Profit & Loss |
Date of Accounts |
2013-12-31 | 2014-12-31 | 2015-12-31 | 2016-12-31 | 2017-12-31 | 2018-12-31 | 2019-12-31 | 2020-12-31 | 2021-12-31 | 2022-12-31 |
Currency |
| | | | | | | | | |
Net Worth | 779 432 | 898 562 | 1 078 244 | | | | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | 784 | 371 061 | 561 763 | 704 044 | 498 848 | 605 138 | 709 578 | 40 970 |
Current Assets | 1 060 331 | 949 936 | 1 247 026 | 1 615 695 | 1 800 162 | 3 274 480 | 4 299 151 | 5 269 290 | 5 611 377 | 6 073 411 |
Debtors | 222 049 | 170 532 | 355 027 | 352 354 | 281 031 | 1 130 209 | 1 640 290 | 1 549 306 | 1 513 022 | 1 730 062 |
Net Assets Liabilities | | | | 1 190 806 | 1 426 799 | 2 376 711 | 3 107 505 | 4 002 302 | 4 235 157 | 4 858 728 |
Other Debtors | | | 170 750 | 157 132 | 77 818 | 288 682 | 1 021 377 | 188 321 | 254 264 | 298 077 |
Property Plant Equipment | | | 113 738 | 91 023 | 133 023 | 145 348 | 263 927 | 894 950 | 859 641 | 851 816 |
Total Inventories | | | 891 215 | 892 280 | 957 368 | 1 440 227 | 2 160 013 | 3 114 846 | 3 388 777 | |
Cash Bank In Hand | 101 781 | 66 379 | 784 | | | | | | | |
Intangible Fixed Assets | 442 426 | 368 688 | 294 950 | | | | | | | |
Stocks Inventory | 736 501 | 713 025 | 891 215 | | | | | | | |
Tangible Fixed Assets | 101 058 | 93 427 | 113 738 | | | | | | | |
|
Capital & Reserves |
Called Up Share Capital | 1 000 | 1 000 | 1 000 | | | | | | | |
Profit Loss Account Reserve | 778 432 | 897 562 | 1 077 244 | | | | | | | |
Shareholder Funds | 779 432 | 898 562 | 1 078 244 | | | | | | | |
|
Other Financial Data |
Audit Fees Expenses | | | | | | | | 3 000 | 3 000 | 8 000 |
Accrued Liabilities Deferred Income | | | | 153 446 | 38 058 | 90 123 | 232 470 | 300 432 | 506 301 | 167 692 |
Accumulated Amortisation Impairment Intangible Assets | | | 442 426 | 516 164 | 589 902 | 663 640 | 737 377 | 737 377 | 737 377 | |
Accumulated Depreciation Impairment Property Plant Equipment | | | 106 658 | 132 358 | 146 798 | 174 414 | 217 834 | 286 372 | 321 530 | 426 609 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | | | | | | 41 344 | 107 997 |
Administrative Expenses | | | | | | | | 1 226 300 | 1 654 923 | 1 785 230 |
Amounts Owed By Group Undertakings | | | | | | | 690 495 | 1 261 405 | 954 957 | 1 260 596 |
Amounts Owed To Group Undertakings | | | | | | | 10 778 | | | |
Amounts Recoverable On Contracts | | | | 78 512 | 55 992 | 16 068 | 7 264 | | | |
Average Number Employees During Period | | | | | | | 44 | 56 | 57 | 62 |
Bank Borrowings | | | | | | | | 354 000 | 326 000 | 298 000 |
Bank Borrowings Overdrafts | | | 39 807 | | | | | 270 000 | 242 000 | 270 000 |
Bank Overdrafts | | | | | | | | | | 249 200 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | | | 527 149 | 516 606 | 524 770 |
Corporation Tax Payable | | | 70 681 | 64 338 | 86 976 | 217 745 | 157 549 | 189 793 | 240 830 | 87 638 |
Cost Sales | | | | | | | | 8 035 873 | 8 256 207 | 7 555 714 |
Creditors | | | | 722 214 | 634 776 | 1 093 676 | 1 411 618 | 270 000 | 242 000 | 270 000 |
Current Tax For Period | | | | | | | | 189 793 | 240 830 | 87 668 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | | | | 12 996 | -4 476 | 18 820 |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | | | | 12 996 | -4 476 | 18 820 |
Depreciation Expense Property Plant Equipment | | | | | | | | 69 977 | 70 491 | |
Dividends Paid | | | | | | | | 140 000 | 1 008 665 | |
Dividends Paid On Shares Interim | | | | | | | | 140 000 | 1 008 665 | |
Finance Lease Liabilities Present Value Total | | | | 4 024 | | | | | | |
Finished Goods Goods For Resale | | | | | | | | 2 651 039 | 2 671 700 | 3 729 238 |
Fixed Assets | 543 484 | 462 115 | 408 688 | 312 236 | 280 498 | 219 085 | 263 927 | | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | | | 13 296 | -8 639 | 21 162 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | | 467 500 | 382 500 | 297 500 | 212 500 | 275 958 |
Gain Loss Due To Foreign Exchange Differences Recognised In Profit Or Loss | | | | | | | | -172 619 | -124 024 | -124 263 |
Gain Loss On Disposals Property Plant Equipment | | | | | | | | -876 | 2 438 | |
Gross Profit Loss | | | | | | | | 2 410 828 | 2 967 368 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | 73 738 | 73 738 | 73 738 | 73 738 | | | |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 25 787 | 39 821 | 41 041 | 64 720 | 69 977 | 70 491 | 111 380 |
Intangible Assets | | | 294 950 | 221 213 | 147 475 | 73 737 | | | | |
Intangible Assets Gross Cost | | | 737 377 | 737 377 | 737 377 | 737 377 | 737 377 | 737 377 | 737 377 | |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | | | | 20 466 | 9 283 | |
Interest Income On Bank Deposits | | | | | | | | 407 | 318 | |
Interest Payable Similar Charges Finance Costs | | | | | | | | 20 466 | 9 283 | 6 781 |
Net Current Assets Liabilities | 329 658 | 479 261 | 691 827 | 893 481 | 1 165 386 | 2 180 804 | 2 887 533 | 3 434 303 | 3 669 991 | 4 348 207 |
Net Finance Income Costs | | | | | | | | 24 018 | 32 748 | 13 672 |
Number Shares Issued Fully Paid | | | | | 1 000 | 1 000 | | | | |
Operating Profit Loss | | | | | | | | 1 234 034 | 1 454 409 | |
Other Creditors | | | 555 199 | 722 214 | 72 666 | 5 302 | 4 534 | 55 665 | 5 921 | 9 736 |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | 87 | 25 381 | 13 425 | 21 300 | 1 439 | 35 333 | 6 301 |
Other Disposals Property Plant Equipment | | | | 332 | 40 257 | 19 486 | 42 963 | 2 316 | 41 495 | 10 743 |
Other Interest Income | | | | | | | | 23 611 | 32 430 | 13 672 |
Other Interest Receivable Similar Income Finance Income | | | | | | | | 24 018 | 32 748 | 13 672 |
Other Operating Income Format1 | | | | | | | | 49 506 | 141 964 | |
Other Taxation Social Security Payable | | | 22 515 | 25 312 | 32 168 | 54 993 | 67 878 | 70 235 | 86 816 | 94 633 |
Par Value Share | | 1 | 1 | | 1 | 1 | | | | |
Payments Received On Account | | | | 212 389 | 225 363 | 338 522 | 463 569 | 677 930 | 636 252 | 587 485 |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | | | 40 545 | 45 214 | 49 646 |
Prepayments Accrued Income | | | | 4 459 | 3 760 | 16 728 | 47 914 | 33 354 | 30 349 | 38 377 |
Profit Loss | | | | | | | | 1 034 797 | 1 241 520 | 623 571 |
Profit Loss On Ordinary Activities Before Tax | | | | | | | | 1 237 586 | 1 477 874 | 730 059 |
Property Plant Equipment Gross Cost | | | 220 396 | 223 382 | 279 821 | 319 762 | 481 761 | 1 181 322 | 1 181 171 | 1 278 425 |
Provisions For Liabilities Balance Sheet Subtotal | | | | 14 911 | 19 085 | 23 178 | 43 955 | 56 951 | 52 475 | |
Research Development Expense Recognised In Profit Or Loss | | | | | | | | 30 900 | 47 818 | |
Social Security Costs | | | | | | | | 226 565 | 197 187 | |
Staff Costs Employee Benefits Expense | | | | | | | | 2 338 559 | 2 659 104 | 2 576 299 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | | | | 52 475 | 71 295 |
Tax Expense Credit Applicable Tax Rate | | | | | | | | 235 141 | 280 796 | 138 711 |
Tax Increase Decrease From Effect Adjustment In Research Development Tax Credit | | | | | | | | -34 055 | -44 372 | -55 713 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | | | 152 | 115 | 524 |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | | | | 202 789 | 236 354 | 106 488 |
Total Additions Including From Business Combinations Property Plant Equipment | | | | 3 317 | 96 696 | 59 427 | 204 963 | 701 877 | | |
Total Assets Less Current Liabilities | 873 142 | 941 376 | 1 100 515 | 1 205 717 | 1 445 884 | 2 399 889 | 3 151 460 | 4 329 253 | 4 529 632 | 5 200 023 |
Total Borrowings | | | | | | | | 270 000 | 326 000 | 547 200 |
Total Operating Lease Payments | | | | | | | | 92 358 | 80 667 | |
Trade Creditors Trade Payables | | | 85 785 | 120 448 | 179 545 | 386 991 | 488 741 | 456 932 | 381 266 | 500 820 |
Trade Debtors Trade Receivables | | | 184 277 | 195 222 | 143 461 | 808 731 | 566 858 | 66 226 | 273 452 | 133 012 |
Turnover Revenue | | | | | | | | 10 446 701 | 11 223 575 | |
Wages Salaries | | | | | | | | 2 071 449 | 2 416 703 | 2 272 323 |
Work In Progress | | | | | | | | 463 807 | 717 077 | |
Director Remuneration | | | | | | | | | 519 032 | 198 170 |
Director Remuneration Benefits Including Payments To Third Parties | | | | | | | | | 521 670 | 199 271 |
Creditors Due After One Year | 80 255 | 29 178 | 3 541 | | | | | | | |
Creditors Due Within One Year | 730 673 | 470 675 | 555 199 | | | | | | | |
Intangible Fixed Assets Aggregate Amortisation Impairment | 294 951 | 368 689 | 442 427 | | | | | | | |
Intangible Fixed Assets Amortisation Charged In Period | | 73 738 | 73 738 | | | | | | | |
Intangible Fixed Assets Cost Or Valuation | 737 377 | 737 377 | 737 377 | | | | | | | |
Number Shares Allotted | | 1 000 | 1 000 | | | | | | | |
Provisions For Liabilities Charges | 13 455 | 13 636 | 18 730 | | | | | | | |
Share Capital Allotted Called Up Paid | 1 000 | 1 000 | 1 000 | | | | | | | |
Tangible Fixed Assets Additions | | 21 774 | 54 096 | | | | | | | |
Tangible Fixed Assets Cost Or Valuation | 156 970 | 170 410 | 220 396 | | | | | | | |
Tangible Fixed Assets Depreciation | 55 913 | 76 984 | 106 658 | | | | | | | |
Tangible Fixed Assets Depreciation Charged In Period | | 25 888 | 32 761 | | | | | | | |
Tangible Fixed Assets Depreciation Decrease Increase On Disposals | | 4 817 | 3 086 | | | | | | | |
Tangible Fixed Assets Disposals | | 8 333 | 4 110 | | | | | | | |