Profit & Loss |
Date of Accounts |
2015-12-31 | 2016-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | |
|
Balance Sheet |
Cash Bank On Hand | 97 642 | 150 717 | 855 389 | 1 274 841 | 3 159 020 | 2 249 171 |
Current Assets | 556 441 | 441 017 | 1 900 296 | 3 236 912 | 4 648 967 | 4 974 717 |
Debtors | 379 400 | 218 892 | 724 970 | 771 536 | 620 040 | 1 525 870 |
Net Assets Liabilities | 201 097 | 176 285 | 1 358 705 | 1 490 261 | 3 165 913 | 4 562 777 |
Other Debtors | 155 189 | 35 220 | 502 430 | 649 714 | 4 137 | 45 205 |
Property Plant Equipment | 145 919 | 127 621 | 115 199 | 155 724 | 194 415 | 847 146 |
Total Inventories | 79 399 | 71 408 | 319 937 | 1 190 535 | 869 907 | 1 199 676 |
|
Other Financial Data |
Audit Fees Expenses | | | | | | 5 000 |
Accrued Liabilities Deferred Income | | | | | 4 800 | 61 000 |
Accumulated Depreciation Impairment Property Plant Equipment | 158 038 | 198 643 | 271 247 | 332 725 | 350 739 | 335 122 |
Additional Provisions Increase From New Provisions Recognised | | | | | | 42 901 |
Additions Other Than Through Business Combinations Property Plant Equipment | | 22 307 | | 128 297 | 125 204 | 804 570 |
Administration Support Average Number Employees | | | | | 3 | 3 |
Administrative Expenses | | | | | 405 142 | 551 865 |
Amounts Owed By Group Undertakings | | | | | | 72 283 |
Amounts Owed To Directors | | | | | 2 418 | 3 826 |
Amounts Owed To Group Undertakings | | | | | 799 900 | |
Amounts Owed To Group Undertakings Participating Interests | | | | 799 900 | 799 900 | |
Applicable Tax Rate | | | | | 19 | 19 |
Average Number Employees During Period | 12 | 11 | 18 | 19 | 21 | 23 |
Balances Amounts Owed By Related Parties | | | | | 354 391 | 72 283 |
Balances Amounts Owed To Related Parties | | | | 799 900 | 799 900 | |
Bank Borrowings Overdrafts | | 268 | | | 1 277 | |
Bank Overdrafts | | | | | 1 277 | |
Cash Cash Equivalents | | | | | 3 157 743 | 2 249 171 |
Cash Cash Equivalents Cash Flow Value | | | | | 3 157 743 | 2 249 171 |
Comprehensive Income Expense | | | | | 1 969 652 | 1 658 864 |
Corporation Tax Payable | | 70 436 | 94 101 | 166 354 | 370 758 | 358 783 |
Cost Sales | | | | | 8 106 928 | 9 479 641 |
Creditors | 451 420 | 347 921 | 618 260 | 1 836 341 | 1 950 633 | 1 533 813 |
Current Tax For Period | | | | | 370 758 | 358 783 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 19 937 | 42 901 |
Deferred Tax Liabilities | | | | | 36 939 | 79 840 |
Depreciation Expense Property Plant Equipment | | | | | 50 324 | 49 832 |
Depreciation Rate Used For Property Plant Equipment | | 25 | | 25 | 25 | 25 |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 6 574 | 32 310 | 65 449 |
Disposals Property Plant Equipment | | | | 26 294 | 68 499 | 167 456 |
Dividends Paid | | | | | 294 000 | 262 000 |
Dividends Paid Classified As Financing Activities | | | | | 294 000 | 262 000 |
Dividends Paid On Shares | | | | | 64 000 | 52 000 |
Finance Lease Liabilities Present Value Total | | | | | 39 215 | 32 594 |
Finance Lease Payments Owing Minimum Gross | | | | | 83 503 | 62 418 |
Fixed Assets | | | 115 299 | 155 724 | 548 806 | 1 231 537 |
Gain Loss In Cash Flows From Change In Accrued Items | | | | | 300 | 5 200 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | -91 800 | 396 345 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 151 496 | -905 830 |
Gain Loss In Cash Flows From Change In Inventories | | | | | 320 628 | -329 769 |
Gain Loss On Disposals Property Plant Equipment | | | | | 11 311 | 21 744 |
Gross Profit Loss | | | | | 2 771 057 | 2 615 869 |
Income Taxes Paid Refund Classified As Operating Activities | | | | | 166 815 | 370 758 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 1 882 902 | -908 572 |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | 461 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | 88 995 |
Increase From Depreciation Charge For Year Property Plant Equipment | | 40 605 | | 68 052 | 50 324 | 49 832 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 5 107 | 2 556 |
Interest Paid Classified As Operating Activities | | | | | 5 107 | 2 556 |
Interest Payable Similar Charges Finance Costs | | | | | 5 107 | 2 556 |
Investments | | | 100 | -100 | 354 391 | 384 391 |
Investments Fixed Assets | | | 100 | | 354 391 | 384 391 |
Investments In Group Undertakings | | | 100 | | | |
Net Cash Flows From Used In Financing Activities | | | | | -298 633 | -1 081 577 |
Net Cash Flows From Used In Investing Activities | | | | | -432 095 | -710 819 |
Net Cash Flows From Used In Operating Activities | | | | | 2 613 630 | 883 824 |
Net Cash Generated From Operations | | | | | 2 785 552 | 1 257 138 |
Net Current Assets Liabilities | 105 021 | 93 096 | 1 282 036 | 1 400 571 | 2 698 334 | 3 440 904 |
Net Debt Funds | | | | | -2 271 922 | -2 182 927 |
Net Deferred Tax Liability Asset | | | | | 36 939 | 79 840 |
Number Shares Issued But Not Fully Paid | | | | | 103 | 103 |
Number Shares Issued Fully Paid | | | | | 1 | 1 |
Operating Profit Loss | | | | | 2 365 915 | 2 063 104 |
Other Creditors | 39 778 | 33 928 | 38 799 | 53 007 | 50 505 | 4 621 |
Other Investments Other Than Loans | | | | | 354 391 | 384 391 |
Other Operating Income Format1 | | | | | | -900 |
Other Remaining Operating Income | | | | | | -900 |
Other Taxation Social Security Payable | 5 994 | 20 069 | 12 648 | 21 165 | 56 259 | 77 404 |
Par Value Share | | | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | 2 649 | 21 085 |
Payments To Related Parties | | | | 800 000 | 354 391 | 872 183 |
Pension Costs Defined Contribution Plan | | | | | 22 894 | 104 177 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | 82 894 | 144 177 |
Prepayments Accrued Income | | | | | 4 137 | 4 725 |
Proceeds From Borrowings Classified As Financing Activities | | | | | -1 984 | 1 408 |
Proceeds From Repayment Loans Advances To Group Undertakings Classified As Financing Activities | | | | | | -799 900 |
Proceeds From Sales Property Plant Equipment | | | | | 47 500 | 123 751 |
Production Average Number Employees | | | | | 17 | 19 |
Profit Loss | | | | | 1 969 652 | 1 658 864 |
Profit Loss On Ordinary Activities Before Tax | | | | | 2 360 808 | 2 060 548 |
Property Plant Equipment Gross Cost | 303 957 | 326 264 | 386 446 | 488 449 | 545 154 | 1 182 268 |
Provisions | | | | | 36 939 | 79 840 |
Purchase Financial Investments Other Than Trading Investments | | | | | 354 391 | 30 000 |
Purchase Property Plant Equipment | | | | | 125 204 | 804 570 |
Raw Materials | | | | | 869 907 | 1 199 676 |
Revenue From Rendering Services | | | | | 1 272 577 | 1 541 193 |
Revenue From Sale Goods | | | | | 9 605 408 | 10 554 317 |
Social Security Costs | | | | | 55 830 | 68 440 |
Staff Costs Employee Benefits Expense | | | | | 737 538 | 883 244 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | 14 958 | 15 058 | 11 824 | 17 002 | 36 939 | 79 840 |
Tax Expense Credit Applicable Tax Rate | | | | | 448 553 | 391 504 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | -67 378 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 6 240 | 7 485 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | 3 280 | 2 695 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 391 156 | 401 684 |
Total Assets Less Current Liabilities | 250 940 | 220 717 | 1 397 335 | 1 556 295 | 3 247 140 | 4 672 441 |
Total Current Tax Expense Credit | | | | | 371 219 | 358 783 |
Trade Creditors Trade Payables | 405 648 | 223 220 | 472 712 | 795 915 | 671 934 | 995 585 |
Trade Debtors Trade Receivables | 224 211 | 183 672 | 222 540 | 121 822 | 615 903 | 1 403 657 |
Turnover Revenue | | | | | 10 877 985 | 12 095 510 |
Wages Salaries | | | | | 598 814 | 670 627 |
Company Contributions To Money Purchase Plans Directors | | | | | 60 000 | 40 000 |
Director Remuneration | | | | | 8 100 | 8 100 |
Director Remuneration Benefits Excluding Payments To Third Parties | | | | | 68 100 | 48 100 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 1 | 1 |