recognised | | 38 223 | -49 956 | | |
Additions Other Than Through Business Combinations Intangible Assets | | 731 500 | 10 000 | | |
Additions Other Than Through Business Combinations Property Plant Equipment | | 608 714 | 61 708 | 153 638 | 225 160 |
Administrative Expenses | 4 384 807 | 5 349 623 | 5 002 107 | 4 111 524 | 4 769 661 |
Amortisation Expense Intangible Assets | 126 454 | 183 116 | 219 129 | 219 129 | 219 129 |
Amortisation Government Grants | | | -665 763 | -501 345 | |
Amortisation Rate Used For Intangible Assets | | 10 | 10 | 10 | 10 |
Amounts Owed To Directors | 41 998 | 1 686 | 832 | 984 | 21 |
Applicable Tax Rate | | 19 | 19 | 19 | 19 |
Average Number Employees During Period | | 97 | 129 | 89 | 79 |
Bank Borrowings Overdrafts | 2 156 080 | 1 053 977 | 949 576 | 233 043 | 6 117 |
Cash Cash Equivalents Cash Flow Value | 297 675 | 905 447 | 1 669 337 | 1 436 783 | 2 695 047 |
Cash Flows Used In Purchase Non-controlling Interests | 28 180 | | | | |
Cash Payments To Acquire Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | 36 708 |
Cash Receipts From Sales Equity Or Debt Instruments Other Entities Classified As Investing Activities | | | | | 108 666 |
Corporation Tax Payable | 313 387 | 346 301 | 64 893 | 441 712 | 193 974 |
Cost Sales | 15 120 311 | 11 895 404 | 5 871 070 | 6 974 407 | 7 944 825 |
Creditors | 3 055 620 | 4 001 151 | 2 771 641 | 1 634 945 | 1 376 312 |
Current Tax For Period | 471 000 | 461 656 | 64 893 | 441 712 | 413 974 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | 3 800 | 38 223 | -49 956 | -9 268 | 3 317 |
Deferred Tax Liabilities | 102 295 | 140 518 | 90 562 | 81 294 | 84 611 |
Depreciation Expense Property Plant Equipment | 299 475 | 394 279 | 423 999 | 279 522 | 272 486 |
Depreciation Rate Used For Property Plant Equipment | | 25 | 25 | 25 | 20 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | 51 647 | 41 640 | 18 659 | 46 110 |
Disposals Property Plant Equipment | | 164 549 | 103 135 | 460 679 | 962 347 |
Dividends Paid | 750 000 | 811 953 | 168 000 | 373 802 | 406 993 |
Dividends Paid Classified As Financing Activities | 750 000 | 811 953 | 168 000 | 373 802 | 406 993 |
Dividends Paid On Shares | 750 000 | 811 953 | 168 000 | 373 802 | 406 993 |
Finance Lease Liabilities Present Value Total | 2 897 122 | 2 489 123 | 928 338 | | |
Finance Lease Payments Owing Minimum Gross | 2 897 122 | 2 489 123 | 928 338 | | |
Finished Goods | 2 227 304 | 1 714 359 | 2 071 667 | 1 993 783 | 1 897 817 |
Fixed Assets | 3 732 439 | 4 653 665 | 4 020 751 | 3 233 718 | 1 986 554 |
Gain Loss From Sales Investment Properties Recognised In Profit Or Loss | | | | | 7 486 |
Gain Loss In Cash Flows From Change In Accrued Items | 23 496 | -82 690 | -1 692 | 27 851 | 52 473 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | -205 795 | 162 551 | -113 484 | -98 965 | 164 521 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | -788 738 | 83 641 | 2 837 277 | 552 208 | -785 617 |
Gain Loss In Cash Flows From Change In Inventories | -373 060 | 512 945 | -357 308 | 77 884 | 95 966 |
Gain Loss In Cash Flows From Change In Provisions | | -271 309 | -271 309 | | |
Gain Loss On Disposals Property Plant Equipment | -6 601 | 11 221 | -1 921 | -232 363 | -182 623 |
Government Grant Income | | | 665 763 | 501 345 | |
Gross Profit Loss | 6 287 024 | 7 530 104 | 4 001 096 | 5 146 562 | 6 240 224 |
Income From Related Parties | | | | 169 000 | |
Income Taxes Paid Refund Classified As Operating Activities | 483 578 | 428 742 | 345 485 | 64 893 | 661 712 |
Increase Decrease Due To Transfers Into Or Out Property Plant Equipment | | 366 450 | | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | 177 091 | 607 772 | 489 776 | -229 749 | 1 258 264 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | -816 | | |
Increase Decrease In Existing Provisions | | | | -9 268 | 3 317 |
Increase From Amortisation Charge For Year Intangible Assets | | 183 116 | 219 129 | 219 129 | 219 129 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 394 279 | 423 999 | 279 522 | 272 486 |
Intangible Assets | 1 197 927 | 1 746 311 | 1 537 183 | 1 318 054 | 1 098 925 |
Intangible Assets Gross Cost | 2 032 181 | 2 763 681 | 2 773 682 | 2 773 682 | 2 773 682 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | 86 353 | 111 565 | 92 817 | 53 359 | |
Interest Paid Classified As Operating Activities | 181 927 | 198 418 | 165 349 | 94 248 | 9 469 |
Interest Payable Similar Charges Finance Costs | 181 927 | 198 418 | 165 349 | 94 248 | 9 469 |
Interest Received Classified As Operating Activities | 323 165 | 394 945 | 328 211 | 330 067 | 295 699 |
Investments | 101 180 | 101 180 | 101 180 | 101 180 | 36 708 |
Investments Fixed Assets | 101 180 | 101 180 | 101 180 | 101 180 | 36 708 |
Net Cash Flows From Used In Financing Activities | 267 873 | -1 136 642 | -1 080 391 | -2 817 108 | -654 679 |
Net Cash Flows From Used In Investing Activities | -1 028 503 | -1 216 091 | -12 134 | 56 019 | 580 412 |
Net Cash Flows From Used In Operating Activities | 937 721 | 2 960 505 | 1 582 301 | 2 531 340 | 1 332 531 |
Net Cash Generated From Operations | 1 280 061 | 3 192 720 | 1 764 924 | 2 360 414 | 1 708 013 |
Net Current Assets Liabilities | 6 209 032 | 5 274 687 | 4 788 117 | 5 066 510 | 7 274 833 |
Net Deferred Tax Liability Asset | 102 295 | 140 518 | 90 562 | 81 294 | 84 611 |
Operating Profit Loss | 2 191 628 | 2 221 408 | -307 846 | 1 571 767 | 1 513 918 |
Other Creditors | 46 671 | 40 786 | 24 850 | 13 028 | |
Other Finance Costs | 95 574 | 86 853 | 72 532 | 40 889 | 9 469 |
Other Interest Receivable Similar Income Finance Income | 323 165 | 394 945 | 328 211 | 330 067 | 295 699 |
Other Loans Classified Under Investments | 101 180 | 101 180 | 101 180 | 101 180 | 36 708 |
Other Operating Income Format1 | 289 411 | 40 927 | 693 165 | 536 729 | 43 355 |
Other Remaining Operating Income | 249 297 | | | | |
Other Taxation Social Security Payable | 310 537 | 441 256 | 418 630 | 235 167 | 449 762 |
Par Value Share | | 1 | 1 | 1 | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | -646 715 | 407 999 | 1 560 785 | 928 338 | |
Pension Costs Defined Contribution Plan | 73 171 | 45 787 | 39 806 | 32 920 | 43 159 |
Pension Other Post-employment Benefit Costs Other Pension Costs | 73 171 | 45 787 | 39 806 | 32 920 | 43 159 |
Prepayments Accrued Income | 313 256 | 305 146 | 164 686 | 194 264 | 208 079 |
Proceeds From Borrowings Classified As Financing Activities | 371 158 | 83 310 | -14 564 | -2 016 313 | -247 686 |
Proceeds From Government Grants Classified As Financing Activities | | | 665 763 | 501 345 | |
Proceeds From Sales Property Plant Equipment | 4 000 | 124 123 | 59 574 | 209 657 | 733 614 |
Profit Loss | 1 858 066 | 1 918 056 | -159 105 | 1 375 142 | 1 382 857 |
Profit Loss On Ordinary Activities Before Tax | 2 332 866 | 2 417 935 | -144 984 | 1 807 586 | 1 800 148 |
Property Plant Equipment Gross Cost | 4 820 464 | 5 631 079 | 5 589 652 | 5 282 611 | 4 545 424 |
Provisions | 102 295 | 140 518 | 90 562 | 81 294 | 84 611 |
Provisions For Liabilities Balance Sheet Subtotal | 102 295 | 140 518 | 90 562 | 81 294 | 84 611 |
Purchase Intangible Assets | 543 407 | 731 500 | 10 000 | | |
Purchase Property Plant Equipment | 460 916 | 608 714 | 61 708 | 153 638 | 225 160 |
Rental Leasing Income | 40 114 | 40 927 | 27 402 | 35 384 | 43 355 |
Revenue Arising From Exchanges Goods Or Services | 21 407 335 | 19 425 508 | 9 883 332 | | |
Selling Average Number Employees | 89 | 97 | 129 | 89 | 79 |
Social Security Costs | | 204 797 | 179 520 | 136 014 | 187 337 |
Staff Costs Employee Benefits Expense | 2 058 054 | 2 622 649 | 2 500 722 | 1 887 633 | 2 255 685 |
Tax Expense Credit Applicable Tax Rate | 443 245 | 459 408 | -27 547 | 343 441 | 342 028 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | -3 800 | -34 705 | 49 956 | 56 477 | 30 081 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | 31 565 | 36 953 | 42 484 | 41 794 | 41 865 |
Tax Increase Decrease From Other Short-term Timing Differences | 3 790 | | | | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | 474 800 | 499 879 | 14 121 | 432 444 | 417 291 |
Total Assets Less Current Liabilities | 9 941 471 | 9 928 352 | 8 808 868 | 8 300 228 | 9 261 387 |
Total Current Tax Expense Credit | | 461 656 | 64 077 | 441 712 | 413 974 |
Trade Creditors Trade Payables | 552 363 | 590 079 | 515 157 | 611 477 | 574 431 |
Trade Debtors Trade Receivables | 944 617 | 813 045 | 397 990 | 465 735 | 619 069 |
Transfers Into Or Out Property Plant Equipment Increase Decrease In Depreciation Impairment | | 95 141 | | | |
Turnover Revenue | 21 407 335 | 19 425 508 | 9 872 166 | 12 120 969 | 14 185 049 |
Wages Salaries | 1 984 883 | 2 372 065 | 2 281 396 | 1 718 699 | 2 025 189 |
Company Contributions To Money Purchase Plans Directors | 10 000 | 10 000 | 146 | 281 | 281 |
Compensation For Loss Office Directors | | | 100 060 | 3 000 | |
Director Remuneration | 16 590 | 15 600 | 15 900 | 15 600 | 15 600 |
Director Remuneration Benefits Excluding Payments To Third Parties | 26 590 | 25 600 | 16 046 | 15 881 | 15 881 |