Profit & Loss |
Date of Accounts |
2016-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | |
Net Worth | 100 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | 100 | 100 | 100 | 3 871 257 |
Current Assets | | | | 6 768 820 | 5 758 245 |
Debtors | | | | 2 507 814 | 2 507 814 |
Net Assets Liabilities | | | | 2 508 659 | 2 508 659 |
Other Debtors | | | | 2 507 814 | 2 507 814 |
Total Inventories | | | | 167 261 | 179 399 |
Net Assets Liabilities Including Pension Asset Liability | 100 | | | | |
|
Capital & Reserves |
Shareholder Funds | 100 | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | 30 000 |
Accumulated Amortisation Impairment Intangible Assets | | | | 30 450 | 30 450 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 196 755 | 1 521 146 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | 821 431 |
Administration Support Average Number Employees | | | | 1 | 1 |
Administrative Expenses | | | | 2 682 508 | 3 366 203 |
Amounts Owed By Related Parties | | | | | 25 021 |
Amounts Owed To Related Parties | | | | 331 | 431 |
Amount Specific Bank Loan | | | | 49 164 | 968 745 |
Applicable Tax Rate | | | | 19 | 19 |
Average Number Employees During Period | | | | 78 | 67 |
Balances With Banks | | | | 3 713 609 | 3 867 884 |
Bank Borrowings | | | | 1 233 621 | 917 818 |
Cash Cash Equivalents | | | | 3 725 355 | 3 871 257 |
Cash Cash Equivalents Cash Flow Value | | | 343 044 | 3 725 355 | |
Cash On Hand | | | | 11 746 | 3 373 |
Comprehensive Income Expense | | | | 1 813 680 | 233 176 |
Cost Sales | | | | 12 064 607 | 9 989 433 |
Creditors | | | | 5 179 244 | 4 109 162 |
Current Tax For Period | | | | | 419 631 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | -4 184 | 3 754 |
Deferred Tax Expense Credit Relating To Changes In Tax Rates Or Laws | | | | 52 139 | 98 695 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | 598 259 | 301 081 |
Deferred Tax Liabilities | | | | -147 460 | -3 152 |
Depreciation Amortisation Expense | | | | 559 419 | 570 331 |
Depreciation Expense Property Plant Equipment | | | | 559 419 | 570 331 |
Dividend Per Share Final | | | | | 145 |
Dividends Paid | | | | | -233 176 |
Dividends Paid Classified As Financing Activities | | | | | -233 176 |
Dividends Paid On Shares Final | | | | | 233 176 |
Financial Liabilities | | | | 27 699 | |
Fixed Assets | | | | 8 736 242 | 10 695 345 |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | -406 128 | -31 369 |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | -1 373 880 | -747 122 |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | 177 837 | -1 168 615 |
Gain Loss In Cash Flows From Change In Inventories | | | | 92 718 | 12 138 |
Gain Loss On Disposal Investments In Subsidiaries Associates Joint Ventures | | | | -419 740 | |
Gain Loss On Disposals Property Plant Equipment | | | | 3 330 | |
Government Grant Income | | | | 133 086 | |
Gross Profit Loss | | | | 5 780 910 | 6 635 628 |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | 3 382 311 | 145 902 |
Increase Decrease In Existing Provisions | | | | | 403 530 |
Increase Decrease In Net Debt From Cash Flows | | | | | 1 273 568 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | | 324 391 |
Intangible Assets | | | | 578 | 578 |
Intangible Assets Gross Cost | | | | 31 028 | 31 028 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | 27 698 | 44 285 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | 9 953 | 10 395 |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | 537 259 | 389 612 |
Interest Income On Bank Deposits | | | | 20 | 399 |
Interest Paid Classified As Financing Activities | | | | -574 910 | -444 292 |
Interest Paid Classified As Operating Activities | | | | 574 910 | 444 292 |
Interest Payable Similar Charges Finance Costs | | | | 574 910 | 444 292 |
Interest Received Classified As Investing Activities | | | | 20 | 399 |
Interest Received Classified As Operating Activities | | | | 20 | 399 |
Investments Fixed Assets | | | | 1 176 | 1 276 |
Investments In Subsidiaries | | | | 1 176 | 1 276 |
Issue Equity Instruments | | | | 2 500 341 | |
Net Cash Flows From Used In Financing Activities | | | | 1 535 513 | -1 832 065 |
Net Cash Flows From Used In Investing Activities | | | | -519 380 | -2 274 335 |
Net Cash Flows From Used In Operating Activities | | | | 2 366 178 | 4 252 302 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | 4 010 613 | 3 842 947 |
Net Current Assets Liabilities | | | | 2 507 483 | 2 507 383 |
Net Debt Funds | | | | -2 315 485 | -1 296 617 |
New Finance Leases | | | | | -254 700 |
Nominal Value Allotted Share Capital | | | | 2 608 | 2 608 |
Number Shares Issued Fully Paid | | | | 2 608 | 2 608 |
Operating Profit Loss | | | | 3 454 525 | 3 272 616 |
Other Creditors | | | | 147 316 | 159 573 |
Other Interest Receivable Similar Income Finance Income | | | | 20 | 399 |
Other Inventories | | | | 150 644 | 137 493 |
Other Operating Income Format1 | | | | 356 123 | 3 191 |
Other Payables Accrued Expenses | | | | 678 490 | 239 873 |
Other Remaining Borrowings | | | | 347 699 | 316 330 |
Other Remaining Operating Income | | | | 223 037 | 3 191 |
Other Revenue | | | | 11 023 | 3 384 |
Ownership Interest In Subsidiary Percent | | | | 100 | 100 |
Par Value Share | 1 | | | | 1 |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | -1 101 667 | -768 405 |
Pension Costs Defined Contribution Plan | | | | 50 500 | 92 746 |
Prepayments | | | | 569 140 | 440 209 |
Proceeds From Issuing Shares | | | | 2 500 341 | |
Proceeds From Sales Property Plant Equipment | | | | 19 693 | |
Production Average Number Employees | | | | 77 | 66 |
Profit Loss | | | | 1 813 680 | 233 176 |
Profit Loss Attributable To Owners Parent | | | | 1 813 680 | 2 005 562 |
Profit Loss On Ordinary Activities Before Tax | | | | 2 459 894 | 2 828 723 |
Property Plant Equipment Gross Cost | | | | 6 320 658 | 7 142 089 |
Provisions | | | | 917 916 | 1 321 446 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 917 916 | 1 321 446 |
Purchase Property Plant Equipment | | | | -237 173 | -2 274 734 |
Repayments Borrowings Classified As Financing Activities | | | | -523 407 | |
Revenue From Rendering Services | | | | 10 205 746 | 8 172 356 |
Revenue From Sale Goods | | | | 7 628 748 | 8 449 321 |
Social Security Costs | | | | 198 133 | 228 595 |
Staff Costs Employee Benefits Expense | | | | 3 389 557 | 3 592 390 |
Taxation Social Security Payable | | | | 287 074 | 77 240 |
Tax Decrease From Tax Losses For Which No Deferred Tax Asset Was Recognised | | | | -33 961 | -19 718 |
Tax Decrease Increase From Effect Revenue Exempt From Taxation | | | | -95 | -59 001 |
Tax Expense Credit Applicable Tax Rate | | | | 467 380 | 537 457 |
Tax Increase Decrease Arising From Group Relief Tax Reconciliation | | | | 45 089 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | 23 570 | 35 467 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | 78 596 | -9 225 |
Tax Increase Decrease From Other Tax Effects Tax Reconciliation | | | | 17 680 | 235 732 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | 646 214 | 823 161 |
Total Assets Less Current Liabilities | | | | 11 766 085 | 12 871 919 |
Total Borrowings | | | | 5 151 545 | 4 109 162 |
Total Deferred Tax Expense Credit | | | | 646 214 | 403 530 |
Total Operating Lease Payments | | | | 713 311 | 696 930 |
Trade Creditors Trade Payables | | | | 1 083 969 | 1 013 380 |
Turnover Revenue | | | | 17 845 517 | 16 625 061 |
Unpaid Contributions To Pension Schemes | | | | 24 026 | 9 776 |
Wages Salaries | | | | 3 140 924 | 3 271 049 |
Work In Progress | | | | 16 617 | 41 906 |
Company Contributions To Money Purchase Plans Directors | | | | 855 | 360 |
Director Remuneration | | | | 29 097 | 76 361 |
Number Directors Accruing Benefits Under Money Purchase Scheme | | | | | 4 |
Called Up Share Capital Not Paid Not Expressed As Current Asset | 100 | | | | |
Number Shares Allotted | 100 | | | | |
Share Capital Allotted Called Up Paid | 100 | | | | |