Profit & Loss |
Date of Accounts |
2016-09-30 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | |
Net Worth | 0 | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | 1 | 120 000 | 119 871 | 4 978 | 95 301 | 18 734 | 261 140 |
Current Assets | | | 119 871 | 7 397 | 97 725 | 27 266 | 1 220 612 |
Debtors | | | | 2 419 | 2 424 | 8 532 | 959 472 |
Net Assets Liabilities | | | | 20 459 252 | 20 545 050 | 20 773 490 | 20 983 946 |
Other Debtors | | | | 2 419 | 2 424 | 3 224 | 2 067 948 |
Total Inventories | | | | | 4 084 240 | 5 337 834 | 6 346 102 |
Cash Bank In Hand | 0 | | | | | | |
Net Assets Liabilities Including Pension Asset Liability | 0 | | | | | | |
|
Capital & Reserves |
Shareholder Funds | 0 | | | | | | |
|
Other Financial Data |
Accrued Liabilities | | | | 12 000 | 16 500 | | |
Accumulated Amortisation Impairment Intangible Assets | | | | | 153 193 | 207 408 | 1 569 506 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | | 2 155 886 | 2 235 162 | 2 256 614 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | 58 555 | 28 357 |
Administration Support Average Number Employees | | | | | 46 | 47 | 45 |
Administrative Expenses | | | | | 8 781 337 | 9 394 163 | 9 115 723 |
Amortisation Expense Intangible Assets | | | | | 821 009 | 977 838 | 908 751 |
Amounts Owed By Related Parties | | | | 33 333 | 65 831 | 5 308 | 941 748 |
Amounts Owed To Related Parties | | | | 1 890 173 | 1 856 840 | 1 565 500 | 2 526 940 |
Applicable Tax Rate | | | | | 19 | 19 | 19 |
Average Number Employees During Period | | | | | 131 | 135 | 145 |
Balances With Banks | | | | | 95 301 | 18 734 | 261 140 |
Cash Cash Equivalents | | | | | 95 301 | 18 734 | 261 140 |
Cash Cash Equivalents Cash Flow Value | | | | 1 700 253 | 2 299 962 | 3 067 893 | |
Cash On Hand | | | | | 7 926 | 6 216 | 5 322 |
Comprehensive Income Expense | | | | 295 996 | 1 808 898 | 9 279 039 | 6 792 765 |
Comprehensive Income Expense Attributable To Non-controlling Interests | | | | | 39 569 | 676 981 | 57 655 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | 2 341 205 | 9 279 039 | 6 735 110 |
Cost Sales | | | | | 8 840 306 | 11 165 459 | 14 759 482 |
Creditors | | 173 143 | 177 143 | 1 888 013 | 159 834 | 26 429 | 7 613 931 |
Current Tax For Period | | | | | 611 229 | 716 017 | 1 514 685 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 32 342 | 1 078 593 | 97 524 |
Depreciation Amortisation Expense | | | | | 1 241 678 | 1 129 784 | 1 089 877 |
Depreciation Expense Property Plant Equipment | | | | | 420 669 | 151 946 | 181 126 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -66 675 | |
Disposals Property Plant Equipment | | | | | | -66 674 | |
Distribution Costs | | | | | 626 | | |
Dividend Per Share Interim | | | | | 9 | 9 | 33 |
Dividends Paid | | | 3 065 000 | 312 500 | -1 723 100 | -1 800 000 | -6 669 118 |
Dividends Paid Classified As Financing Activities | | | | | -1 723 100 | -1 800 000 | -6 669 119 |
Finished Goods Goods For Resale | | | | | 506 511 | 884 121 | 1 139 701 |
Fixed Assets | | | | | 13 214 895 | 16 461 560 | 15 709 106 |
Foreign Exchange Differences Increase Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 30 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | -870 459 | -133 405 | -26 429 |
Further Revenue Item Component Total Revenue | | | | | 586 | 44 485 | 6 550 |
Gain Loss From Fair Value Adjustment Investment Property Recognised In Profit Or Loss | | | | | | -4 250 000 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 391 594 | 1 253 594 | 1 008 268 |
Gain Loss In Cash Flows From Change In Provisions | | | | | 45 023 | -19 580 | 121 568 |
Gain Loss On Disposals Intangible Assets | | | | | -703 | 26 858 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | | 21 735 |
Gain Loss On Financial Assets Fair Value Through Profit Or Loss | | | | | | 4 250 000 | |
Gain Loss On Non-financing Activities Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | -102 238 | 34 089 | 297 625 |
Gain Loss On Revaluation Other Assets Net Tax In Other Comprehensive Income | | | | | | 3 202 202 | |
Gross Profit Loss | | | | | 11 725 137 | 13 572 364 | 17 482 025 |
Income From Other Fixed Asset Investments | | | | | 36 430 | 51 030 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 407 269 | 605 285 | 1 191 524 |
Increase Decrease From Fair Value Adjustment Investment Property Fair Value Model | | | | | | 4 250 000 | |
Increase Decrease From Foreign Exchange Differences Intangible Assets | | | | | | -7 924 | 5 623 |
Increase Decrease From Foreign Exchange Differences Property Plant Equipment | | | | | | -1 642 | -2 718 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 599 709 | 767 931 | 481 883 |
Increase Decrease In Cash Cash Equivalents From Foreign Exchange Differences | | | | | 102 238 | -34 089 | -297 625 |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 54 215 | 543 185 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | | 55 344 | 21 422 |
Intangible Assets | | | | | 467 692 | 311 283 | 150 321 |
Intangible Assets Gross Cost | | | | | 526 615 | 518 691 | 1 719 827 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 43 807 | 16 154 | 18 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 30 985 | 23 578 | 59 889 |
Interest Income On Bank Deposits | | | | | 60 | 51 033 | 63 965 |
Interest Paid Classified As Financing Activities | | | | | -74 792 | -39 732 | -59 907 |
Interest Paid Classified As Operating Activities | | | | | 74 792 | 39 732 | 59 907 |
Interest Payable Similar Charges Finance Costs | | | | | 74 792 | 39 732 | 65 832 |
Interest Received Classified As Investing Activities | | | | | 36 490 | 51 032 | 63 965 |
Interest Received Classified As Operating Activities | | | | | 36 490 | 51 033 | 63 965 |
Investment Property | | | | | 2 580 000 | 6 830 000 | 6 830 000 |
Investment Property Fair Value Model | | | | | 2 580 000 | 6 830 000 | 6 830 000 |
Investments Fixed Assets | | 20 533 028 | 20 533 028 | 22 339 868 | 22 339 868 | 22 339 868 | 22 339 868 |
Investments In Subsidiaries | | | | 22 339 868 | 22 339 868 | 22 339 868 | 22 339 868 |
Loss On Financing Activities Due To Foreign Exchange Differences | | | | | | | 5 925 |
Net Cash Flows From Used In Financing Activities | | | | | -3 126 348 | -1 973 137 | -6 755 455 |
Net Cash Flows From Used In Investing Activities | | | | | -882 162 | -246 919 | -509 118 |
Net Cash Flows From Used In Operating Activities | | | | | 4 608 219 | 2 987 986 | 7 746 456 |
Net Cash Generated From Operations | | | | | 5 015 488 | 3 593 271 | 8 937 980 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 4 247 964 | 5 238 279 | 9 144 117 |
Net Current Assets Liabilities | 1 | -53 143 | -57 272 | -1 880 616 | -1 794 818 | -1 566 378 | -1 355 922 |
Nominal Value Allotted Share Capital | | | | 200 000 | 200 000 | | |
Number Shares Issued Fully Paid | | 66 666 | 66 666 | 66 666 | 200 000 | 200 000 | 200 000 |
Operating Profit Loss | | | | | 2 993 887 | 4 207 165 | 8 379 525 |
Other Comprehensive Income Expense Net Tax | | | | | | 3 202 202 | |
Other Creditors | | 23 143 | 27 143 | 31 143 | 19 143 | 19 144 | 19 144 |
Other Employee Expense | | | | | 47 133 | 79 410 | 493 475 |
Other Interest Receivable Similar Income Finance Income | | | | | 60 | 51 033 | 63 965 |
Other Inventories | | | | | 3 393 094 | 4 292 653 | 5 206 401 |
Other Operating Income Format1 | | | | | 50 713 | 28 963 | 13 223 |
Other Payables Accrued Expenses | | | | | 16 500 | 9 000 | 30 450 |
Other Remaining Borrowings | | | | | 159 834 | 26 429 | |
Other Revenue | | | | | 22 646 | 104 451 | 146 069 |
Par Value Share | 0 | 1 | 1 | 1 | 1 | 1 | 1 |
Payments To Acquire Interests In Joint Ventures Associates Participating Interests Classified As Investing Activities | | | | | -55 851 | -64 774 | -21 749 |
Pension Costs Defined Contribution Plan | | | | | 113 334 | 127 262 | 101 165 |
Percentage Class Share Held In Subsidiary | | 80 | 80 | 100 | 100 | | |
Prepayments | | | | | 234 434 | 340 924 | 298 463 |
Production Average Number Employees | | | | | 68 | 69 | 82 |
Profit Loss | | 5 095 885 | 3 060 871 | 295 996 | 1 808 898 | 2 028 440 | 6 879 574 |
Profit Loss Attributable To Non-controlling Interests | | | | | 39 569 | 676 981 | 57 655 |
Profit Loss Attributable To Owners Parent | | | | | 2 341 205 | 6 076 837 | 6 735 110 |
Profit Loss On Ordinary Activities Before Tax | | | | | 3 024 345 | 8 548 428 | 8 404 974 |
Property Plant Equipment Gross Cost | | | | | 2 692 065 | 2 571 917 | 2 597 556 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 467 292 | 1 526 305 | 1 745 397 |
Purchase Intangible Assets | | | | | -56 734 | | |
Purchase Property Plant Equipment | | | | | -806 067 | -233 177 | -551 334 |
Raw Materials Consumables | | | | | 184 635 | 161 060 | |
Redundancy Costs | | | | | | 130 | |
Rental Income From Investment Property | | | | | 383 944 | 370 021 | 431 737 |
Research Development Expense Recognised In Profit Or Loss | | | | | 487 099 | 637 151 | 456 579 |
Revenue From Commissions | | | | | 283 389 | 210 514 | |
Revenue From Sale Goods | | | | | 19 874 878 | 24 008 088 | 31 657 151 |
Selling Average Number Employees | | | | | 17 | 19 | 18 |
Share Profit Loss Associates Accounted For By Equity Method | | | | | 68 760 | 79 963 | 27 316 |
Share Profit Loss Associates Joint Ventures Accounted For Using Equity Method | | | | | 68 760 | 79 963 | 27 316 |
Social Security Costs | | | | | 272 567 | 316 188 | 372 131 |
Staff Costs Employee Benefits Expense | | | | | 5 151 676 | 5 728 006 | 6 657 326 |
Taxation Social Security Payable | | | | | 127 298 | 117 553 | 253 094 |
Tax Expense Credit Applicable Tax Rate | | | | | 574 626 | 1 624 201 | 1 670 907 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | 121 770 | 121 059 | -45 429 |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | -8 023 | -8 876 | -3 897 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 2 687 | 1 070 | |
Tax Increase Decrease From Effect Joint Ventures Associates Results Reported Net Tax | | | | | 12 909 | 15 188 | |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | | -60 398 | 41 968 | -9 372 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 643 571 | 1 794 610 | 1 612 209 |
Total Assets Less Current Liabilities | 1 | 20 479 885 | 20 475 756 | 20 459 252 | 19 115 013 | 25 117 218 | 25 304 906 |
Total Borrowings | | | | | 159 834 | 26 429 | |
Total Operating Lease Payments | | | | | | | 64 749 |
Trade Creditors Trade Payables | | | | 30 | 60 | 2 139 785 | 1 805 261 |
Trade Debtors Trade Receivables | | | | | 3 742 419 | 4 942 832 | 4 947 442 |
Turnover Revenue | | | | | 20 565 443 | 24 737 823 | 32 241 507 |
Wages Salaries | | | | | 4 718 642 | 5 205 016 | 5 690 555 |
Company Contributions To Money Purchase Plans Directors | | | | | 4 138 | 5 706 | 6 564 |
Director Remuneration | | | | | 228 298 | 226 758 | 159 061 |
Amounts Owed To Group Undertakings | | 150 000 | 150 000 | 1 544 340 | | | |
Investments In Group Undertakings | | 20 533 028 | 20 533 028 | 22 339 868 | | | |
Issue Bonus Shares Decrease Increase In Equity | | 100 000 | | | | | |
Net Assets Liabilities Associates | | -1 868 927 | -2 344 036 | -2 663 681 | | | |
Nominal Value Shares Issued Specific Share Issue | | 1 | | | | | |
Number Shares Issued Specific Share Issue | | 66 666 | | | | | |
Percentage Class Share Held In Associate | | 25 | 25 | 25 | | | |
Profit Loss From Continuing Operations Associates | | 317 033 | 475 109 | 319 645 | | | |
Number Shares Allotted | 2 | | | | | | |
Share Capital Allotted Called Up Paid | 0 | | | | | | |